6221
47.05
TWD-0.30 (-0.63%)
2025.07.10收盤
晉泰-現金流量表
合併現金流量表
第三季 (最新)
單季
(TWD千元) | 2024年第三季 | 2023年第三季 | 2022年第三季 | 2021年第三季 | 2020年第三季 | 2019年第三季 | 2018年第三季 | 2017年第三季 | 2016年第三季 | 2015年第三季 | 2014年第三季 | 2013年第三季 | 2012年第三季 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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) | 151,153 | 11.62% | 96,688 | 6.33% | 119,118 | 8.27% | 69,294 | 8.01% | 75,544 | 7.33% | 56,191 | 6.79% | 41,174 | 5.6% | 30,602 | 5.18% | 8,256 | 2.04% | 30,723 | 5.34% | 9,113 | 2.43% | 17,043 | 3% | 6,225 | 1.76% |
本期稅前淨利(淨損) | 151,153 | 96,688 | 119,118 | 69,294 | 75,544 | 56,191 | 41,174 | 30,602 | 8,256 | 30,723 | 9,113 | 17,043 | 6,225 | |||||||||||||
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 5,744 | 5,636 | 5,855 | 5,741 | 5,193 | 5,968 | 3,648 | 4,311 | 4,018 | 3,268 | 2,469 | 2,431 | 2,193 | |||||||||||||
攤銷費用 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 11 | |||||||||||||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 5,000 | 4,394 | 2,145 | (2,244) | (895) | 4,504 | 0 | 336 | 0 | 0 | (3,744) | 1,500 | ||||||||||||||
利息費用 | 1,287 | 5,004 | 3,635 | 2,184 | 1,711 | 3,556 | 2,966 | 2,291 | 1,688 | 1,357 | 998 | 1,156 | 1,204 | |||||||||||||
利息收入 | (2,889) | (902) | (966) | (1,044) | (327) | (218) | (180) | |||||||||||||||||||
股份基礎給付酬勞成本 | 0 | 296 | 672 | 1,765 | 1,760 | 0 | ||||||||||||||||||||
採用權益法認列之關聯企業及合資損失(利益)之份額 | (796) | |||||||||||||||||||||||||
未實現外幣兌換損失(利益) | (1,751) | 3,633 | 11,316 | (707) | (264) | 884 | 481 | |||||||||||||||||||
其他項目 | 0 | 0 | 0 | (8) | 0 | 0 | ||||||||||||||||||||
收益費損項目合計 | (7,045) | 5,162 | 5,919 | 7,184 | (4,942) | 11,546 | 3,827 | 2,327 | 2,880 | 1,154 | (305) | (1,372) | 5,039 | |||||||||||||
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 | ||||||||||||||||||||||||||
應收票據(增加)減少 | 5,961 | (607) | (2,261) | 3,383 | 1,064 | 3,028 | 5,021 | 772 | (391) | (1,898) | (1,189) | 1,143 | (3,772) | |||||||||||||
應收帳款(增加)減少 | (103,575) | (208,684) | 148,503 | (83,444) | 139,345 | 127,864 | (48,676) | (71,266) | 139,053 | (58,541) | 77,557 | (82,147) | 54,484 | |||||||||||||
存貨(增加)減少 | (58,800) | (102,999) | 21,506 | (219,679) | 4,165 | 197,971 | (72,857) | (198,978) | (135,164) | 99,085 | (71,289) | 33,720 | 47,630 | |||||||||||||
預付款項(增加)減少 | (11,162) | 4,257 | (1,652) | (7,306) | (3,653) | 9,112 | 53,327 | (416) | (59,985) | (1,614) | (19,990) | 24,862 | (27,650) | |||||||||||||
其他流動資產(增加)減少 | 393 | (3,060) | (847) | (3,075) | 1,311 | (232) | (9,993) | |||||||||||||||||||
與營業活動相關之資產之淨變動合計 | (167,183) | (311,093) | 165,249 | (310,121) | 142,232 | 337,743 | (73,178) | (281,327) | (59,369) | 56,045 | (16,590) | (22,480) | 70,139 | |||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
合約負債增加(減少) | 159,037 | (30,293) | 41,331 | 105,553 | ||||||||||||||||||||||
應付票據增加(減少) | 147,899 | 43,882 | (48,937) | 223,915 | (67,845) | (53,380) | 14,770 | 154,348 | 60,276 | (43,163) | 60,004 | 42,456 | 19,755 | |||||||||||||
應付帳款增加(減少) | 66,833 | 68,864 | (28,970) | 90,152 | 73,238 | (71,791) | (54,713) | 64,056 | 60,001 | (86,817) | 32,304 | (73,610) | (92,190) | |||||||||||||
其他應付款增加(減少) | 22,547 | 41,143 | 2,708 | (23,362) | (14,652) | (6,326) | (4,266) | (3,525) | (22,075) | 1,034 | (9,396) | 100 | (8,022) | |||||||||||||
其他流動負債增加(減少) | (41,545) | 12,705 | 11,263 | (9,862) | 785 | 431 | (3,115) | |||||||||||||||||||
