8932
100
TWD-0.50 (-0.50%)
2025.04.02收盤
智通*-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) | 236,616 | 53,153 | (45,374) | (37,493) | (26,880) | (30,121) | 335,006 | (14,241) | (15,745) | (14,430) | (276) | (13,514) | (3,761) | |||||||||||||
本期稅前淨利(淨損) | 236,616 | 53,153 | (45,374) | (37,493) | (26,880) | (30,121) | 335,006 | (14,241) | (15,745) | (14,430) | (276) | (13,514) | (3,761) | |||||||||||||
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 18,909 | 15,291 | 15,153 | 10,716 | 13,726 | 13,633 | 11,321 | 10,408 | 9,741 | 6,401 | 7,918 | 19,267 | 13,326 | |||||||||||||
攤銷費用 | 1,756 | (3,223) | 111 | (445) | 110 | 74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 2,722 | (2,207) | 2,035 | 284 | 6,055 | (2,219) | (812) | (1,321) | 634 | 2,460 | 1,217 | (439) | 740 | |||||||||||||
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | 0 | 0 | 127 | (1,112) | (181) | 19 | ||||||||||||||||||||
利息費用 | 3,192 | 3,204 | 4,852 | 4,893 | 3,134 | 3,070 | 6,654 | 6,171 | 6,315 | 2,381 | 3,625 | 6,701 | 5,235 | |||||||||||||
利息收入 | (6,508) | (1,306) | (1,224) | (553) | (126) | (539) | (1,136) | |||||||||||||||||||
股利收入 | 0 | 0 | (14) | (18) | 0 | 0 | (24) | |||||||||||||||||||
採用權益法認列之關聯企業及合資損失(利益)之份額 | (757) | 92 | 209 | (110) | 101 | |||||||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | 57 | (53) | 1,820 | (13) | ||||||||||||||||||||||
非金融資產減損損失 | (16,914) | (3,427) | ||||||||||||||||||||||||
未實現外幣兌換損失(利益) | 7,962 | 6,485 | 5,434 | 3,785 | 1,431 | 231 | (7,240) | |||||||||||||||||||
其他項目 | (537) | 205 | 162 | 715 | 6 | 178 | 212 | 198 | 494 | (2,944) | 1,750 | 661 | 335 | |||||||||||||
收益費損項目合計 | 9,882 | 4,843 | 25,238 | 54,989 | 24,256 | 18,899 | (355,570) | 26,276 | 30,842 | 13,864 | 13,158 | 30,912 | 22,052 | |||||||||||||
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 | (914) | 475 | (216) | (7,318) | (5,609) | 3,606 | 852 | (4,022) | (2,131) | 3,405 | (2,138) | 927 | 1,746 | |||||||||||||
應收帳款(增加)減少 | 68,047 | (17,293) | 48,419 | 22,232 | 124,687 | 61,165 | 53,726 | 50,276 | 70,366 | 62,344 | 31,222 | 88,344 | 44,850 | |||||||||||||
其他應收款(增加)減少 | (401) | (1,830) | (408) | (42,373) | 993 | 2,367 | 1,853 | (2,033) | (154) | (886) | (1,012) | (1,466) | (5,567) | |||||||||||||
存貨(增加)減少 | 18,600 | 15,166 | (10,348) | (1,435) | (3,188) | (4,202) | (15,149) | (7,821) | (3,656) | (16,089) | (26,060) | (28,791) | (15,091) | |||||||||||||
預付款項(增加)減少 | (1,352) | |||||||||||||||||||||||||
其他流動資產(增加)減少 | (391) | (2,512) | 220 | 7,293 | 2,914 | 4,219 | 2,798 | |||||||||||||||||||
與營業活動相關之資產之淨變動合計 | 83,589 | (5,994) | 37,663 | (20,343) | 119,797 | 67,464 | 45,084 | 37,197 | 64,900 | 49,313 | 4,515 | 56,749 | 29,403 | |||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
應付帳款增加(減少) | (34,508) | (15,649) | (5,417) | 17,720 | (102,444) | (22,846) | (9,479) | (21,068) | (39,357) | (26,504) | 2,570 | (34,793) | (24,473) | |||||||||||||
