4161
34.5
TWD-0.30 (-0.86%)
2025.04.02收盤
聿新科-現金流量表
合併現金流量表
第四季 (最新)
單季
(TWD千元) | 2024年全年 | 2023年全年 | 2022年全年 | 2021年全年 | 2020年全年 | 2019年全年 | 2018年全年 | 2017年全年 | 2016年全年 | 2015年全年 | 2014年全年 | 2013年全年 | 2012年全年 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
營業活動之現金流量-間接法 | ||||||||||||||||||||||||||
繼續營業單位稅前淨利(淨損) | 35,553 | 43,801 | 20,366 | 3,997 | (16,660) | (13,050) | (2,067) | (5,358) | 7,941 | 10,003 | 11,488 | 35,406 | 21,649 | |||||||||||||
本期稅前淨利(淨損) | 35,553 | 43,801 | 20,366 | 3,997 | (16,660) | (13,050) | (2,067) | (5,358) | 7,941 | 10,003 | 11,488 | 35,406 | 21,649 | |||||||||||||
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 8,290 | 8,661 | 8,294 | 9,016 | 8,874 | 9,701 | 8,511 | 8,368 | 6,930 | 6,168 | 5,495 | 5,194 | 4,126 | |||||||||||||
攤銷費用 | 117 | 137 | 87 | 162 | 125 | 294 | 111 | 134 | 130 | 182 | 134 | 302 | 224 | |||||||||||||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | (678) | 176 | (96) | (132) | (66) | 466 | 98 | 336 | 0 | 0 | 0 | (302) | ||||||||||||||
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | 898 | (4,266) | 1,575 | 1,592 | 3,125 | (1,908) | 6,368 | (2,850) | 3,655 | 2,654 | 3,092 | (13,995) | (17,722) | |||||||||||||
利息費用 | 2,068 | 2,416 | 2,607 | 1,990 | 1,964 | 2,392 | 2,399 | 2,015 | 1,385 | 1,197 | 1,016 | 100 | 718 | |||||||||||||
利息收入 | (1,654) | (2,512) | (1,840) | (338) | (328) | (2,027) | (2,883) | |||||||||||||||||||
股份基礎給付酬勞成本 | 2,406 | 1,856 | ||||||||||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | (10) | 0 | (60) | 0 | (107) | (404) | (132) | |||||||||||||||||||
其他項目 | 0 | 0 | 0 | 0 | (78) | |||||||||||||||||||||
收益費損項目合計 | 11,437 | 6,468 | 10,567 | 12,228 | 19,158 | 8,514 | 14,472 | 17,347 | 12,042 | 7,489 | 9,652 | (9,022) | (12,958) | |||||||||||||
與營業活動相關之資產/負債變動數 | ||||||||||||||||||||||||||
與營業活動相關之資產之淨變動 | ||||||||||||||||||||||||||
強制透過損益按公允價值衡量之金融資產(增加)減少 | 3,705 | (1,020) | 0 | (1) | 1,369 | 10,945 | 0 | |||||||||||||||||||
應收票據(增加)減少 | (23,257) | (13,660) | 3,348 | (17,694) | (3,071) | (22,930) | (58,976) | 12,703 | (37,154) | (24,853) | (51,734) | (2,085) | 8,307 | |||||||||||||
應收帳款(增加)減少 | 24,888 | (7,272) | 9,038 | 1,145 | (20,353) | (5,382) | (7,327) | (7,490) | 19,853 | 3,805 | 18,236 | (287) | (6,656) | |||||||||||||
應收帳款-關係人(增加)減少 | 13,673 | 32,333 | 4,282 | (373) | 500 | (1,526) | (508) | 768 | 902 | (454) | 1,341 | 433 | 1,522 | |||||||||||||
其他應收款(增加)減少 | (999) | (181) | 2,062 | 40 | (265) | (2,980) | (100) | (1,368) | (41) | 123 | 13 | (70) | 353 | |||||||||||||
存貨(增加)減少 | 9,239 | 10,696 | 28,942 | (26,498) | 9,221 | 10,670 | 12,462 | 6,231 | (6,092) | 11,124 | 7,633 | (1,200) | (3,526) | |||||||||||||
預付款項(增加)減少 | (1,244) | (183) | 231 | 281 | (176) | (1,830) | (957) | (693) | 233 | (482) | 412 | 470 | 32 | |||||||||||||
與營業活動相關之資產之淨變動合計 | 26,005 | 20,713 | 47,903 | (43,100) | (12,775) | (13,078) | (53,714) | 10,404 | (26,139) | (10,354) | (30,602) | 10,979 | 9,683 | |||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
應付票據增加(減少) | 1,211 | (2,745) | (3,416) | (11) | (4,251) | 7,428 | 2,887 | (13,759) | (1,001) | 3,034 | 384 | (7,515) | (8,976) | |||||||||||||
應付帳款增加(減少) | 6,034 | (9,658) | (54,979) | 14,609 | 33,853 | 6,438 | 11,038 | 13,054 | 28,144 | 1,708 | 17,424 | 2,495 | 7,435 | |||||||||||||
其他應付款增加(減少) | 10,263 | (150) | 10,730 | 6,259 | (324) | (720) | 3,455 | 53,379 | 5,502 | 6,123 | 2,767 | 4,158 | 4,638 | |||||||||||||
其他流動負債增加(減少) | (2,446) | 5,563 | 5 | (364) | (1,254) | (3,626) | 23 | |||||||||||||||||||
