8249
51.6
TWD+0.80 (1.57%)
2025.04.02收盤
菱光-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) | 110,236 | 2,720 | 50,613 | 13,817 | 72,226 | (2,275) | 67,720 | 12,697 | 61,044 | 14,687 | 43,955 | 93,506 | 13,442 | |||||||||||||
本期稅前淨利(淨損) | 110,236 | 2,720 | 50,613 | 13,817 | 72,226 | (2,275) | 67,720 | 12,697 | 61,044 | 14,687 | 43,955 | 93,506 | 13,442 | |||||||||||||
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 12,782 | 13,949 | 16,191 | 23,241 | 26,868 | 32,428 | 41,401 | 41,971 | 42,218 | 46,690 | 48,887 | 47,072 | 45,012 | |||||||||||||
攤銷費用 | 1,841 | 2,983 | 4,465 | 4,480 | 3,399 | 1,393 | 1,382 | 1,346 | 4,262 | 7,963 | 8,791 | 7,850 | 7,107 | |||||||||||||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | (18) | (62) | (45) | (60) | (13) | (53) | (26) | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | 84,964 | (38,406) | (6,407) | (9,271) | (41,079) | (22,441) | 4,690 | (6,467) | (4,001) | 2,059 | 111 | (733) | 2,996 | |||||||||||||
利息費用 | 6,681 | 5,450 | 5,435 | 4,840 | 2,123 | 316 | 0 | 0 | 0 | (130) | 1,647 | 1,499 | 1,784 | |||||||||||||
利息收入 | (15,568) | (13,647) | (4,563) | (1,456) | (2,332) | (8,389) | (7,930) | |||||||||||||||||||
股利收入 | 0 | 0 | 0 | 0 | (1,008) | 0 | 0 | |||||||||||||||||||
股份基礎給付酬勞成本 | 0 | 0 | ||||||||||||||||||||||||
採用權益法認列之關聯企業及合資損失(利益)之份額 | (5,527) | 9,290 | 10,904 | 8,494 | 11 | 2,229 | (3,371) | (3,785) | (3,251) | (1,292) | (448) | (5,865) | (3,953) | |||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | (468) | (21) | (85) | 0 | 0 | 3,884 | (1) | |||||||||||||||||||
未實現外幣兌換損失(利益) | (3,078) | |||||||||||||||||||||||||
收益費損項目合計 | 113,586 | (16,052) | 91,820 | 30,267 | (12,047) | 63,244 | 36,145 | 27,302 | 38,806 | 47,887 | 79,894 | 49,603 | 46,377 | |||||||||||||
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 | (132,893) | (16,792) | (1,693) | 8,695 | 21,038 | 28,237 | ||||||||||||||||||||
應收帳款(增加)減少 | 62,947 | 205,765 | 168,419 | 202,651 | 42,535 | 183,851 | 87,512 | 107,034 | 253,916 | 318,714 | 272,142 | 181,512 | 99,863 | |||||||||||||
其他應收款(增加)減少 | (4,050) | 1,210 | ||||||||||||||||||||||||
其他應收款-關係人(增加)減少 | 16 | (31) | 3,780 | |||||||||||||||||||||||
存貨(增加)減少 | (45,491) | (60,857) | 31,006 | (119,830) | (74,646) | 81,144 | (25,768) | (88,743) | (35,106) | (47,248) | (103,461) | (157,417) | 31,339 | |||||||||||||
其他流動資產(增加)減少 | (8,116) | (8,074) | 9,840 | 6,441 | (1,194) | 1,460 | (5,268) | |||||||||||||||||||
與營業活動相關之資產之淨變動合計 | (128,860) | 121,221 | 209,862 | 94,465 | (12,267) | 294,692 | 86,007 | (45,252) | 232,910 | 189,172 | 96,377 | (107,788) | 99,981 | |||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
應付帳款增加(減少) | (49,375) | (116,590) | 13,866 | (174,172) | 1,235 | (192,138) | (104,416) | (3,765) | (94,365) | (270,990) | (72,253) | 66,784 | (265,194) | |||||||||||||
應付帳款-關係人增加(減少) | 129,910 | (399) | 432 | 268 | 41,449 | (29,848) | (1,266) | (11,764) | (26,427) | (33,773) | (19,254) | |||||||||||||||
其他應付款增加(減少) | 22,710 | 9,622 | 28,904 | 10,153 | 10,064 | (42,123) | 29,101 | 43,678 | 90,482 | 17,750 | 41,083 | 35,565 | (6,232) | |||||||||||||
其他應付款-關係人增加(減少) | 89 | |||||||||||||||||||||||||
其他流動負債增加(減少) | 294 | 1,240 | 157 | 960 | 1,468 | (1,112) | (3,765) | |||||||||||||||||||