與營業活動相關之負債之淨變動合計 | 354,771 | 136,301 | (22,605) | 390,690 | (21,465) | (134,554) | (83,217) | 233,696 | 99,590 | (150,266) | 95,448 | (11,716) | (76,553) | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | 187,588 | (174,792) | 142,644 | 80,569 | 120,767 | 203,189 | (156,395) | (47,631) | 40,221 | (94,221) | 78,858 | (34,196) | (6,414) | |||||||||||||
調整項目合計 | 180,543 | (169,630) | 148,563 | 87,753 | 115,825 | 214,735 | (152,568) | (45,304) | 43,101 | (93,067) | 78,553 | (35,568) | (1,375) | |||||||||||||
營運產生之現金流入(流出) | 331,696 | (72,942) | 267,681 | 157,047 | 191,369 | 270,926 | (111,394) | (14,702) | 51,357 | (62,344) | 87,666 | (18,525) | 4,850 | |||||||||||||
退還(支付)之所得稅 | (38,701) | (36,624) | (22,220) | (22,722) | (23,615) | (20,162) | (4,405) | (5,448) | (7,269) | (4,528) | (7,050) | (8,095) | (7,555) | |||||||||||||
營業活動之淨現金流入(流出) | 292,995 | (109,566) | 245,461 | 134,325 | 167,754 | 250,764 | (115,799) | (20,150) | 44,088 | (66,872) | 80,616 | (26,620) | (2,705) | |||||||||||||
投資活動之現金流量 | ||||||||||||||||||||||||||
取得不動產、廠房及設備 | (28,147) | (1,796) | (2,107) | (1,184) | (877) | (15,897) | (209,085) | (4,749) | (434) | (3,896) | (1,358) | (4,674) | (1,538) | |||||||||||||
存出保證金增加 | 1,397 | 0 | (18,419) | 0 | (5,214) | 0 | 115 | (618) | ||||||||||||||||||
存出保證金減少 | 0 | 2,347 | 0 | 2,691 | 0 | (1,473) | 0 | 8,735 | (274) | |||||||||||||||||
取得無形資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
其他金融資產減少 | 1,625 | 0 | 5,551 | 0 | ||||||||||||||||||||||
其他非流動資產增加 | (619) | 1,101 | 0 | 123 | 631 | 362 | 826 | (834) | ||||||||||||||||||
其他非流動資產減少 | 0 | (70) | 571 | (575) | 356 | 155 | 52 | 921 | 0 | (316) | 0 | (42) | ||||||||||||||
收取之利息 | 2,889 | 902 | 966 | 1,044 | 327 | 218 | 180 | 980 | 425 | 629 | 359 | 246 | 216 | |||||||||||||
投資活動之淨現金流入(流出) | (9,209) | 28,014 | (16,174) | 11,183 | 5,473 | (12,528) | (155,092) | (5,264) | (61,386) | (20,244) | 143 | 5,283 | (3,916) | |||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | 0 | (6,814) | (7,680) | (77,500) | (82,906) | 153,570 | (83,920) | (100,226) | 47,099 | (19,855) | 21,511 | 24,535 | ||||||||||||||
短期借款減少 | (165,000) | |||||||||||||||||||||||||
舉借長期借款 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
償還長期借款 | (60,200) | (28,689) | 140,534 | (4,467) | (8,938) | (12,924) | (6,234) | (1,023) | (958) | (3,428) | (13,166) | (30,812) | (11,701) | |||||||||||||
存入保證金增加 | (11) | 0 | 6 | (72) | (10) | 0 | 567 | 468 | ||||||||||||||||||
存入保證金減少 | 0 | (13) | 0 | 3 | ||||||||||||||||||||||
租賃本金償還 | (1,675) | (2,631) | (2,351) | (2,489) | (2,093) | (1,952) | ||||||||||||||||||||
發放現金股利 | 0 | (82,659) | (71,662) | 0 | 0 | 0 | (19,897) | (19,759) | (63,628) | (48,167) | (58,993) | (46,787) | (43,985) | |||||||||||||
員工執行認股權 | 3,333 | 1,823 | 3,584 | 0 | 0 | 0 | 297 | 1,311 | 386 | 871 | 487 | 4 | 11 | |||||||||||||
支付之利息 | (1,248) | (4,918) | (3,398) | (2,263) | (1,956) | (3,572) | (2,593) | (2,470) | (1,688) | (1,357) | (998) | (1,156) | (1,204) | |||||||||||||
籌資活動之淨現金流入(流出) | (224,801) | (125,601) | 59,033 | (86,791) | (245,852) | (114,246) | 223,710 | (105,393) | (166,114) | 25,018 | (16,127) | (107,285) | (62,344) | |||||||||||||
匯率變動對現金及約當現金之影響 | 7,113 | 18,036 | (3,881) | (299) | 5,507 | (9,741) | (7,892) | 2,541 | (2,669) | 3,826 | 2,445 | (924) | (1,399) | |||||||||||||