與營業活動相關之負債之淨變動合計 | 15,062 | (6,990) | (47,755) | 20,497 | 28,023 | 9,510 | 17,407 | 53,075 | 30,827 | 12,792 | 21,159 | (6,526) | 3,384 | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | 41,067 | 13,723 | 148 | (22,603) | 15,248 | (3,568) | (36,307) | 63,479 | 4,688 | 2,438 | (9,443) | 4,453 | 13,067 | |||||||||||||
調整項目合計 | 52,504 | 20,191 | 10,715 | (10,375) | 34,406 | 4,946 | (21,835) | 80,826 | 16,730 | 9,927 | 209 | (4,569) | 109 | |||||||||||||
營運產生之現金流入(流出) | 88,057 | 63,992 | 31,081 | (6,378) | 17,746 | (8,104) | (23,902) | 75,468 | 24,671 | 19,930 | 11,697 | 30,837 | 21,758 | |||||||||||||
收取之利息 | 2,458 | 2,839 | 1,573 | 289 | 311 | 2,027 | 2,883 | 882 | 481 | 504 | 226 | |||||||||||||||
支付之利息 | (2,068) | (2,416) | (2,607) | (1,990) | (1,964) | (2,392) | (2,399) | (2,015) | (1,241) | (993) | (434) | (100) | (713) | |||||||||||||
退還(支付)之所得稅 | (211) | (249) | (128) | (95) | 1,226 | (195) | (364) | (1,256) | (21) | (52) | (21) | 2 | (7) | |||||||||||||
營業活動之淨現金流入(流出) | 88,236 | 64,166 | 29,919 | (8,112) | 17,319 | (8,664) | (23,782) | 73,079 | 23,890 | 21,375 | 11,468 | 31,344 | 21,635 | |||||||||||||
投資活動之現金流量 | ||||||||||||||||||||||||||
透過其他綜合損益按公允價值衡量之金融資產減資退回股款 | 0 | 0 | 0 | 234 | 0 | |||||||||||||||||||||
取得不動產、廠房及設備 | (710) | (7,033) | (2,798) | (2,633) | (219) | (3,812) | (16,339) | (5,639) | (10,980) | (24,667) | (4,590) | (17,331) | (1,369) | |||||||||||||
處分不動產、廠房及設備 | 0 | 0 | 60 | (16) | 216 | 187 | ||||||||||||||||||||
存出保證金增加 | 0 | 0 | 0 | 0 | (36) | 235 | (11) | 64 | 17 | 10 | ||||||||||||||||
存出保證金減少 | 0 | (270) | ||||||||||||||||||||||||
取得無形資產 | (69) | (139) | (153) | (154) | (147) | (897) | (136) | (334) | 0 | (980) | 0 | (117) | 1 | |||||||||||||
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
預付設備款增加 | 0 | (1,217) | (4,788) | (2,232) | (486) | 0 | 160 | (3,632) | 4,529 | 3,628 | 486 | |||||||||||||||
預付設備款減少 | (322) | |||||||||||||||||||||||||
投資活動之淨現金流入(流出) | (1,101) | (8,389) | (16,680) | (22,952) | 1,842 | 32,620 | (10,950) | (4,889) | (33,152) | (24,447) | 3,106 | (93,576) | 3,608 | |||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | 245,000 | 220,000 | 260,000 | 1,160,000 | 220,000 | 180,000 | 210,000 | 170,000 | 320,000 | 235,000 | 110,000 | 86,230 | 78,558 | |||||||||||||
短期借款減少 | (300,000) | (232,000) | (250,000) | (1,160,000) | (220,000) | (180,000) | (190,000) | (120,000) | (270,000) | (215,000) | (30,000) | |||||||||||||||
償還長期借款 | (5,208) | (12,351) | (8,947) | (8,946) | (8,946) | (3,571) | (3,572) | (3,571) | 0 | 0 | 0 | |||||||||||||||
租賃本金償還 | (1,350) | (1,327) | (1,285) | (1,366) | (1,288) | (1,145) | ||||||||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (50,238) | 0 | 0 | 0 | 0 | 0 | |||||||||||||
非控制權益變動 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||
其他籌資活動 | (1,072) | 7,800 | ||||||||||||||||||||||||
籌資活動之淨現金流入(流出) | (62,630) | (17,878) | (188) | (10,312) | (10,234) | (4,716) | (20,748) | (31,127) | 50,000 | 19,596 | 80,000 | 35,000 | 18,894 | |||||||||||||
匯率變動對現金及約當現金之影響 | (6) | (15) | (12) | 18 | 258 | (81) | 90 | |||||||||||||||||||
本期現金及約當現金增加(減少)數 | 24,499 | 37,884 | 13,039 | (41,358) | 9,185 | 19,159 | (55,390) | 37,063 | 40,738 | 16,524 | 94,574 | (27,232) | 44,137 | |||||||||||||
期初現金及約當現金餘額 | 0 | 0 | 0 | 0 | 0 | 0 | 398,416 | 470,679 | 554,926 | 324,053 | 125,590 | 112,520 | 115,906 | |||||||||||||
期末現金及約當現金餘額 | 24,499 | 37,884 | 13,039 | (41,358) | 9,185 | 19,159 | 258,283 | 398,416 | 470,679 | 554,926 | 324,053 | 125,590 | 112,520 | |||||||||||||