與營業活動相關之負債之淨變動合計 | 103,628 | (106,127) | 43,359 | (162,791) | 54,216 | (265,221) | (80,346) | 27,582 | (32,302) | (288,998) | (50,841) | 110,859 | (283,386) | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (25,232) | 15,094 | 253,221 | (68,326) | 41,949 | 29,471 | 5,661 | (17,670) | 200,608 | (99,826) | 45,536 | 3,071 | (183,405) | |||||||||||||
調整項目合計 | 88,354 | (958) | 345,041 | (38,059) | 29,902 | 92,715 | 41,806 | 9,632 | 239,414 | (51,939) | 125,430 | 52,674 | (137,028) | |||||||||||||
營運產生之現金流入(流出) | 198,590 | 1,762 | 395,654 | (24,242) | 102,128 | 90,440 | 109,526 | 22,329 | 300,458 | (37,252) | 169,385 | 146,180 | (123,586) | |||||||||||||
收取之利息 | 14,931 | 14,463 | (299) | 111 | 4,459 | 11,560 | 7,629 | 5,539 | 13,122 | 15,250 | 10,591 | 6,619 | ||||||||||||||
收取之股利 | 0 | 0 | 0 | 0 | 1,008 | 0 | 0 | 806 | 283 | 263 | 443 | 531 | ||||||||||||||
支付之利息 | (6,681) | (5,450) | (5,435) | (4,840) | (2,123) | (316) | 0 | 0 | (7,745) | (2,982) | (1,330) | (1,235) | ||||||||||||||
退還(支付)之所得稅 | (27,745) | (11,515) | (24,141) | (11,645) | (6,110) | (20,883) | (17,982) | (12,754) | (48,077) | (79,752) | (22,062) | (4,721) | (3,223) | |||||||||||||
營業活動之淨現金流入(流出) | 179,095 | (740) | 365,779 | (40,616) | 99,362 | 80,801 | 94,960 | 17,204 | 258,726 | (111,344) | 159,854 | 151,163 | (120,894) | |||||||||||||
投資活動之現金流量 | ||||||||||||||||||||||||||
取得透過其他綜合損益按公允價值衡量之金融資產 | 0 | 0 | 0 | (25,436) | (258,572) | |||||||||||||||||||||
處分透過其他綜合損益按公允價值衡量之金融資產 | 0 | 19,437 | 0 | 0 | ||||||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 0 | 0 | 0 | 1,101,921 | ||||||||||||||||||||||
取得不動產、廠房及設備 | (9,039) | (1,906) | (4,437) | (4,555) | (5,049) | (13,860) | (12,864) | (3,193) | (40,275) | (12,277) | (26,659) | (11,173) | (8,328) | |||||||||||||
處分不動產、廠房及設備 | 468 | 21 | 518 | 0 | 0 | 1,121 | 1 | |||||||||||||||||||
存出保證金增加 | (76) | 0 | 0 | 2,541 | 45 | (19) | 0 | (57) | 0 | 135 | ||||||||||||||||
取得無形資產 | (916) | (82) | (3,380) | (156) | (651) | 0 | (175) | 0 | (660) | (1,223) | (645) | (1,077) | (166) | |||||||||||||
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
其他非流動資產增加 | (1,596) | 302 | (618) | (3) | (872) | 55 | 0 | (4,631) | 6,383 | (5,846) | (6,031) | (4,021) | (5,329) | |||||||||||||
投資活動之淨現金流入(流出) | (11,159) | 18,176 | (114,611) | (30,171) | (65,985) | (390,341) | (454,944) | 12,792 | (557,937) | (19,346) | (33,090) | (14,935) | (65,653) | |||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款減少 | 0 | 0 | (200,000) | (1,385,000) | 0 | 0 | 0 | |||||||||||||||||||
租賃本金償還 | (2,511) | (2,781) | (3,026) | (3,166) | (3,647) | (3,544) | ||||||||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
員工購買庫藏股 | 0 | 0 | 0 | |||||||||||||||||||||||
籌資活動之淨現金流入(流出) | (146,534) | (2,781) | (53,026) | 444,830 | (48,647) | (3,544) | 0 | 0 | 0 | 0 | (149,752) | (117,380) | 6,127 | |||||||||||||
匯率變動對現金及約當現金之影響 | 9,389 | (40,099) | (16,878) | 16,974 | 18,252 | (16,188) | 16,967 | (15,523) | (57,549) | (29,300) | 22,370 | 20,782 | 4,385 | |||||||||||||
本期現金及約當現金增加(減少)數 | 30,791 | (25,444) | 181,264 | 391,017 | 2,982 | (329,272) | (343,017) | 14,473 | (356,760) | (159,990) | (618) | 39,630 | (176,035) | |||||||||||||
期初現金及約當現金餘額 | 0 | 0 | 0 | 0 | 0 | 0 | 779,885 | 610,524 | 1,306,082 | 1,713,827 | 1,429,712 | 1,209,706 | 1,272,969 | |||||||||||||