本期現金及約當現金增加(減少)數 | 66,098 | (189,117) | 284,439 | 58,418 | (67,118) | 114,249 | (55,073) | (128,266) | (186,081) | (58,272) | 67,077 | (129,546) | (70,364) | |||||||||||||
期初現金及約當現金餘額 | 0 | 0 | 0 | 0 | 0 | 0 | 413,398 | 579,077 | 492,569 | 482,262 | 376,834 | 301,230 | 263,707 | |||||||||||||
期末現金及約當現金餘額 | 66,098 | (189,117) | 284,439 | 58,418 | (67,118) | 114,249 | 335,738 | 497,163 | 280,432 | 315,855 | 426,886 | 306,842 | 322,059 | |||||||||||||
資產負債表帳列之現金及約當現金 | 1,109,570 | 19.4% | 1,050,248 | 20.1% | 1,033,226 | 22.75% | 1,035,701 | 30.08% | 544,417 | 20.44% | 571,262 | 24.16% | 335,738 | 13.66% | 497,163 | 24.91% | 280,432 | 17.8% | 315,855 | 21.91% | 426,886 | 32.1% | 306,842 | 21.65% | 322,059 | 28.9% |
今年初累積至今
(TWD千元) | 2024年前9個月 | 2023年前9個月 | 2022年前9個月 | 2021年前9個月 | 2020年前9個月 | 2019年前9個月 | 2018年前9個月 | 2017年前9個月 | 2016年前9個月 | 2015年前9個月 | 2014年前9個月 | 2013年前9個月 | 2012年前9個月 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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) | 389,393 | 11.11% | 306,596 | 7.63% | 341,049 | 8.87% | 216,946 | 7.72% | 254,141 | 8.2% | 188,344 | 7.36% | 131,707 | 5.96% | 72,894 | 4.51% | 44,739 | 3.44% | 75,452 | 4.74% | 35,374 | 2.68% | 64,656 | 4.3% | 61,900 | 4.4% |
本期稅前淨利(淨損) | 389,393 | 463.38% | 306,596 | 561.48% | 341,049 | -85.48% | 216,946 | 46.1% | 254,141 | 285.15% | 188,344 | 96.22% | 131,707 | -94.19% | 72,894 | 480.61% | 44,739 | -106.6% | 75,452 | -40.99% | 35,374 | 19.23% | 64,656 | -205.07% | 61,900 | 41.82% |
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 16,968 | 20.19% | 16,445 | 30.12% | 17,945 | -4.5% | 17,287 | 3.67% | 16,298 | 18.29% | 18,921 | 9.67% | 11,829 | -8.46% | 12,237 | 80.68% | 11,035 | -26.29% | 9,744 | -5.29% | 7,492 | 4.07% | 6,885 | -21.84% | 6,074 | 4.1% |
攤銷費用 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0% | 30 | -0.1% | 38 | 0.03% | ||||||||||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 10,000 | 11.9% | 4,394 | 8.05% | 11,956 | -3% | 4,337 | 0.92% | 7,305 | 8.2% | 6,328 | 3.23% | 2,200 | -1.57% | (7,743) | -51.05% | 0 | 0% | (4,500) | -2.45% | (3,744) | 11.88% | 4,648 | 3.14% | ||
利息費用 | 8,322 | 9.9% | 13,466 | 24.66% | 8,274 | -2.07% | 5,113 | 1.09% | 5,527 | 6.2% | 9,308 | 4.76% | 7,800 | -5.58% | 8,312 | 54.8% | 4,624 | -11.02% | 4,184 | -2.27% | 3,301 | 1.79% | 3,692 | -11.71% | 4,904 | 3.31% |
利息收入 | (11,705) | -13.93% | (5,558) | -10.18% | (2,617) | 0.66% | (2,509) | -0.53% | (1,677) | -1.88% | (1,128) | -0.58% | (833) | 0.6% | ||||||||||||
股利收入 | (13,646) | -16.24% | (12,899) | -23.62% | (16,738) | 4.2% | (3,284) | -0.7% | (10,920) | -12.25% | (2,780) | -1.42% | (3,100) | 2.22% | ||||||||||||
股份基礎給付酬勞成本 | 0 | 0% | 879 | 1.61% | 1,992 | -0.5% | 5,238 | 1.11% | 5,243 | 5.88% | 0 | 0% | ||||||||||||||
採用權益法認列之關聯企業及合資損失(利益)之份額 | (628) | -0.75% | ||||||||||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | 6 | 0.01% | 0 | 0% | 1 | 0% | (107) | -0.02% | 0 | 0% | 3 | 0% | 22 | -0.02% | ||||||||||||
未實現外幣兌換損失(利益) | 3,867 | 4.6% | 1,479 | 2.71% | 11,316 | -2.84% | (2,569) | -0.55% | 1,848 | 2.07% | 680 | 0.35% | (8) | 0.01% | ||||||||||||
其他項目 | 0 | 0% | (1,772) | -3.25% | 0 | 0% | (10) | 0% | 0 | 0% | (3) | 0% | ||||||||||||||
收益費損項目合計 | 13,184 | 15.69% | 16,434 | 30.1% | 32,129 | -8.05% | 21,496 | 4.57% | 22,424 | 25.16% | 30,958 | 15.82% | 17,910 | -12.81% | 9,884 | 65.17% | 10,671 | -25.43% | 10,039 | -5.45% | 2,886 | 1.57% | 6,022 | -19.1% | 17,936 | 12.12% |