資產負債表帳列之現金及約當現金 | 380,664 | 25.59% | 368,612 | 24.61% | 310,533 | 20.49% | 103,883 | 6.82% | 258,005 | 17.51% | 444,600 | 28.6% | 258,283 | 16.1% | 398,416 | 25.45% | 470,679 | 31.05% | 554,926 | 38.4% | 324,053 | 29.09% | 125,590 | 16.85% | 112,520 | 18.63% |
今年初累積至今
(TWD千元) | 2024年全年 | 2023年全年 | 2022年全年 | 2021年全年 | 2020年全年 | 2019年全年 | 2018年全年 | 2017年全年 | 2016年全年 | 2015年全年 | 2014年全年 | 2013年全年 | 2012年全年 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
營業活動之現金流量-間接法 | ||||||||||||||||||||||||||
繼續營業單位稅前淨利(淨損) | 110,322 | 12.75% | 106,470 | 12.85% | 62,807 | 8.18% | 19,617 | 2.66% | (63,693) | -13.12% | (305) | -0.05% | 31,487 | 6.06% | (40,133) | -8.42% | 9,480 | 1.99% | 40,270 | 8.9% | 35,744 | 8.61% | 85,494 | 18.92% | 13,103 | 3.96% |
本期稅前淨利(淨損) | 110,322 | 69.46% | 106,470 | 51.7% | 62,807 | 114.08% | 19,617 | -47.67% | (63,693) | -969.01% | (305) | -0.74% | 31,487 | 75.28% | (40,133) | -364.22% | 9,480 | 38.76% | 40,270 | 73.22% | 35,744 | 751.08% | 85,494 | 538.44% | 13,103 | 89.59% |
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 35,132 | 22.12% | 34,141 | 16.58% | 32,913 | 59.78% | 36,393 | -88.44% | 36,727 | 558.76% | 40,457 | 98.59% | 32,764 | 78.33% | 32,503 | 294.97% | 26,847 | 109.76% | 22,933 | 41.7% | 20,618 | 433.24% | 16,531 | 104.11% | 14,532 | 99.36% |
攤銷費用 | 512 | 0.32% | 574 | 0.28% | 559 | 1.02% | 589 | -1.43% | 1,023 | 15.56% | 657 | 1.6% | 578 | 1.38% | 446 | 4.05% | 645 | 2.64% | 564 | 1.03% | 928 | 19.5% | 1,058 | 6.66% | 2,052 | 14.03% |
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 150 | 0.09% | 292 | 0.14% | (216) | -0.39% | (287) | 0.7% | (1,533) | -23.32% | 1,939 | 4.73% | (1,427) | -3.41% | 336 | 3.05% | 1,155 | 4.72% | 50 | 0.09% | 0 | 0% | (327) | -2.24% | ||
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | (4,633) | -2.92% | (8,687) | -4.22% | 6,136 | 11.14% | 5,721 | -13.9% | 5,595 | 85.12% | (5,405) | -13.17% | (10,387) | -24.83% | 4,407 | 39.99% | 9,847 | 40.26% | 38,817 | 70.58% | (5,116) | -107.5% | (29,465) | -185.57% | (22,718) | -155.33% |
利息費用 | 9,131 | 5.75% | 10,996 | 5.34% | 9,187 | 16.69% | 7,815 | -18.99% | 8,468 | 128.83% | 9,758 | 23.78% | 9,114 | 21.79% | 6,617 | 60.05% | 5,281 | 21.59% | 3,571 | 6.49% | 4,607 | 96.81% | 1,475 | 9.29% | 2,690 | 18.39% |
利息收入 | (8,990) | -5.66% | (10,699) | -5.19% | (3,948) | -7.17% | (1,294) | 3.14% | (3,848) | -58.54% | (8,618) | -21% | (7,154) | -17.1% | ||||||||||||
股份基礎給付酬勞成本 | 8,754 | 5.51% | 5,408 | 2.63% | ||||||||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | 895 | 0.56% | (16) | -0.01% | (60) | -0.11% | (1) | 0% | (73) | -1.11% | (404) | -0.98% | (123) | -0.29% | ||||||||||||
其他項目 | 0 | 0% | (15) | -0.01% | (28) | -0.05% | 0 | 0% | (101) | -1.54% | 0 | 0% | 109 | 0.75% | ||||||||||||
收益費損項目合計 | 40,951 | 25.78% | 31,994 | 15.53% | 44,481 | 80.79% | 48,874 | -118.77% | 51,612 | 785.21% | 37,797 | 92.11% | 22,832 | 54.59% | 49,270 | 447.14% | 33,564 | 137.23% | 56,015 | 101.85% | 20,788 | 436.81% | (10,381) | -65.38% | 28,258 | 193.2% |
與營業活動相關之資產/負債變動數 | ||||||||||||||||||||||||||
與營業活動相關之資產之淨變動 | ||||||||||||||||||||||||||
強制透過損益按公允價值衡量之金融資產(增加)減少 | (11,483) | -7.23% | 5,251 | 2.55% | 0 | 0% | 4,058 | -9.86% | 4,918 | 74.82% | 17,843 | 43.48% | 28,639 | 68.47% | ||||||||||||
應收票據(增加)減少 | (15,926) | -10.03% | 5,357 | 2.6% | 64,727 | 117.56% | (127,905) | 310.82% | 43,845 | 667.05% | (5,289) | -12.89% | (49,246) | -117.74% | 41,804 | 379.38% | (45,530) | -186.15% | 7,863 | 14.3% | (40,388) | -848.67% | (34,517) | -217.39% | (9,377) | -64.11% |
應收帳款(增加)減少 | 19,184 | 12.08% | (18,312) | -8.89% | 13,341 | 24.23% | (8,245) | 20.04% | 20,165 | 306.79% | (13,513) | -32.93% | 5,018 | 12% | (8,226) | -74.65% | 15,930 | 65.13% | (2,375) | -4.32% | (11,882) | -249.67% | (20,439) | -128.73% | (1,066) | -7.29% |