期末現金及約當現金餘額 | 30,791 | (25,444) | 181,264 | 391,017 | 2,982 | (329,272) | 773,409 | 779,885 | 610,524 | 1,845,275 | 1,713,827 | 1,429,712 | 1,209,706 | |||||||||||||
資產負債表帳列之現金及約當現金 | 3,103,866 | 34.23% | 2,471,963 | 34.23% | 1,692,222 | 26.38% | 1,441,196 | 21.41% | 1,884,250 | 35.93% | 1,216,519 | 27.82% | 773,409 | 16.69% | 779,885 | 16.97% | 610,524 | 13.24% | 1,845,275 | 40.13% | 1,713,827 | 34.18% | 1,429,712 | 28.37% | 1,209,706 | 29.51% |
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) | 553,661 | 13.18% | 329,251 | 10.77% | 517,780 | 12.16% | 225,111 | 5.7% | 263,163 | 7.74% | 286,000 | 6.86% | 318,188 | 6.95% | 283,688 | 7.17% | 364,891 | 8.47% | 442,282 | 9.09% | 404,348 | 7.52% | 273,814 | 5.73% | 182,552 | 3.87% |
本期稅前淨利(淨損) | 553,661 | 73.32% | 329,251 | 181.14% | 517,780 | 74.25% | 225,111 | 79.52% | 263,163 | 77.15% | 286,000 | 66.31% | 318,188 | 74.06% | 283,688 | 58.16% | 364,891 | 113.65% | 442,282 | 77.07% | 404,348 | 70.07% | 273,814 | 61.24% | 182,552 | 44.69% |
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 51,929 | 6.88% | 59,861 | 32.93% | 74,169 | 10.64% | 94,043 | 33.22% | 108,539 | 31.82% | 125,299 | 29.05% | 166,719 | 38.81% | 162,372 | 33.29% | 172,481 | 53.72% | 178,971 | 31.18% | 184,656 | 32% | 184,228 | 41.21% | 178,292 | 43.64% |
攤銷費用 | 7,912 | 1.05% | 13,331 | 7.33% | 17,272 | 2.48% | 17,345 | 6.13% | 10,236 | 3% | 5,670 | 1.31% | 5,529 | 1.29% | 4,460 | 0.91% | 25,321 | 7.89% | 32,606 | 5.68% | 34,489 | 5.98% | 30,280 | 6.77% | 31,358 | 7.68% |
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 99 | 0.01% | (85) | -0.05% | 52 | 0.01% | (28) | -0.01% | (1) | 0% | (29) | -0.01% | 192 | 0.04% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | (703) | -0.17% |
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | 109,517 | 14.5% | 56,184 | 30.91% | 12,116 | 1.74% | (28,982) | -10.24% | (73,807) | -21.64% | 10,403 | 2.41% | 51,786 | 12.05% | (31,831) | -6.53% | 4,016 | 1.25% | 7,240 | 1.26% | 3,535 | 0.61% | 2,295 | 0.51% | (314) | -0.08% |
利息費用 | 24,859 | 3.29% | 21,968 | 12.09% | 19,370 | 2.78% | 11,882 | 4.2% | 4,392 | 1.29% | 781 | 0.18% | 0 | 0 | 0% | 0 | 0% | 9,275 | 1.62% | 6,367 | 1.1% | 7,175 | 1.6% | 10,100 | 2.47% | |
利息收入 | (41,108) | -5.44% | (33,520) | -18.44% | (10,440) | -1.5% | (5,696) | -2.01% | (20,364) | -5.97% | (34,219) | -7.93% | (26,238) | -6.11% | ||||||||||||
股利收入 | (111,502) | -14.77% | (104,177) | -57.31% | (119,525) | -17.14% | (97,871) | -34.57% | (24,329) | -7.13% | (15,811) | -3.67% | (15,351) | -3.57% | ||||||||||||
股份基礎給付酬勞成本 | 1,775 | 0.24% | 9,347 | 5.14% | ||||||||||||||||||||||
採用權益法認列之關聯企業及合資損失(利益)之份額 | (10,709) | -1.42% | 2,603 | 1.43% | (3,853) | -0.55% | (6,964) | -2.46% | (85) | -0.02% | (5,208) | -1.21% | (17,178) | -4% | (23,529) | -4.82% | (19,088) | -5.95% | (19,383) | -3.38% | (15,452) | -2.68% | (7,424) | -1.66% | (7,330) | -1.79% |
處分及報廢不動產、廠房及設備損失(利益) | (1,046) | -0.14% | (180) | -0.1% | (6,126) | -0.88% | 289 | 0.1% | (714) | -0.21% | 3,884 | 0.9% | (716) | -0.17% | ||||||||||||
金融資產減損損失 | 31,977 | 4.23% | 0 | 0% | 70,000 | 10.04% | 0 | 0% | 53,000 | 12.29% | 0 | 0% | 3,590 | 0.8% | 0 | 0% | ||||||||||
未實現外幣兌換損失(利益) | (5,694) | -0.75% | 79 | 0.04% | (4,075) | -0.58% | ||||||||||||||||||||
其他項目 | 0 | 0% | (16) | -0.01% | 0 | 0% | (65) | -0.02% | (16) | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | (2,223) | -0.54% | ||||