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 | ||||||||||||||||||||||||||
應收票據(增加)減少 | 2,689 | 3.2% | 135 | 0.25% | (1,610) | 0.4% | (2,508) | -0.53% | (1,472) | -1.65% | 7,160 | 3.66% | 519 | -0.37% | 3,471 | 22.89% | (8,061) | 19.21% | (195) | 0.11% | 4,071 | 2.21% | 5,009 | -15.89% | (2,065) | -1.39% |
應收帳款(增加)減少 | (240,206) | -285.85% | 54,088 | 99.05% | (299,834) | 75.15% | (9,768) | -2.08% | (56,344) | -63.22% | (44,450) | -22.71% | (221,785) | 158.6% | (90,781) | -598.54% | 82,502 | -196.58% | (8,589) | 4.67% | 114,663 | 62.32% | (183,207) | 581.09% | 64,292 | 43.43% |
存貨(增加)減少 | (156,690) | -186.46% | (149,520) | -273.82% | (683,426) | 171.29% | (62,482) | -13.28% | (96,421) | -108.19% | 211,338 | 107.97% | (160,719) | 114.93% | (110,257) | -726.95% | (120,207) | 286.43% | 50,391 | -27.38% | 74,566 | 40.53% | (119,989) | 380.58% | 230,877 | 155.96% |
預付款項(增加)減少 | 1,077 | 1.28% | (23,501) | -43.04% | (5,901) | 1.48% | (5,120) | -1.09% | 629 | 0.71% | 15,552 | 7.95% | 2,762 | -1.98% | 56,747 | 374.15% | (61,141) | 145.68% | 3,245 | -1.76% | 19,305 | 10.49% | 2,170 | -6.88% | (35,466) | -23.96% |
其他流動資產(增加)減少 | 4,478 | 5.33% | (2,781) | -5.09% | 3,516 | -0.88% | 1,922 | 0.41% | 6,039 | 6.78% | 10,108 | 5.16% | (9,283) | 6.64% | ||||||||||||
與營業活動相關之資產之淨變動合計 | (388,652) | -462.5% | (121,579) | -222.65% | (987,255) | 247.43% | (77,956) | -16.57% | (147,569) | -165.58% | 199,708 | 102.03% | (388,506) | 277.83% | (142,422) | -939.03% | (109,608) | 261.17% | 61,992 | -33.68% | 210,943 | 114.65% | (295,966) | 938.74% | 263,094 | 177.73% |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
合約負債增加(減少) | 267,582 | 318.42% | 31,445 | 57.59% | 197,210 | -49.43% | 206,443 | 43.87% | ||||||||||||||||||
應付票據增加(減少) | (26,488) | -31.52% | (115,790) | -212.05% | (102,108) | 25.59% | 138,895 | 29.52% | (166,496) | -186.81% | (91,119) | -46.55% | (52,074) | 37.24% | 88,077 | 580.71% | 40,356 | -96.16% | (147,890) | 80.34% | 67,514 | 36.69% | 60,284 | -191.21% | (7,427) | -5.02% |
應付帳款增加(減少) | (65,870) | -78.39% | 30,976 | 56.73% | 172,003 | -43.11% | 67,449 | 14.33% | 298,983 | 335.47% | (42,543) | -21.73% | 126,187 | -90.24% | (37,413) | -246.67% | (9,558) | 22.77% | (166,634) | 90.53% | (110,731) | -60.18% | 118,595 | -376.16% | (88,078) | -59.5% |
其他應付款增加(減少) | (5,825) | -6.93% | (11,430) | -20.93% | (13,391) | 3.36% | (45,729) | -9.72% | (38,615) | -43.33% | (16,460) | -8.41% | 2,816 | -2.01% | (8,284) | -54.62% | (33,575) | 80% | (11,376) | 6.18% | (20,962) | -11.39% | (4,400) | 13.96% | (20,827) | -14.07% |
其他流動負債增加(減少) | (13,564) | -16.14% | 13,475 | 24.68% | 15,682 | -3.93% | (1,403) | -0.3% | (3,378) | -3.79% | (816) | -0.42% | (231) | 0.17% | ||||||||||||
與營業活動相關之負債之淨變動合計 | 155,835 | 185.45% | (51,324) | -93.99% | 269,396 | -67.52% | 368,760 | 78.36% | 15,364 | 17.24% | (170,382) | -87.05% | 118,015 | -84.4% | 85,769 | 565.5% | 33,074 | -78.81% | (322,254) | 175.07% | (50,980) | -27.71% | 211,789 | -671.75% | (174,966) | -118.19% |
與營業活動相關之資產及負債之淨變動合計 | (232,817) | -277.05% | (172,903) | -316.64% | (717,859) | 179.92% | 290,804 | 61.8% | (132,205) | -148.34% | 29,326 | 14.98% | (270,491) | 193.43% | (56,653) | -373.53% | (76,534) | 182.36% | (260,262) | 141.39% | 159,963 | 86.94% | (84,177) | 266.99% | 88,128 | 59.53% |