應收帳款-關係人(增加)減少 | 4,518 | 2.84% | 3,059 | 1.49% | (8,163) | -14.83% | (2,399) | 5.83% | (3,383) | -51.47% | (3,207) | -7.82% | 2,176 | 5.2% | (2,418) | -21.94% | 983 | 4.02% | (1,610) | -2.93% | 197 | 4.14% | 277 | 1.74% | 3,929 | 26.86% |
其他應收款(增加)減少 | (767) | -0.48% | (2,000) | -0.97% | (1,909) | -3.47% | 201 | -0.49% | (667) | -10.15% | (2,864) | -6.98% | 1,635 | 3.91% | (1,568) | -14.23% | (323) | -1.32% | (83) | -0.15% | 76 | 1.6% | 285 | 1.79% | (410) | -2.8% |
存貨(增加)減少 | 29,615 | 18.65% | 71,092 | 34.52% | (92,754) | -168.47% | (39,285) | 95.47% | (27,819) | -423.23% | 4,639 | 11.31% | (24,842) | -59.39% | (14,629) | -132.76% | 959 | 3.92% | (5,673) | -10.31% | 8,593 | 180.56% | (9,253) | -58.28% | (22,908) | -156.63% |
預付款項(增加)減少 | (1,965) | -1.24% | 746 | 0.36% | 203 | 0.37% | (786) | 1.91% | 477 | 7.26% | (594) | -1.45% | (1,883) | -4.5% | 2,325 | 21.1% | 1,300 | 5.32% | (2,964) | -5.39% | (419) | -8.8% | 732 | 4.61% | (913) | -6.24% |
與營業活動相關之資產之淨變動合計 | 23,176 | 14.59% | 65,193 | 31.65% | (24,555) | -44.6% | (174,361) | 423.71% | 37,536 | 571.06% | (2,084) | -5.08% | (38,233) | -91.41% | 25,606 | 232.38% | (42,316) | -173.01% | (27,317) | -49.67% | (51,493) | -1082.01% | (61,217) | -385.55% | (22,689) | -155.13% |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
應付票據增加(減少) | 19,687 | 12.4% | 165 | 0.08% | (1,298) | -2.36% | 25,872 | -62.87% | (11,756) | -178.85% | 9,839 | 23.98% | 16,261 | 38.88% | (5,837) | -52.97% | 4,024 | 16.45% | 8,037 | 14.61% | (10,674) | -224.29% | (3,438) | -21.65% | (4,001) | -27.36% |
應付帳款增加(減少) | (28,711) | -18.08% | 12,814 | 6.22% | (31,959) | -58.05% | 34,746 | -84.44% | (1,684) | -25.62% | 5,855 | 14.27% | 13,117 | 31.36% | (13,911) | -126.25% | 35,862 | 146.62% | (25,851) | -47% | 8,381 | 176.11% | 7,553 | 47.57% | 7,751 | 52.99% |
其他應付款增加(減少) | 13,140 | 8.27% | (111) | -0.05% | 11,039 | 20.05% | 8,071 | -19.61% | 4,346 | 66.12% | (6,678) | -16.27% | (340) | -0.81% | (1,065) | -9.67% | (2,666) | -10.9% | 3,573 | 6.5% | (1,595) | -33.52% | 2,977 | 18.75% | 3,461 | 23.66% |
其他流動負債增加(減少) | (2,761) | -1.74% | 4,876 | 2.37% | 1,232 | 2.24% | 2,458 | -5.97% | (2,161) | -32.88% | 1,615 | 3.94% | (959) | -2.29% | ||||||||||||
與營業活動相關之負債之淨變動合計 | 1,355 | 0.85% | 17,744 | 8.62% | (21,081) | -38.29% | 71,151 | -172.9% | (11,256) | -171.25% | 10,619 | 25.88% | 28,083 | 67.14% | (20,796) | -188.73% | 33,688 | 137.73% | (13,683) | -24.88% | 300 | 6.3% | 3,195 | 20.12% | (1,989) | -13.6% |
與營業活動相關之資產及負債之淨變動合計 | 24,531 | 15.45% | 82,937 | 40.27% | (45,636) | -82.89% | (103,210) | 250.81% | 26,280 | 399.82% | 8,535 | 20.8% | (10,150) | -24.27% | 4,810 | 43.65% | (8,628) | -35.28% | (41,000) | -74.55% | (51,193) | -1075.71% | (58,022) | -365.42% | (24,678) | -168.73% |
調整項目合計 | 65,482 | 41.23% | 114,931 | 55.8% | (1,155) | -2.1% | (54,336) | 132.04% | 77,892 | 1185.03% | 46,332 | 112.91% | 12,682 | 30.32% | 54,080 | 490.79% | 24,936 | 101.95% | 15,015 | 27.3% | (30,405) | -638.89% | (68,403) | -430.8% | 3,580 | 24.48% |
營運產生之現金流入(流出) | 175,804 | 110.69% | 221,401 | 107.5% | 61,652 | 111.98% | (34,719) | 84.37% | 14,199 | 216.02% | 46,027 | 112.17% | 44,169 | 105.6% | 13,947 | 126.57% | 34,416 | 140.71% | 55,285 | 100.52% | 5,339 | 112.19% | 17,091 | 107.64% | 16,683 | 114.06% |
收取之利息 | 9,873 | 6.22% | 10,521 | 5.11% | 2,964 | 5.38% | 1,416 | -3.44% | 3,585 | 54.54% | 8,618 | 21% | 7,154 | 17.1% | 2,955 | 26.82% | 1,572 | 6.43% | 1,164 | 2.12% | 473 | 9.94% | 605 | 3.81% | 597 | 4.08% |