收益費損項目合計 | 58,009 | 7.68% | 25,395 | 13.97% | 48,960 | 7.02% | (16,047) | -5.67% | 3,063 | 0.9% | 139,728 | 32.4% | 162,074 | 37.72% | 76,013 | 15.58% | 152,536 | 47.51% | 156,890 | 27.34% | 206,997 | 35.87% | 183,927 | 41.14% | 168,452 | 41.24% |
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 | (145,448) | -19.26% | (82,256) | -45.25% | (14,790) | -2.12% | 170,210 | 60.12% | 115,315 | 33.8% | 81,861 | 18.98% | ||||||||||||||
應收帳款(增加)減少 | (327,260) | -43.34% | 265,671 | 146.16% | (157,102) | -22.53% | 94,455 | 33.37% | (6,061) | -1.78% | 104,641 | 24.26% | (106,529) | -24.8% | 18,091 | 3.71% | (48,494) | -15.1% | 188,561 | 32.86% | 56,693 | 9.82% | (139,107) | -31.11% | 267,259 | 65.42% |
應收帳款-關係人(增加)減少 | (1,273) | -0.17% | ||||||||||||||||||||||||
其他應收款(增加)減少 | (3,338) | -0.44% | 2,530 | 1.39% | (1,490) | -0.21% | ||||||||||||||||||||
其他應收款-關係人(增加)減少 | 39 | 0.01% | (47) | -0.03% | 3,780 | 0.54% | (3,492) | -1.23% | ||||||||||||||||||
存貨(增加)減少 | (14,735) | -1.95% | 16,739 | 9.21% | 167,296 | 23.99% | (135,135) | -47.74% | (75,732) | -22.2% | 173,369 | 40.2% | (173,672) | -40.42% | (76,838) | -15.75% | 17,686 | 5.51% | 143,685 | 25.04% | 30,102 | 5.22% | (187,533) | -41.95% | 194,739 | 47.67% |
其他流動資產(增加)減少 | (3,671) | -0.49% | (5,363) | -2.95% | 12,470 | 1.79% | 19,653 | 6.94% | (18,828) | -5.52% | 7,902 | 1.83% | (4,743) | -1.1% | ||||||||||||
與營業活動相關之資產之淨變動合計 | (495,686) | -65.64% | 197,274 | 108.53% | 10,164 | 1.46% | 145,691 | 51.46% | 14,694 | 4.31% | 367,773 | 85.27% | (221,374) | -51.53% | 75,496 | 15.48% | (328,111) | -102.2% | 354,146 | 61.71% | 142,330 | 24.66% | (512,359) | -114.6% | 581,408 | 142.32% |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
應付帳款增加(減少) | 311,475 | 41.25% | (333,931) | -183.71% | 39,575 | 5.68% | 102,471 | 36.2% | 71,571 | 20.98% | (251,631) | -58.34% | 133,125 | 30.99% | 50,015 | 10.25% | 119,342 | 37.17% | (250,419) | -43.63% | (250,387) | -43.39% | 415,007 | 92.82% | (477,242) | -116.83% |
應付帳款-關係人增加(減少) | 219,196 | 29.03% | (1,663) | -0.91% | (945) | -0.14% | (117,561) | -41.53% | 32,481 | 9.52% | (25,674) | -5.95% | 31,612 | 7.36% | 2,700 | 0.55% | 21,333 | 6.64% | (24,643) | -4.29% | 94,028 | 16.29% | ||||
其他應付款增加(減少) | 49,924 | 6.61% | (44,357) | -24.4% | 33,792 | 4.85% | 9,715 | 3.43% | (25,008) | -7.33% | (74,307) | -17.23% | 15,464 | 3.6% | 35,551 | 7.29% | 54,572 | 17% | 9,341 | 1.63% | 36,736 | 6.37% | 54,700 | 12.23% | (52,240) | -12.79% |
其他應付款-關係人增加(減少) | 6 | 0% | ||||||||||||||||||||||||
其他流動負債增加(減少) | 2,300 | 0.3% | (3,071) | -1.69% | 1,598 | 0.23% | (1,089) | -0.38% | (1,890) | -0.55% | 360 | 0.08% | 181 | 0.04% | ||||||||||||
與營業活動相關之負債之淨變動合計 | 582,901 | 77.19% | (383,022) | -210.72% | 74,020 | 10.61% | (6,464) | -2.28% | 77,154 | 22.62% | (351,252) | -81.44% | 180,382 | 41.99% | 84,071 | 17.24% | 193,764 | 60.35% | (271,783) | -47.36% | (127,284) | -22.06% | 482,956 | 108.02% | (539,182) | -131.99% |
與營業活動相關之資產及負債之淨變動合計 | 87,215 | 11.55% | (185,748) | -102.19% | 84,184 | 12.07% | 139,227 | 49.18% | 91,848 | 26.93% | 16,521 | 3.83% | (40,992) | -9.54% | 159,567 | 32.71% | (134,347) | -41.84% | 82,363 | 14.35% | 15,046 | 2.61% | (29,403) | -6.58% | 42,226 | 10.34% |