調整項目合計 | (219,633) | -261.37% | (156,469) | -286.55% | (685,730) | 171.86% | 312,300 | 66.37% | (109,781) | -123.18% | 60,284 | 30.8% | (252,581) | 180.63% | (46,769) | -308.36% | (65,863) | 156.94% | (250,223) | 135.94% | 162,849 | 88.51% | (78,155) | 247.89% | 106,064 | 71.65% |
營運產生之現金流入(流出) | 169,760 | 202.02% | 150,127 | 274.93% | (344,681) | 86.39% | 529,246 | 112.47% | 144,360 | 161.98% | 248,628 | 127.02% | (120,874) | 86.44% | 26,125 | 172.25% | (21,124) | 50.33% | (174,771) | 94.95% | 198,223 | 107.74% | (13,499) | 42.82% | 167,964 | 113.46% |
退還(支付)之所得稅 | (85,727) | -102.02% | (95,522) | -174.93% | (54,316) | 13.61% | (58,675) | -12.47% | (55,236) | -61.98% | (52,892) | -27.02% | (18,962) | 13.56% | (10,958) | -72.25% | (20,844) | 49.67% | (9,300) | 5.05% | (14,235) | -7.74% | (18,029) | 57.18% | (19,932) | -13.46% |
營業活動之淨現金流入(流出) | 84,033 | 100% | 54,605 | 100% | (398,997) | 100% | 470,571 | 100% | 89,124 | 100% | 195,736 | 100% | (139,836) | 100% | 15,167 | 100% | (41,968) | 100% | (184,071) | 100% | 183,988 | 100% | (31,528) | 100% | 148,032 | 100% |
投資活動之現金流量 | ||||||||||||||||||||||||||
取得不動產、廠房及設備 | (104,645) | 164.13% | (6,458) | -21.95% | (7,542) | 13.2% | (5,119) | -15.69% | (3,477) | -396.92% | (19,089) | 133.69% | (210,441) | 98.09% | (11,375) | -69.81% | (10,826) | 15.19% | (13,397) | 25.71% | (2,839) | 20.91% | (42,163) | 140.05% | (6,969) | -110.08% |
存出保證金增加 | (8,127) | 12.75% | 0 | 0% | (25,186) | 44.09% | 0 | 0% | (6,497) | -741.67% | 0 | 0% | (4,201) | 1.96% | (6,392) | -39.23% | ||||||||||
存出保證金減少 | 0 | 0% | 4,653 | 15.82% | 0 | 0% | 4,743 | 14.54% | 0 | 0% | 2,723 | -19.07% | 0 | 0% | 512 | -0.72% | (1,824) | 3.5% | 838 | -6.17% | 842 | -2.8% | 1,479 | 23.36% | ||
取得無形資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0% | (12) | 0.04% | 0 | 0% | ||||||||||
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
其他金融資產減少 | 24,323 | -38.15% | 12,694 | 43.15% | 0 | 0% | 25,398 | 77.83% | 0 | 0% | ||||||||||||||||
其他非流動資產增加 | (661) | 1.04% | 0 | 0% | (141) | -0.43% | 0 | 0% | (624) | 0.88% | 244 | -0.47% | 318 | -2.34% | 35 | -0.12% | (557) | -8.8% | ||||||||
其他非流動資產減少 | 0 | 0% | 74 | 0.25% | 571 | -1% | 0 | 0% | 1,295 | 147.83% | 155 | -1.09% | 438 | -0.2% | 1,971 | 12.1% | 0 | 0% | (66) | 0.49% | 0 | 0% | (195) | -3.08% | ||
收取之利息 | 11,705 | -18.36% | 5,558 | 18.89% | 2,617 | -4.58% | 2,509 | 7.69% | 1,677 | 191.44% | 1,128 | -7.9% | 833 | -0.39% | 2,492 | 15.29% | 1,228 | -1.72% | 1,748 | -3.36% | 1,146 | -8.44% | 1,322 | -4.39% | 1,075 | 16.98% |
收取之股利 | 13,646 | -21.4% | 12,899 | 43.84% | 16,738 | -29.3% | 3,284 | 10.06% | 10,920 | 1246.58% | 2,780 | -19.47% | 3,100 | -1.44% | 3,000 | 18.41% | 2,450 | -3.44% | 472 | -0.91% | ||||||
投資活動之淨現金流入(流出) | (63,759) | 100% | 29,420 | 100% | (57,120) | 100% | 32,631 | 100% | 876 | 100% | (14,279) | 100% | (214,545) | 100% | 16,294 | 100% | (71,278) | 100% | (52,100) | 100% | (13,574) | 100% | (30,105) | 100% | 6,331 | 100% |
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | 0 | 0% | 183,186 | 184.58% | 407,000 | 100.22% | 500 | -2.33% | 0 | 0% | 217,544 | 77.06% | (75,610) | 73.79% | (23,545) | 25.2% | 114,444 | 167.24% | (19,855) | 16.43% | 63,740 | 99.52% | (34,469) | 36.9% | ||
短期借款減少 | (525,000) | 78.03% | 0 | 0% | (255,200) | 144.8% | (12,895) | 26.9% | 0 | 0% | ||||||||||||||||
舉借長期借款 | 0 | 0% | 55,000 | 55.42% | 0 | 0% | 148,000 | 52.43% | 0 | 0% | 0 | 0% | 30,000 | 43.84% | 0 | 0% | 146,000 | 227.95% | 60,000 | -64.22% | ||||||