支付之利息 | (9,131) | -5.75% | (10,996) | -5.34% | (9,187) | -16.69% | (7,815) | 18.99% | (8,468) | -128.83% | (9,758) | -23.78% | (9,114) | -21.79% | (6,617) | -60.05% | (4,559) | -18.64% | (2,634) | -4.79% | (1,014) | -21.31% | (1,610) | -10.14% | (2,647) | -18.1% |
退還(支付)之所得稅 | (17,722) | -11.16% | (14,973) | -7.27% | (434) | -0.79% | (95) | 0.23% | (3,038) | -46.22% | (4,440) | -10.82% | (916) | -2.19% | (1,256) | -11.4% | (9,740) | -39.82% | (802) | -1.46% | (39) | -0.82% | (208) | -1.31% | (7) | -0.05% |
營業活動之淨現金流入(流出) | 158,824 | 100% | 205,953 | 100% | 55,057 | 100% | (41,151) | 100% | 6,573 | 100% | 41,034 | 100% | 41,826 | 100% | 11,019 | 100% | 24,459 | 100% | 54,999 | 100% | 4,759 | 100% | 15,878 | 100% | 14,626 | 100% |
投資活動之現金流量 | ||||||||||||||||||||||||||
透過其他綜合損益按公允價值衡量之金融資產減資退回股款 | 2,346 | -18.86% | 2,534 | -8.88% | 412 | 0.22% | 234 | -0.2% | 228 | -0.17% | ||||||||||||||||
取得不動產、廠房及設備 | (14,926) | 120.02% | (22,207) | 77.83% | (7,884) | -4.21% | (9,543) | 8.05% | (9,889) | 7.44% | (26,817) | -12.97% | (45,699) | 30.11% | (49,212) | 27.09% | (89,877) | 50.29% | (160,844) | 135.37% | (127,714) | 87.46% | (30,645) | 47.16% | (25,414) | 50.62% |
處分不動產、廠房及設備 | 67 | -0.54% | 378 | -1.32% | 60 | 0.03% | 10 | -0.01% | 597 | -0.45% | 650 | 0.31% | 187 | -0.12% | ||||||||||||
存出保證金增加 | 0 | 0% | (405) | 1.42% | (1) | 0% | 0 | 0% | (1,141) | 0.86% | (830) | -0.4% | 235 | -0.15% | (11) | 0.01% | 1,159 | -0.65% | (226) | 0.19% | 3 | 0% | (1,120) | 1.72% | 156 | -0.31% |
存出保證金減少 | 500 | -4.02% | 0 | 0% | 0 | 0% | ||||||||||||||||||||
取得無形資產 | (579) | 4.66% | (619) | 2.17% | (153) | -0.08% | (687) | 0.58% | (147) | 0.11% | (1,102) | -0.53% | (977) | 0.64% | (334) | 0.18% | (112) | 0.06% | (980) | 0.82% | (469) | 0.32% | (935) | 1.44% | (183) | 0.36% |
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
預付設備款增加 | 0 | 0% | (8,215) | 28.79% | (9,043) | -4.83% | (9,593) | 8.09% | (3,143) | 2.37% | (606) | -0.29% | (5,260) | 3.47% | (13,511) | 7.44% | (800) | 0.45% | (55) | 0.05% | (2,523) | 1.73% | (22,991) | 35.38% | (5,808) | 11.57% |
預付設備款減少 | 156 | -1.25% | ||||||||||||||||||||||||
投資活動之淨現金流入(流出) | (12,436) | 100% | (28,534) | 100% | 187,142 | 100% | (118,610) | 100% | (132,834) | 100% | 206,683 | 100% | (151,775) | 100% | (181,674) | 100% | (178,705) | 100% | (118,821) | 100% | (146,021) | 100% | (64,975) | 100% | (50,202) | 100% |
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | 690,000 | -513.55% | 1,082,000 | -906.76% | 990,000 | -2783.95% | 610,000 | 10790.73% | 830,000 | -1373.49% | 880,000 | -1443.5% | 840,000 | -2776.77% | 670,000 | 680.95% | 900,000 | 1285.73% | 665,000 | 225.66% | 260,000 | 76.53% | 35,000 | 56.3% | 51,230 | 159.15% |
短期借款減少 | (760,000) | 565.65% | (1,182,000) | 990.56% | (970,000) | 2727.71% | (550,000) | -9729.35% | (830,000) | 1373.49% | (900,000) | 1476.31% | (750,000) | 2479.26% | (780,000) | -792.75% | (805,000) | -1150.02% | (540,000) | -183.24% | (165,000) | -48.57% | (51,230) | -82.41% | (57,390) | -178.29% |
償還長期借款 | (20,833) | 15.51% | (39,023) | 32.7% | (35,787) | 100.64% | (35,786) | -633.04% | (28,508) | 47.18% | (14,285) | 23.43% | (14,286) | 47.22% | (10,714) | -10.89% | 0 | 0% | (84,321) | -135.64% | 0 | 0% | ||||
租賃本金償還 | (5,367) | 3.99% | (5,055) | 4.24% | (5,337) | 15.01% | (5,459) | -96.57% | (4,959) | 8.21% | (4,579) | 7.51% | ||||||||||||||
發放現金股利 | (37,087) | 27.6% | 0 | 0% | (14,481) | 40.72% | (14,481) | -256.16% | (28,963) | 47.93% | (24,135) | 39.59% | 0 | 0% | (50,238) | -51.06% | (25,001) | -35.72% | (51,539) | -17.49% | 0 | 0 | 0 | |||