其他應付款增加(減少) | 37,502 | 25,014 | (4,764) | 4,300 | (1,106) | (2,204) | 8,134 | 883 | (4,810) | (6,518) | (4,268) | (11,059) | 4,027 | |||||||||||||
其他流動負債增加(減少) | 95 | 703 | 3,513 | 213 | (1,045) | (3,435) | (3,378) | |||||||||||||||||||
淨確定福利負債增加(減少) | (119) | (833) | (62) | (81) | (997) | (1,128) | (2,113) | (1,369) | (2,660) | (2,976) | (2,966) | (56) | (43) | |||||||||||||
與營業活動相關之負債之淨變動合計 | 2,970 | 9,235 | (6,730) | 28,898 | (100,773) | (29,044) | (3,597) | (20,389) | (54,040) | (41,386) | (1,789) | (56,363) | (26,049) | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | 86,559 | 3,241 | 30,933 | 8,555 | 19,024 | 38,420 | 41,487 | 16,808 | 10,860 | 7,927 | 2,726 | 386 | 3,354 | |||||||||||||
調整項目合計 | 96,441 | 8,084 | 56,171 | 63,544 | 43,280 | 57,319 | (314,083) | 43,084 | 41,702 | 21,791 | 15,884 | 31,298 | 25,406 | |||||||||||||
營運產生之現金流入(流出) | 333,057 | 61,237 | 10,797 | 26,051 | 16,400 | 27,198 | 20,923 | 28,843 | 25,957 | 7,361 | 15,608 | 17,784 | 21,645 | |||||||||||||
收取之利息 | 6,508 | 1,306 | 1,224 | 535 | 126 | 539 | 1,136 | 1,368 | 396 | 110 | 284 | 169 | 337 | |||||||||||||
收取之股利 | 0 | 0 | 14 | 18 | 0 | 0 | 1,113 | 300 | 68 | 182 | ||||||||||||||||
支付之利息 | (2,908) | (2,494) | (3,849) | (1,257) | (3,441) | (5,324) | (6,594) | (5,945) | (6,026) | (2,238) | (3,525) | (6,156) | (5,023) | |||||||||||||
退還(支付)之所得稅 | (12,145) | (89) | 45 | (3) | 3 | (257) | (29,772) | 21 | 27 | 35 | (107) | 1,121 | (188) | |||||||||||||
營業活動之淨現金流入(流出) | 324,512 | 59,960 | 8,231 | 25,344 | 13,088 | 22,156 | (14,283) | 24,587 | 20,422 | 5,450 | 13,984 | 12,918 | 16,771 | |||||||||||||
投資活動之現金流量 | ||||||||||||||||||||||||||
對子公司之收購(扣除所取得之現金) | 0 | 0 | ||||||||||||||||||||||||
取得不動產、廠房及設備 | (15,463) | (59,361) | (3,073) | (4,792) | (2,407) | (6,193) | (245) | (1,642) | (5,970) | (32,377) | (4,651) | (4,084) | (14,517) | |||||||||||||
處分不動產、廠房及設備 | 2 | 23 | 80 | (378) | ||||||||||||||||||||||
取得無形資產 | (12,795) | (15,446) | 0 | 0 | 0 | (2,210) | 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 | (38,218) | (17,484) | 6,173 | 48,869 | ||||||||||||||||||||||
預付設備款增加 | (9,943) | 102 | (595) | (9,204) | 1,362 | 4,307 | (3,128) | (3,391) | (1,895) | 8,516 | (3,074) | |||||||||||||||
其他投資活動 | 0 | |||||||||||||||||||||||||
投資活動之淨現金流入(流出) | (89,790) | (91,814) | (415) | (17,238) | (2,467) | 3,493 | 567,609 | (18,095) | 3,627 | (21,428) | 1,531 | (15,177) | (48,143) | |||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | 3,464 | (7,969) | 39,688 | (28,021) | 10,603 | (425,772) | 58,076 | (134,430) | 104,026 | (23,090) | (14,275) | 22,190 | ||||||||||||||
舉借長期借款 | 0 | 33,732 | 0 | 0 | 0 | 0 | 0 | 40,000 | 11,387 | |||||||||||||||||
償還長期借款 | (216) | (2,495) | (767) | (752) | (4,359) | (1,604) | (66,954) | (3,382) | (7,148) | (14,606) | (7,114) | (17,397) | (5,823) | |||||||||||||