償還長期借款 | (143,312) | 21.3% | (37,623) | -37.91% | 131,600 | 32.41% | (9,400) | 43.83% | (14,255) | 8.09% | (18,769) | 39.15% | (8,298) | -2.94% | (3,008) | 2.94% | (5,352) | 5.73% | (28,022) | -40.95% | (39,484) | 32.68% | (96,013) | -149.91% | (45,094) | 48.27% |
存入保證金增加 | 18 | 0% | 0 | 0% | 88 | 0.02% | 13 | -0.06% | 111 | -0.06% | 0 | 0% | 785 | 0.28% | 485 | -0.47% | ||||||||||
存入保證金減少 | 0 | 0% | (375) | -0.38% | 0 | 0% | (46) | 0.1% | ||||||||||||||||||
租賃本金償還 | (6,122) | 0.91% | (7,516) | -7.57% | (7,544) | -1.86% | (7,276) | 33.93% | (6,242) | 3.54% | (6,884) | 14.36% | ||||||||||||||
發放現金股利 | 0 | 0% | (82,659) | -83.29% | (71,662) | -17.65% | 0 | 0 | 0 | 0% | (19,897) | -7.05% | (19,759) | 19.28% | (63,628) | 68.09% | (48,167) | -70.39% | (58,993) | 48.83% | (46,787) | -73.05% | (43,985) | 47.08% | ||
員工執行認股權 | 9,783 | -1.45% | 4,181 | 4.21% | 4,808 | 1.18% | 0 | 0% | 5,188 | -2.94% | 172 | -0.36% | 1,601 | 0.57% | 3,475 | -3.39% | 3,708 | -3.97% | 4,360 | 6.37% | 811 | -0.67% | 801 | 1.25% | 4,030 | -4.31% |
取得子公司股權 | 0 | 0% | (1,700) | -1.71% | ||||||||||||||||||||||
支付之利息 | (8,165) | 1.21% | (13,248) | -13.35% | (8,238) | -2.03% | (5,283) | 24.63% | (5,850) | 3.32% | (9,514) | 19.85% | (7,436) | -2.63% | (8,048) | 7.85% | (4,624) | 4.95% | (4,184) | -6.11% | (3,301) | 2.73% | (3,692) | -5.76% | (4,904) | 5.25% |
籌資活動之淨現金流入(流出) | (672,798) | 100% | 99,246 | 100% | 406,099 | 100% | (21,446) | 100% | (176,248) | 100% | (47,936) | 100% | 282,299 | 100% | (102,465) | 100% | (93,441) | 100% | 68,431 | 100% | (120,822) | 100% | 64,049 | 100% | (93,422) | 100% |
匯率變動對現金及約當現金之影響 | 26,577 | 5,678 | 7,572 | (3,192) | (4,322) | (8,008) | (5,578) | (10,910) | (5,450) | 1,333 | 460 | 3,196 | (2,589) | |||||||||||||
本期現金及約當現金增加(減少)數 | (625,947) | 188,949 | (42,446) | 478,564 | (90,570) | 125,513 | (77,660) | (81,914) | (212,137) | (166,407) | 50,052 | 5,612 | 58,352 | |||||||||||||
期初現金及約當現金餘額 | 1,735,517 | 861,299 | 1,075,672 | 557,137 | 634,987 | 445,749 | ||||||||||||||||||||
期末現金及約當現金餘額 | 1,109,570 | 1,050,248 | 1,033,226 | 1,035,701 | 544,417 | 571,262 | ||||||||||||||||||||
資產負債表帳列之現金及約當現金 | 1,109,570 | 1,050,248 | 1,033,226 | 1,035,701 | 544,417 | 571,262 | 335,738 | 497,163 | 280,432 | 315,855 | 426,886 | 306,842 | 322,059 |
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
晉泰(6221) 2025年第1季「營業活動之現金流」單季為NT$8.78億元、較上一季成長37.01%;而今年初至今累積為NT$8.78億元、較去年同期成長5607.9%。
單季
晉泰(6221) 最新公布的2025年第1季財報中,本季新增之「營業活動之現金流」為NT$8.78億元,較上一季成長37.01%,為過去11年同期中的第1高。
同時晉泰過去3年、5年與10年的「第1季營業活動之現金流年化成長率」分別為76.37%、68.81%與24.57%。
其中稅前淨利為NT$1.25億元,收益費損相關之調整項目為NT$451萬元,所得稅/利息等之影響數為NT$-649萬元
今年初累積至今
今年前3個月營業活動之現金流累積為NT$8.78億元,較去年同期成長5607.9%,為過去11年同期中的第1高。
同時晉泰過去3年、5年與10年的「前3個月營業活動之現金流年化成長率」分別為76.37%、68.81%與24.57%。
其中稅前淨利為NT$1.25億元,收益費損相關之調整項目為NT$451萬元,所得稅/利息等之影響數為NT$-649萬元
營業活動之現金流-今年初累積至今
(TWD千元) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3個月 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | % | 金額 | % | |
繼續營業單位稅前淨利(淨損) | 125,393 | 104,039 | 84,007 | 92,531 | 80,110 | 91,376 | 53,096 | 37,491 | 16,862 | 14,481 | 17,530 | 12,575 | 11,328 | 31,674 | ||||||||||||||
收益費損項目合計 | 4,514 | 11,545 | 6,676 | 11,857 | 5,590 | 9,291 | 10,690 | 8,984 | 5,790 | 3,060 | 4,502 | 1,392 | 4,999 | 6,460 | ||||||||||||||
折舊費用 | 6,833 | 5,646 | 5,560 | 6,086 | 5,406 | 5,750 | 6,806 | 4,159 | 3,743 | 3,363 | 3,269 | 2,557 | 2,161 | 1,849 | ||||||||||||||