非控制權益變動 | 0 | 0% | 752 | -0.63% | 0 | 0% | 1,379 | 24.39% | ||||||||||||||||||
其他籌資活動 | (1,072) | 0.8% | 24,000 | -20.11% | 2,036 | -3.34% | ||||||||||||||||||||
籌資活動之淨現金流入(流出) | (134,359) | 100% | (119,326) | 100% | (35,561) | 100% | 5,653 | 100% | (60,430) | 100% | (60,963) | 100% | (30,251) | 100% | 98,392 | 100% | 69,999 | 100% | 294,695 | 100% | 339,725 | 100% | 62,167 | 100% | 32,190 | 100% |
匯率變動對現金及約當現金之影響 | 23 | (14) | 12 | (14) | 96 | (437) | 67 | |||||||||||||||||||
本期現金及約當現金增加(減少)數 | 12,052 | 58,079 | 206,650 | (154,122) | (186,595) | 186,317 | (140,133) | (72,263) | (84,247) | 230,873 | 198,463 | 13,070 | (3,386) | |||||||||||||
期初現金及約當現金餘額 | 368,612 | 310,533 | 103,883 | 258,005 | 444,600 | 258,283 | ||||||||||||||||||||
期末現金及約當現金餘額 | 380,664 | 368,612 | 310,533 | 103,883 | 258,005 | 444,600 | ||||||||||||||||||||
資產負債表帳列之現金及約當現金 | 380,664 | 368,612 | 310,533 | 103,883 | 258,005 | 444,600 | 258,283 | 398,416 | 470,679 | 554,926 | 324,053 | 125,590 | 112,520 |
需注意:由於會計政策的變動,部分現行會計科目在過往資料中,可能名稱不同,或是合併於其他科目中。此外,過往會計科目也可能消失。 然而我們盡力確保表中各項目之數值與公司公布之財報相符。以上資訊僅供參考,實際數據仍以公司公布之財報為準。
營業活動之現金流
聿新科(4161) 2024年第4季「營業活動之現金流」單季為NT$8,824萬元、較上一季成長56.74%;而今年初至今累積為NT$1.59億元、較去年同期衰退-22.88%。
單季
聿新科(4161) 最新公布的2024年第4季財報中,本季新增之「營業活動之現金流」為NT$8,824萬元,較上一季成長56.74%,為過去11年同期中的第1高。
同時聿新科過去3年、5年與10年的「第4季營業活動之現金流年化成長率」分別為134.39%、64.88%與22.64%。
其中稅前淨利為NT$3,555萬元,收益費損相關之調整項目為NT$1,144萬元,所得稅/利息等之影響數為NT$17.9萬元
今年初累積至今
今年全年營業活動之現金流累積為NT$1.59億元,較去年同期衰退-22.88%,為過去11年同期中的第2高。
同時聿新科過去3年、5年與10年的「全年營業活動之現金流年化成長率」分別為80.28%、31.09%與42.02%。
其中稅前淨利為NT$1.1億元,收益費損相關之調整項目為NT$4,095萬元,所得稅/利息等之影響數為NT$-1,698萬元
營業活動之現金流-今年初累積至今
(TWD千元) | 2024年全年 | 2023年全年 | 2022年全年 | 2021年全年 | 2020年全年 | 2019年全年 | 2018年全年 | 2017年全年 | 2016年全年 | 2015年全年 | 2014年全年 | 2013年全年 | 2012年全年 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
繼續營業單位稅前淨利(淨損) | 35,553 | 43,801 | 20,366 | 3,997 | (16,660) | (13,050) | (2,067) | (5,358) | 7,941 | 10,003 | 11,488 | 35,406 | 21,649 | |||||||||||||
收益費損項目合計 | 11,437 | 6,468 | 10,567 | 12,228 | 19,158 | 8,514 | 14,472 | 17,347 | 12,042 | 7,489 | 9,652 | (9,022) | (12,958) | |||||||||||||
折舊費用 | 8,290 | 8,661 | 8,294 | 9,016 | 8,874 | 9,701 | 8,511 | 8,368 | 6,930 | 6,168 | 5,495 | 5,194 | 4,126 | |||||||||||||
攤銷費用 | 117 | 137 | 87 | 162 | 125 | 294 | 111 | 134 | 130 | 182 | 134 | 302 | 224 | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | 41,067 | 13,723 | 148 | (22,603) | 15,248 | (3,568) | (36,307) | 63,479 | 4,688 | 2,438 | (9,443) | 4,453 | 13,067 | |||||||||||||
營業活動之淨現金流入(流出) | 88,236 | 64,166 | 29,919 | (8,112) | 17,319 | (8,664) | (23,782) | 73,079 | 23,890 | 21,375 | 11,468 | 31,344 | 21,635 |
營業活動之現金流-今年初累積至今
(TWD千元) | 2024年全年 | 2023年全年 | 2022年全年 | 2021年全年 | 2020年全年 | 2019年全年 | 2018年全年 | 2017年全年 | 2016年全年 | 2015年全年 | 2014年全年 | 2013年全年 | 2012年全年 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
繼續營業單位稅前淨利(淨損) | 110,322 | 12.75% | 106,470 | 12.85% | 62,807 | 8.18% | 19,617 | 2.66% | (63,693) | -13.12% | (305) | -0.05% | 31,487 | 6.06% | (40,133) | -8.42% | 9,480 | 1.99% | 40,270 | 8.9% | 35,744 | 8.61% | 85,494 | 18.92% | 13,103 | 3.96% |
收益費損項目合計 | 40,951 | 25.78% | 31,994 | 15.53% | 44,481 | 80.79% | 48,874 | -118.77% | 51,612 | 785.21% | 37,797 | 92.11% | 22,832 | 54.59% | 49,270 | 447.14% | 33,564 | 137.23% | 56,015 | 101.85% | 20,788 | 436.81% | (10,381) | -65.38% | 28,258 | 193.2% |
折舊費用 | 35,132 | 22.12% | 34,141 | 16.58% | 32,913 | 59.78% | 36,393 | -88.44% | 36,727 | 558.76% | 40,457 | 98.59% | 32,764 | 78.33% | 32,503 | 294.97% | 26,847 | 109.76% | 22,933 | 41.7% | 20,618 | 433.24% | 16,531 | 104.11% | 14,532 | 99.36% |