調整項目合計 | 145,224 | 19.23% | (160,353) | -88.22% | 133,144 | 19.09% | 123,180 | 43.51% | 94,911 | 27.82% | 156,249 | 36.23% | 121,082 | 28.18% | 235,580 | 48.3% | 18,189 | 5.67% | 239,253 | 41.69% | 222,043 | 38.48% | 154,524 | 34.56% | 210,678 | 51.57% |
營運產生之現金流入(流出) | 698,885 | 92.55% | 168,898 | 92.92% | 650,924 | 93.34% | 348,291 | 123.03% | 358,074 | 104.97% | 442,249 | 102.54% | 439,270 | 102.24% | 519,268 | 106.46% | 383,080 | 119.32% | 681,535 | 118.75% | 626,391 | 108.55% | 428,338 | 95.81% | 393,230 | 96.26% |
收取之利息 | 40,168 | 5.32% | 31,649 | 17.41% | 8,754 | 1.26% | 3,478 | 1.23% | 20,033 | 5.87% | 36,346 | 8.43% | 21,102 | 4.91% | 18,790 | 3.85% | 21,995 | 6.85% | 30,173 | 5.26% | 28,751 | 4.98% | 23,958 | 5.36% | 25,836 | 6.32% |
收取之股利 | 136,742 | 18.11% | 127,618 | 70.21% | 133,222 | 19.1% | 100,685 | 35.57% | 29,607 | 8.68% | 28,407 | 6.59% | 33,345 | 7.76% | 29,166 | 5.98% | 28,261 | 8.8% | 32,693 | 5.7% | 28,587 | 4.95% | 20,281 | 4.54% | 21,473 | 5.26% |
支付之利息 | (24,859) | -3.29% | (21,968) | -12.09% | (19,370) | -2.78% | (11,882) | -4.2% | (4,392) | -1.29% | (781) | -0.18% | 0 | 0% | 0 | 0% | (8,119) | -1.41% | (4,689) | -0.81% | (5,497) | -1.23% | (7,639) | -1.87% | ||
退還(支付)之所得稅 | (95,775) | -12.68% | (124,427) | -68.45% | (76,188) | -10.93% | (157,478) | -55.63% | (62,203) | -18.23% | (74,924) | -17.37% | (64,089) | -14.92% | (79,453) | -16.29% | (112,276) | -34.97% | (162,376) | -28.29% | (101,981) | -17.67% | (19,991) | -4.47% | (24,390) | -5.97% |
營業活動之淨現金流入(流出) | 755,161 | 100% | 181,770 | 100% | 697,342 | 100% | 283,094 | 100% | 341,119 | 100% | 431,297 | 100% | 429,628 | 100% | 487,771 | 100% | 321,060 | 100% | 573,906 | 100% | 577,059 | 100% | 447,089 | 100% | 408,510 | 100% |
投資活動之現金流量 | ||||||||||||||||||||||||||
取得透過其他綜合損益按公允價值衡量之金融資產 | (50,000) | -48.19% | (50,000) | -5.52% | (85,999) | -107.57% | (1,209,564) | 68.28% | (989,401) | 385.92% | ||||||||||||||||
處分透過其他綜合損益按公允價值衡量之金融資產 | 26,568 | 25.61% | 897,759 | 99.04% | 236,761 | 296.15% | 122,052 | -6.89% | ||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 166,677 | 160.64% | 75,091 | 8.28% | 4,595 | -0.26% | 1,725,771 | -673.15% | ||||||||||||||||||
取得不動產、廠房及設備 | (30,231) | -29.14% | (11,983) | -1.32% | (24,609) | -30.78% | (15,994) | 0.9% | (9,622) | 3.75% | (23,526) | -9.32% | (58,634) | 28.22% | (17,640) | 32.11% | (106,666) | 16.56% | (107,515) | 84.75% | (79,655) | 73.77% | (63,553) | 72.85% | (54,843) | 32.18% |
處分不動產、廠房及設備 | 1,046 | 1.01% | 180 | 0.02% | 11,618 | 14.53% | 1,298 | -0.07% | 1,502 | -0.59% | 1,121 | 0.44% | 739 | -0.36% | ||||||||||||
存出保證金增加 | (117) | -0.11% | 0 | 0% | (403) | -0.5% | 2,541 | -0.99% | (58) | -0.02% | (451) | 0.22% | 0 | 0% | (250) | 0.04% | 0 | 0% | (425) | 0.39% | (4) | 0% | (4) | 0% | ||
存出保證金減少 | 0 | 0% | 404 | 0.04% | 0 | 0% | 483 | -0.03% | ||||||||||||||||||
取得無形資產 | (3,063) | -2.95% | (1,085) | -0.12% | (5,573) | -6.97% | (658) | 0.04% | (1,948) | 0.76% | (2,537) | -1% | (6,239) | 3% | (1,572) | 2.86% | (1,708) | 0.27% | (2,977) | 2.35% | (4,401) | 4.08% | (4,573) | 5.24% | (1,766) | 1.04% |
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
其他非流動資產增加 | (7,125) | -6.87% | (3,950) | -0.44% | (3,323) | -4.16% | (6,821) | 0.39% | (19,257) | 7.51% | (4,173) | -1.65% | 0 | 0% | (4,930) | 8.97% | (12,122) | 1.88% | (16,366) | 12.9% | (44,007) | 40.76% | (20,450) | 23.44% | (12,593) | 7.39% |