攤銷費用 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 509 | 186 | ||||||||||||||
與營業活動相關之資產及負債之淨變動合計 | 754,746 | (97,282) | 248,757 | (350,603) | 347,008 | (174,547) | (135,783) | (128,895) | (145,548) | (109,483) | (146,680) | 24,797 | (152,913) | 104,528 | ||||||||||||||
營業活動之淨現金流入(流出) | 878,160 | 15,385 | 327,452 | (251,918) | 429,219 | (75,002) | (74,328) | (86,541) | (126,284) | (93,941) | (125,536) | 37,689 | (137,158) | 142,648 |
營業活動之現金流-今年初累積至今
(TWD千元) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3個月 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | % | 金額 | % | |
繼續營業單位稅前淨利(淨損) | 125,393 | 8.3% | 104,039 | 9.5% | 84,007 | 7.01% | 92,531 | 9.08% | 80,110 | 6.77% | 91,376 | 9.16% | 53,096 | 7.05% | 37,491 | 5.45% | 16,862 | 3.2% | 14,481 | 3.68% | 17,530 | 3.58% | 12,575 | 2.58% | 11,328 | 3.5% | 31,674 | 5.45% |
收益費損項目合計 | 4,514 | 0.51% | 11,545 | 75.04% | 6,676 | 2.04% | 11,857 | -4.71% | 5,590 | 1.3% | 9,291 | -12.39% | 10,690 | -14.38% | 8,984 | -10.38% | 5,790 | -4.58% | 3,060 | -3.26% | 4,502 | -3.59% | 1,392 | 3.69% | 4,999 | -3.64% | 6,460 | 4.53% |
折舊費用 | 6,833 | 0.78% | 5,646 | 36.7% | 5,560 | 1.7% | 6,086 | -2.42% | 5,406 | 1.26% | 5,750 | -7.67% | 6,806 | -9.16% | 4,159 | -4.81% | 3,743 | -2.96% | 3,363 | -3.58% | 3,269 | -2.6% | 2,557 | 6.78% | 2,161 | -1.58% | 1,849 | 1.3% |
攤銷費用 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0% | 509 | -0.37% | 186 | 0.13% | |||||||||||
與營業活動相關之資產及負債之淨變動合計 | 754,746 | 85.95% | (97,282) | -632.32% | 248,757 | 75.97% | (350,603) | 139.17% | 347,008 | 80.85% | (174,547) | 232.72% | (135,783) | 182.68% | (128,895) | 148.94% | (145,548) | 115.25% | (109,483) | 116.54% | (146,680) | 116.84% | 24,797 | 65.79% | (152,913) | 111.49% | 104,528 | 73.28% |
營業活動之淨現金流入(流出) | 878,160 | 100% | 15,385 | 100% | 327,452 | 100% | (251,918) | 100% | 429,219 | 100% | (75,002) | 100% | (74,328) | 100% | (86,541) | 100% | (126,284) | 100% | (93,941) | 100% | (125,536) | 100% | 37,689 | 100% | (137,158) | 100% | 142,648 | 100% |
投資活動之淨現金流
晉泰(6221) 2025年第1季「投資活動之淨現金流」單季為NT$-622萬元、較上一季衰退-122.01%;而今年初至今累積為NT$-622萬元、較去年同期成長79.49%。
單季
晉泰(6221) 最新公布的2025年第1季財報中,本季新增之「投資活動之淨現金流」為NT$-622萬元,較上一季衰退-122.01%,為過去11年同期中的第8高。
今年初累積至今
今年前3個月投資活動之淨現金流累積為NT$-622萬元,較去年同期成長79.49%,為過去11年同期中的第8高。
投資活動之淨現金流-今年初累積至今
(TWD千元) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3個月 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | % | 金額 | % | |
投資活動之淨現金流入(流出) | (6,224) | (30,351) | (4,889) | (41,955) | 2,775 | 15,502 | 13,479 | (10,307) | (2,150) | (1,296) | (15,800) | (1,522) | 16,987 | 9,121 | ||||||||||||||
取得不動產、廠房及設備 | (52) | (50,293) | (3,124) | (3,810) | (1,981) | (2,325) | (168) | (873) | (6,810) | (1,224) | (5,677) | (86) | (290) | (2,193) | ||||||||||||||
處分不動產、廠房及設備 | ||||||||||||||||||||||||||||
取得無形資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
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 | ||||||||||||||||||||||||||||
處分透過其他綜合損益按公允價值衡量之金融資產 | 0 | 1,265 | ||||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | 0 | 3,322 | ||||||||||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | ||||||||||||||||||||||||||||
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) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3個月 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | % | 金額 | % | |