攤銷費用 | 512 | 0.32% | 574 | 0.28% | 559 | 1.02% | 589 | -1.43% | 1,023 | 15.56% | 657 | 1.6% | 578 | 1.38% | 446 | 4.05% | 645 | 2.64% | 564 | 1.03% | 928 | 19.5% | 1,058 | 6.66% | 2,052 | 14.03% |
與營業活動相關之資產及負債之淨變動合計 | 24,531 | 15.45% | 82,937 | 40.27% | (45,636) | -82.89% | (103,210) | 250.81% | 26,280 | 399.82% | 8,535 | 20.8% | (10,150) | -24.27% | 4,810 | 43.65% | (8,628) | -35.28% | (41,000) | -74.55% | (51,193) | -1075.71% | (58,022) | -365.42% | (24,678) | -168.73% |
營業活動之淨現金流入(流出) | 158,824 | 100% | 205,953 | 100% | 55,057 | 100% | (41,151) | 100% | 6,573 | 100% | 41,034 | 100% | 41,826 | 100% | 11,019 | 100% | 24,459 | 100% | 54,999 | 100% | 4,759 | 100% | 15,878 | 100% | 14,626 | 100% |
投資活動之淨現金流
聿新科(4161) 2024年第4季「投資活動之淨現金流」單季為NT$-110萬元、較上一季衰退-354.86%;而今年初至今累積為NT$-1,244萬元、較去年同期成長56.42%。
單季
聿新科(4161) 最新公布的2024年第4季財報中,本季新增之「投資活動之淨現金流」為NT$-110萬元,較上一季衰退-354.86%,為過去11年同期中的第4高。
今年初累積至今
今年全年投資活動之淨現金流累積為NT$-1,244萬元,較去年同期成長56.42%,為過去11年同期中的第3高。
投資活動之淨現金流-今年初累積至今
(TWD千元) | 2024年全年 | 2023年全年 | 2022年全年 | 2021年全年 | 2020年全年 | 2019年全年 | 2018年全年 | 2017年全年 | 2016年全年 | 2015年全年 | 2014年全年 | 2013年全年 | 2012年全年 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
投資活動之淨現金流入(流出) | (1,101) | (8,389) | (16,680) | (22,952) | 1,842 | 32,620 | (10,950) | (4,889) | (33,152) | (24,447) | 3,106 | (93,576) | 3,608 | |||||||||||||
取得不動產、廠房及設備 | (710) | (7,033) | (2,798) | (2,633) | (219) | (3,812) | (16,339) | (5,639) | (10,980) | (24,667) | (4,590) | (17,331) | (1,369) | |||||||||||||
處分不動產、廠房及設備 | 0 | 0 | 60 | (16) | 216 | 187 | ||||||||||||||||||||
取得無形資產 | (69) | (139) | (153) | (154) | (147) | (897) | (136) | (334) | 0 | (980) | 0 | (117) | 1 | |||||||||||||
處分無形資產 | ||||||||||||||||||||||||||
取得透過損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||||
處分透過損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||||
取得透過其他綜合損益按公允價值衡量之金融資產 | 0 | (2) | (25,265) | (8,409) | ||||||||||||||||||||||
處分透過其他綜合損益按公允價值衡量之金融資產 | 0 | 0 | ||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | 0 | (18,151) | 2,480 | (198,673) | 13,622 | |||||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 0 | 0 | ||||||||||||||||||||||||
按攤銷後成本衡量之金融資產到期還本 |
投資活動之淨現金流-今年初累積至今
(TWD千元) | 2024年全年 | 2023年全年 | 2022年全年 | 2021年全年 | 2020年全年 | 2019年全年 | 2018年全年 | 2017年全年 | 2016年全年 | 2015年全年 | 2014年全年 | 2013年全年 | 2012年全年 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
投資活動之淨現金流入(流出) | (12,436) | 100% | (28,534) | 100% | 187,142 | 100% | (118,610) | 100% | (132,834) | 100% | 206,683 | 100% | (151,775) | 100% | (181,674) | 100% | (178,705) | 100% | (118,821) | 100% | (146,021) | 100% | (64,975) | 100% | (50,202) | 100% |
取得不動產、廠房及設備 | (14,926) | 120.02% | (22,207) | 77.83% | (7,884) | -4.21% | (9,543) | 8.05% | (9,889) | 7.44% | (26,817) | -12.97% | (45,699) | 30.11% | (49,212) | 27.09% | (89,877) | 50.29% | (160,844) | 135.37% | (127,714) | 87.46% | (30,645) | 47.16% | (25,414) | 50.62% |
處分不動產、廠房及設備 | 67 | -0.54% | 378 | -1.32% | 60 | 0.03% | 10 | -0.01% | 597 | -0.45% | 650 | 0.31% | 187 | -0.12% | ||||||||||||
取得無形資產 | (579) | 4.66% | (619) | 2.17% | (153) | -0.08% | (687) | 0.58% | (147) | 0.11% | (1,102) | -0.53% | (977) | 0.64% | (334) | 0.18% | (112) | 0.06% | (980) | 0.82% | (469) | 0.32% | (935) | 1.44% | (183) | 0.36% |
處分無形資產 | ||||||||||||||||||||||||||
取得透過損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||||
處分透過損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||||
取得透過其他綜合損益按公允價值衡量之金融資產 | 0 | 0% | (9,000) | -4.81% | 0 | 0% | (5,619) | 4.23% | (25,265) | -12.22% | (18,203) | 11.99% | ||||||||||||||