投資活動之淨現金流入(流出) | 103,755 | 100% | 906,416 | 100% | 79,945 | 100% | (1,771,481) | 100% | (256,374) | 100% | 252,512 | 100% | (207,794) | 100% | (54,942) | 100% | (644,074) | 100% | (126,858) | 100% | (107,974) | 100% | (87,240) | 100% | (170,447) | 100% |
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款減少 | 0 | 0% | (50,000) | 17.44% | (734,800) | 135.37% | (1,885,000) | -177.04% | (745,000) | -127.81% | 0 | 0% | 0 | 0% | (62,315) | 20.52% | ||||||||||
租賃本金償還 | (10,160) | 3.59% | (12,005) | 4.19% | (11,996) | 2.21% | (12,094) | -1.14% | (14,641) | -2.51% | (9,075) | 5.21% | ||||||||||||||
發放現金股利 | (157,270) | 55.63% | (268,493) | 93.63% | (182,080) | 33.54% | (165,171) | -15.51% | (152,466) | -26.16% | (165,171) | 94.79% | (203,288) | 100% | (203,288) | 100% | (228,699) | 100% | (241,404) | 79.48% | (152,466) | 72.53% | (114,350) | 59.85% | (101,644) | 34% |
現金減資 | (144,023) | 50.95% | ||||||||||||||||||||||||
員工購買庫藏股 | 28,760 | -10.17% | 43,735 | -15.25% | 36,075 | -6.65% | ||||||||||||||||||||
籌資活動之淨現金流入(流出) | (282,693) | 100% | (286,763) | 100% | (542,801) | 100% | 1,064,759 | 100% | 582,893 | 100% | (174,246) | 100% | (203,288) | 100% | (203,288) | 100% | (228,699) | 100% | (303,719) | 100% | (210,210) | 100% | (191,057) | 100% | (298,950) | 100% |
匯率變動對現金及約當現金之影響 | 55,680 | (21,682) | 16,540 | (19,426) | 93 | (66,453) | (25,022) | (60,180) | (143,845) | (11,881) | 25,240 | 51,214 | (2,376) | |||||||||||||
本期現金及約當現金增加(減少)數 | 631,903 | 779,741 | 251,026 | (443,054) | 667,731 | 443,110 | (6,476) | 169,361 | (695,558) | 131,448 | 284,115 | 220,006 | (63,263) | |||||||||||||
期初現金及約當現金餘額 | 2,471,963 | 1,692,222 | 1,441,196 | 1,884,250 | 1,216,519 | 773,409 | ||||||||||||||||||||
期末現金及約當現金餘額 | 3,103,866 | 2,471,963 | 1,692,222 | 1,441,196 | 1,884,250 | 1,216,519 | ||||||||||||||||||||
資產負債表帳列之現金及約當現金 | 3,103,866 | 2,471,963 | 1,692,222 | 1,441,196 | 1,884,250 | 1,216,519 | 773,409 | 779,885 | 610,524 | 1,845,275 | 1,713,827 | 1,429,712 | 1,209,706 |
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
菱光(8249) 2024年第4季「營業活動之現金流」單季為NT$1.79億元、較上一季衰退-48.21%;而今年初至今累積為NT$7.55億元、較去年同期成長315.45%。
單季
菱光(8249) 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$1.79億元,較上一季衰退-48.21%,為過去11年同期中的第3高。
同時菱光過去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85.76%、--與--。
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$1.14億元,所得稅/利息等之影響數為NT$-1,950萬元
今年初累積至今
今年全年營業活動之現金流累積為NT$7.55億元,較去年同期成長315.45%,為過去11年同期中的第1高。
同時菱光過去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38.69%、--與--。
其中稅前淨利為NT$5.54億元,收益費損相關之調整項目為NT$5,801萬元,所得稅/利息等之影響數為NT$5,628萬元
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) | 110,236 | 2,720 | 50,613 | 13,817 | 72,226 | (2,275) | 67,720 | 12,697 | 61,044 | 14,687 | 43,955 | 93,506 | 13,442 | |||||||||||||
收益費損項目合計 | 113,586 | (16,052) | 91,820 | 30,267 | (12,047) | 63,244 | 36,145 | 27,302 | 38,806 | 47,887 | 79,894 | 49,603 | 46,377 | |||||||||||||
折舊費用 | 12,782 | 13,949 | 16,191 | 23,241 | 26,868 | 32,428 | 41,401 | 41,971 | 42,218 | 46,690 | 48,887 | 47,072 | 45,012 | |||||||||||||
攤銷費用 | 1,841 | 2,983 | 4,465 | 4,480 | 3,399 | 1,393 | 1,382 | 1,346 | 4,262 | 7,963 | 8,791 | 7,850 | 7,107 | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (25,232) | 15,094 | 253,221 | (68,326) | 41,949 | 29,471 | 5,661 | (17,670) | 200,608 | (99,826) | 45,536 | 3,071 | (183,405) | |||||||||||||