投資活動之淨現金流入(流出) | (6,224) | 100% | (30,351) | 100% | (4,889) | 100% | (41,955) | 100% | 2,775 | 100% | 15,502 | 100% | 13,479 | 100% | (10,307) | 100% | (2,150) | 100% | (1,296) | 100% | (15,800) | 100% | (1,522) | 100% | 16,987 | 100% | 9,121 | 100% |
取得不動產、廠房及設備 | (52) | 0.84% | (50,293) | 165.7% | (3,124) | 63.9% | (3,810) | 9.08% | (1,981) | -71.39% | (2,325) | -15% | (168) | -1.25% | (873) | 8.47% | (6,810) | 316.74% | (1,224) | 94.44% | (5,677) | 35.93% | (86) | 5.65% | (290) | -1.71% | (2,193) | -24.04% |
處分不動產、廠房及設備 | ||||||||||||||||||||||||||||
取得無形資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
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 | ||||||||||||||||||||||||||||
處分透過其他綜合損益按公允價值衡量之金融資產 | 0 | 0% | 1,265 | 45.59% | ||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | 0 | 0% | 3,322 | -7.92% | ||||||||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | ||||||||||||||||||||||||||||
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
晉泰(6221) 2025年第1季「籌資活動之淨現金流」單季為NT$-62.2萬元、較上一季成長99.55%;而今年初至今累積為NT$-62.2萬元、較去年同期成長99.54%。
單季
晉泰(6221) 最新公布的2025年第1季財報中,本季新增之「籌資活動之淨現金流」為NT$-62.2萬元,較上一季成長99.55%,為過去11年同期中的第8高。
今年初累積至今
今年前3個月籌資活動之淨現金流累積為NT$-62.2萬元,較去年同期成長99.54%,為過去11年同期中的第8高。
籌資活動之淨現金流-今年初累積至今
(TWD千元) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3個月 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | % | 金額 | % | |
籌資活動之淨現金流入(流出) | (622) | (135,251) | 171,088 | 114,280 | (3,221) | 28,740 | 14,567 | 30,322 | 167,178 | (24,180) | 104,046 | (15,719) | 139,945 | 41,657 | ||||||||||||||
短期借款增加 | 0 | 180,000 | 121,307 | 3,198 | 30,212 | 23,236 | 33,472 | 169,504 | 0 | 117,371 | 0 | 83,067 | 56,210 | |||||||||||||||
短期借款減少 | 0 | (70,000) | 0 | (21,141) | 0 | (1,678) | ||||||||||||||||||||||
發行公司債 | ||||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||||
舉借長期借款 | 0 | 60,000 | 0 | |||||||||||||||||||||||||
償還長期借款 | 0 | (62,534) | (4,467) | (4,467) | (2,467) | (2,657) | (2,922) | (1,031) | (966) | (3,444) | (13,174) | (13,157) | (32,533) | (17,695) | ||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
庫藏股票買回成本 |
籌資活動之淨現金流-今年初累積至今
(TWD千元) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3個月 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | % | 金額 | % | |
籌資活動之淨現金流入(流出) | (622) | 100% | (135,251) | 100% | 171,088 | 100% | 114,280 | 100% | (3,221) | 100% | 28,740 | 100% | 14,567 | 100% | 30,322 | 100% | 167,178 | 100% | (24,180) | 100% | 104,046 | 100% | (15,719) | 100% | 139,945 | 100% | 41,657 | 100% |
短期借款增加 | 0 | 0% | 180,000 | 105.21% | 121,307 | 106.15% | 3,198 | -99.29% | 30,212 | 105.12% | 23,236 | 159.51% | 33,472 | 110.39% | 169,504 | 101.39% | 0 | 0% | 117,371 | 112.81% | 0 | 0% | 83,067 | 59.36% | 56,210 | 134.94% | ||
短期借款減少 | 0 | 0% | (70,000) | 51.76% | 0 | 0% | (21,141) | 87.43% | 0 | 0% | (1,678) | 10.67% | ||||||||||||||||
發行公司債 | ||||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||||
舉借長期借款 | 0 | 0% | 60,000 | 42.87% | 0 | 0% | ||||||||||||||||||||||
償還長期借款 | 0 | 0% | (62,534) | 46.24% | (4,467) | -2.61% | (4,467) | -3.91% | (2,467) | 76.59% | (2,657) | -9.24% | (2,922) | -20.06% | (1,031) | -3.4% | (966) | -0.58% | (3,444) | 14.24% | (13,174) | -12.66% | (13,157) | 83.7% | (32,533) | -23.25% | (17,695) | -42.48% |
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
庫藏股票買回成本 |
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。