處分透過其他綜合損益按公允價值衡量之金融資產 | 0 | 0% | 15,190 | -10.01% | ||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | 0 | 0% | (99,031) | 83.49% | (113,720) | 85.61% | 0 | 0% | (97,248) | 64.07% | ||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 0 | 0% | 212,751 | 113.68% | 260,653 | 126.11% | ||||||||||||||||||||
按攤銷後成本衡量之金融資產到期還本 |
籌資活動之淨現金流
聿新科(4161) 2024年第4季「籌資活動之淨現金流」單季為NT$-6,263萬元、較上一季成長1.59%;而今年初至今累積為NT$-1.34億元、較去年同期衰退-12.6%。
單季
聿新科(4161) 最新公布的2024年第4季財報中,本季新增之「籌資活動之淨現金流」為NT$-6,263萬元,較上一季成長1.59%,為過去11年同期中的第12高。
今年初累積至今
今年全年籌資活動之淨現金流累積為NT$-1.34億元,較去年同期衰退-12.6%,為過去11年同期中的第12高。
籌資活動之淨現金流-今年初累積至今
(TWD千元) | 2024年全年 | 2023年全年 | 2022年全年 | 2021年全年 | 2020年全年 | 2019年全年 | 2018年全年 | 2017年全年 | 2016年全年 | 2015年全年 | 2014年全年 | 2013年全年 | 2012年全年 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
籌資活動之淨現金流入(流出) | (62,630) | (17,878) | (188) | (10,312) | (10,234) | (4,716) | (20,748) | (31,127) | 50,000 | 19,596 | 80,000 | 35,000 | 18,894 | |||||||||||||
短期借款增加 | 245,000 | 220,000 | 260,000 | 1,160,000 | 220,000 | 180,000 | 210,000 | 170,000 | 320,000 | 235,000 | 110,000 | 86,230 | 78,558 | |||||||||||||
短期借款減少 | (300,000) | (232,000) | (250,000) | (1,160,000) | (220,000) | (180,000) | (190,000) | (120,000) | (270,000) | (215,000) | (30,000) | |||||||||||||||
發行公司債 | 0 | 0 | ||||||||||||||||||||||||
償還公司債 | 0 | 0 | ||||||||||||||||||||||||
舉借長期借款 | 0 | 0 | 0 | 0 | 0 | (2,274) | ||||||||||||||||||||
償還長期借款 | (5,208) | (12,351) | (8,947) | (8,946) | (8,946) | (3,571) | (3,572) | (3,571) | 0 | 0 | 0 | |||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (50,238) | 0 | 0 | 0 | 0 | 0 | |||||||||||||
庫藏股票買回成本 | 0 | (37,176) | (27,318) | 0 | (404) |
籌資活動之淨現金流-今年初累積至今
(TWD千元) | 2024年全年 | 2023年全年 | 2022年全年 | 2021年全年 | 2020年全年 | 2019年全年 | 2018年全年 | 2017年全年 | 2016年全年 | 2015年全年 | 2014年全年 | 2013年全年 | 2012年全年 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
籌資活動之淨現金流入(流出) | (134,359) | 100% | (119,326) | 100% | (35,561) | 100% | 5,653 | 100% | (60,430) | 100% | (60,963) | 100% | (30,251) | 100% | 98,392 | 100% | 69,999 | 100% | 294,695 | 100% | 339,725 | 100% | 62,167 | 100% | 32,190 | 100% |
短期借款增加 | 690,000 | -513.55% | 1,082,000 | -906.76% | 990,000 | -2783.95% | 610,000 | 10790.73% | 830,000 | -1373.49% | 880,000 | -1443.5% | 840,000 | -2776.77% | 670,000 | 680.95% | 900,000 | 1285.73% | 665,000 | 225.66% | 260,000 | 76.53% | 35,000 | 56.3% | 51,230 | 159.15% |
短期借款減少 | (760,000) | 565.65% | (1,182,000) | 990.56% | (970,000) | 2727.71% | (550,000) | -9729.35% | (830,000) | 1373.49% | (900,000) | 1476.31% | (750,000) | 2479.26% | (780,000) | -792.75% | (805,000) | -1150.02% | (540,000) | -183.24% | (165,000) | -48.57% | (51,230) | -82.41% | (57,390) | -178.29% |
發行公司債 | 0 | 0% | 244,725 | 72.04% | ||||||||||||||||||||||
償還公司債 | 0 | 0% | (2,700) | -2.74% | ||||||||||||||||||||||
舉借長期借款 | 0 | 0% | 2,000 | -3.31% | 0 | 0% | 350,000 | 355.72% | 0 | 0% | 38,350 | 119.14% | ||||||||||||||
償還長期借款 | (20,833) | 15.51% | (39,023) | 32.7% | (35,787) | 100.64% | (35,786) | -633.04% | (28,508) | 47.18% | (14,285) | 23.43% | (14,286) | 47.22% | (10,714) | -10.89% | 0 | 0% | (84,321) | -135.64% | 0 | 0% | ||||
發放現金股利 | (37,087) | 27.6% | 0 | 0% | (14,481) | 40.72% | (14,481) | -256.16% | (28,963) | 47.93% | (24,135) | 39.59% | 0 | 0% | (50,238) | -51.06% | (25,001) | -35.72% | (51,539) | -17.49% | 0 | 0 | 0 | |||
庫藏股票買回成本 | 0 | 0% | (105,965) | 350.29% | (77,956) | -79.23% | 0 | 0% | (162,473) | -55.13% |
ifa.ai自當盡力提供正確訊息,但如有疏忽或錯誤遺漏,本公司或關係企業與其任何董事或任何受僱人,恕不負任何法律責任。