營業活動之淨現金流入(流出) | 179,095 | (740) | 365,779 | (40,616) | 99,362 | 80,801 | 94,960 | 17,204 | 258,726 | (111,344) | 159,854 | 151,163 | (120,894) |
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) | 553,661 | 13.18% | 329,251 | 10.77% | 517,780 | 12.16% | 225,111 | 5.7% | 263,163 | 7.74% | 286,000 | 6.86% | 318,188 | 6.95% | 283,688 | 7.17% | 364,891 | 8.47% | 442,282 | 9.09% | 404,348 | 7.52% | 273,814 | 5.73% | 182,552 | 3.87% |
收益費損項目合計 | 58,009 | 7.68% | 25,395 | 13.97% | 48,960 | 7.02% | (16,047) | -5.67% | 3,063 | 0.9% | 139,728 | 32.4% | 162,074 | 37.72% | 76,013 | 15.58% | 152,536 | 47.51% | 156,890 | 27.34% | 206,997 | 35.87% | 183,927 | 41.14% | 168,452 | 41.24% |
折舊費用 | 51,929 | 6.88% | 59,861 | 32.93% | 74,169 | 10.64% | 94,043 | 33.22% | 108,539 | 31.82% | 125,299 | 29.05% | 166,719 | 38.81% | 162,372 | 33.29% | 172,481 | 53.72% | 178,971 | 31.18% | 184,656 | 32% | 184,228 | 41.21% | 178,292 | 43.64% |
攤銷費用 | 7,912 | 1.05% | 13,331 | 7.33% | 17,272 | 2.48% | 17,345 | 6.13% | 10,236 | 3% | 5,670 | 1.31% | 5,529 | 1.29% | 4,460 | 0.91% | 25,321 | 7.89% | 32,606 | 5.68% | 34,489 | 5.98% | 30,280 | 6.77% | 31,358 | 7.68% |
與營業活動相關之資產及負債之淨變動合計 | 87,215 | 11.55% | (185,748) | -102.19% | 84,184 | 12.07% | 139,227 | 49.18% | 91,848 | 26.93% | 16,521 | 3.83% | (40,992) | -9.54% | 159,567 | 32.71% | (134,347) | -41.84% | 82,363 | 14.35% | 15,046 | 2.61% | (29,403) | -6.58% | 42,226 | 10.34% |
營業活動之淨現金流入(流出) | 755,161 | 100% | 181,770 | 100% | 697,342 | 100% | 283,094 | 100% | 341,119 | 100% | 431,297 | 100% | 429,628 | 100% | 487,771 | 100% | 321,060 | 100% | 573,906 | 100% | 577,059 | 100% | 447,089 | 100% | 408,510 | 100% |
投資活動之淨現金流
菱光(8249) 2024年第4季「投資活動之淨現金流」單季為NT$-1,116萬元、較上一季衰退-131.78%;而今年初至今累積為NT$1.04億元、較去年同期衰退-88.55%。
單季
菱光(8249) 最新公布的2024年第4季財報中,本季新增之「投資活動之淨現金流」為NT$-1,116萬元,較上一季衰退-131.78%,為過去11年同期中的第3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$1.04億元,較去年同期衰退-88.55%,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) | (11,159) | 18,176 | (114,611) | (30,171) | (65,985) | (390,341) | (454,944) | 12,792 | (557,937) | (19,346) | (33,090) | (14,935) | (65,653) | |||||||||||||
取得不動產、廠房及設備 | (9,039) | (1,906) | (4,437) | (4,555) | (5,049) | (13,860) | (12,864) | (3,193) | (40,275) | (12,277) | (26,659) | (11,173) | (8,328) | |||||||||||||
處分不動產、廠房及設備 | 468 | 21 | 518 | 0 | 0 | 1,121 | 1 | |||||||||||||||||||
取得無形資產 | (916) | (82) | (3,380) | (156) | (651) | 0 | (175) | 0 | (660) | (1,223) | (645) | (1,077) | (166) | |||||||||||||
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 | 0 | (25,436) | (258,572) | |||||||||||||||||||||
處分透過其他綜合損益按公允價值衡量之金融資產 | 0 | 19,437 | 0 | 0 | ||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | 0 | (18) | ||||||||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 0 | 0 | 0 | 1,101,921 | ||||||||||||||||||||||
按攤銷後成本衡量之金融資產到期還本 | (377,702) | (440,907) |
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) | 103,755 | 100% | 906,416 | 100% | 79,945 | 100% | (1,771,481) | 100% | (256,374) | 100% | 252,512 | 100% | (207,794) | 100% | (54,942) | 100% | (644,074) | 100% | (126,858) | 100% | (107,974) | 100% | (87,240) | 100% | (170,447) | 100% |
取得不動產、廠房及設備 | (30,231) | -29.14% | (11,983) | -1.32% | (24,609) | -30.78% | (15,994) | 0.9% | (9,622) | 3.75% | (23,526) | -9.32% | (58,634) | 28.22% | (17,640) | 32.11% | (106,666) | 16.56% | (107,515) | 84.75% | (79,655) | 73.77% | (63,553) | 72.85% | (54,843) | 32.18% |
處分不動產、廠房及設備 | 1,046 | 1.01% | 180 | 0.02% | 11,618 | 14.53% | 1,298 | -0.07% | 1,502 | -0.59% | 1,121 | 0.44% | 739 | -0.36% | ||||||||||||
取得無形資產 | (3,063) | -2.95% | (1,085) | -0.12% | (5,573) | -6.97% | (658) | 0.04% | (1,948) | 0.76% | (2,537) | -1% | (6,239) | 3% | (1,572) | 2.86% | (1,708) | 0.27% | (2,977) | 2.35% | (4,401) | 4.08% | (4,573) | 5.24% | (1,766) | 1.04% |
處分無形資產 | ||||||||||||||||||||||||||
取得透過損益按公允價值衡量之金融資產 | (128,980) | -161.34% | ||||||||||||||||||||||||
處分透過損益按公允價值衡量之金融資產 | 80,453 | 100.64% | ||||||||||||||||||||||||
取得透過其他綜合損益按公允價值衡量之金融資產 | (50,000) | -48.19% | (50,000) | -5.52% | (85,999) | -107.57% | (1,209,564) | 68.28% | (989,401) | 385.92% | ||||||||||||||||
處分透過其他綜合損益按公允價值衡量之金融資產 | 26,568 | 25.61% | 897,759 | 99.04% | 236,761 | 296.15% | 122,052 | -6.89% | ||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | 0 | 0% | (47,694) | 2.69% | ||||||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 166,677 | 160.64% | 75,091 | 8.28% | 4,595 | -0.26% | 1,725,771 | -673.15% | ||||||||||||||||||
按攤銷後成本衡量之金融資產到期還本 | (965,960) | 376.78% | 281,685 | 111.55% | (145,174) | 69.86% |
籌資活動之淨現金流
菱光(8249) 2024年第4季「籌資活動之淨現金流」單季為NT$-1.47億元、較上一季成長8.28%;而今年初至今累積為NT$-2.83億元、較去年同期成長1.42%。
單季
菱光(8249) 最新公布的2024年第4季財報中,本季新增之「籌資活動之淨現金流」為NT$-1.47億元,較上一季成長8.28%,為過去11年同期中的第7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$-2.83億元,較去年同期成長1.42%,為過去11年同期中的第9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) | (146,534) | (2,781) | (53,026) | 444,830 | (48,647) | (3,544) | 0 | 0 | 0 | 0 | (149,752) | (117,380) | 6,127 | |||||||||||||
短期借款增加 | 0 | 150,000 | 1,385,000 | 700,000 | (149,752) | (117,380) | 6,127 | |||||||||||||||||||
短期借款減少 | 0 | 0 | (200,000) | (1,385,000) | 0 | 0 | 0 | |||||||||||||||||||
發行公司債 | ||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||
舉借長期借款 | ||||||||||||||||||||||||||
償還長期借款 | ||||||||||||||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
庫藏股票買回成本 | 0 | (68,784) |
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) | (282,693) | 100% | (286,763) | 100% | (542,801) | 100% | 1,064,759 | 100% | 582,893 | 100% | (174,246) | 100% | (203,288) | 100% | (203,288) | 100% | (228,699) | 100% | (303,719) | 100% | (210,210) | 100% | (191,057) | 100% | (298,950) | 100% |
短期借款增加 | 0 | 0% | 350,000 | -64.48% | 2,869,800 | 269.53% | 1,495,000 | 256.48% | (57,744) | 27.47% | (76,707) | 40.15% | (197,306) | 66% | ||||||||||||
短期借款減少 | 0 | 0% | (50,000) | 17.44% | (734,800) | 135.37% | (1,885,000) | -177.04% | (745,000) | -127.81% | 0 | 0% | 0 | 0% | (62,315) | 20.52% | ||||||||||
發行公司債 | ||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||
舉借長期借款 | ||||||||||||||||||||||||||
償還長期借款 | ||||||||||||||||||||||||||
發放現金股利 | (157,270) | 55.63% | (268,493) | 93.63% | (182,080) | 33.54% | (165,171) | -15.51% | (152,466) | -26.16% | (165,171) | 94.79% | (203,288) | 100% | (203,288) | 100% | (228,699) | 100% | (241,404) | 79.48% | (152,466) | 72.53% | (114,350) | 59.85% | (101,644) | 34% |
庫藏股票買回成本 | 0 | 0% | (259,556) | -24.38% |
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。