租賃本金償還 | (11,863) | (7,676) | (4,840) | (4,535) | (4,146) | (1,602) | ||||||||||||||||||||
發放現金股利 | (1,154) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
非控制權益變動 | 0 | |||||||||||||||||||||||||
其他籌資活動 | 0 | |||||||||||||||||||||||||
籌資活動之淨現金流入(流出) | (9,777) | 11,051 | 34,081 | (11,792) | (36,526) | 7,397 | (492,726) | 54,694 | (141,578) | 59,420 | (20,204) | (12,152) | 27,687 | |||||||||||||
匯率變動對現金及約當現金之影響 | (21,290) | (12,751) | (8,565) | (2,058) | (2,921) | 404 | 1,303 | (11,716) | (13,239) | 5,593 | 575 | 7,313 | 393 | |||||||||||||
本期現金及約當現金增加(減少)數 | 203,655 | (33,554) | 33,332 | (5,744) | (28,826) | 33,450 | 61,903 | 49,470 | (130,768) | 49,035 | (4,114) | (7,098) | (3,292) | |||||||||||||
期初現金及約當現金餘額 | 0 | 0 | 0 | 0 | 0 | 0 | 169,080 | 171,437 | 166,462 | 141,510 | 100,760 | 107,452 | 141,612 | |||||||||||||
期末現金及約當現金餘額 | 203,655 | (33,554) | 33,332 | (5,744) | (28,826) | 33,450 | 250,708 | 169,080 | 171,437 | 166,462 | 141,510 | 100,760 | 107,452 | |||||||||||||
資產負債表帳列之現金及約當現金 | 867,349 | 35.62% | 314,753 | 18.08% | 405,135 | 26.81% | 318,471 | 20.01% | 116,834 | 10.34% | 170,107 | 13.96% | 250,708 | 19.82% | 169,080 | 10.42% | 171,437 | 12.46% | 166,462 | 11.93% | 141,510 | 10.57% | 100,760 | 7.77% | 107,452 | 8.53% |
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) | 508,653 | 34.03% | 167,451 | 17.42% | (30,582) | -3.83% | (68,335) | -7.25% | (61,040) | -7.63% | (53,210) | -5.94% | 286,869 | 30.5% | (49,581) | -4.94% | 19,792 | 1.73% | 39,323 | 3.6% | 45,449 | 4.08% | 29,077 | 2.34% | 5,413 | 0.52% |
本期稅前淨利(淨損) | 508,653 | 75.12% | 167,451 | 230.84% | (30,582) | -34.57% | (68,335) | -192.79% | (61,040) | -217.23% | (53,210) | -486.42% | 286,869 | -373.44% | (49,581) | -802.93% | 19,792 | 45.04% | 39,323 | 100.84% | 45,449 | 67.95% | 29,077 | 32.75% | 5,413 | 28.6% |
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 58,598 | 8.65% | 54,932 | 75.73% | 56,970 | 64.4% | 52,279 | 147.49% | 56,196 | 199.99% | 60,870 | 556.45% | 46,679 | -60.77% | 44,349 | 718.2% | 44,679 | 101.67% | 39,469 | 101.22% | 44,189 | 66.07% | 63,668 | 71.71% | 55,826 | 294.99% |
攤銷費用 | 6,651 | 0.98% | 4,961 | 6.84% | 442 | 0.5% | 442 | 1.25% | 442 | 1.57% | 74 | 0.68% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 5,538 | 0.82% | (8,456) | -11.66% | 3,251 | 3.67% | (2,587) | -7.3% | 7,832 | 27.87% | (332) | -3.04% | 3,808 | -4.96% | 2,171 | 35.16% | 3,468 | 7.89% | 4,830 | 12.39% | 2,149 | 3.21% | (675) | -0.76% | 2,921 | 15.43% |
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | 28 | 0% | 5 | 0.01% | 1,104 | 1.25% | (813) | -2.29% | (371) | -1.32% | (135) | -1.23% | ||||||||||||||
利息費用 | 10,234 | 1.51% | 13,128 | 18.1% | 18,885 | 21.35% | 17,090 | 48.22% | 11,792 | 41.97% | 13,857 | 126.68% | 24,147 | -31.43% | 21,932 | 355.17% | 21,691 | 49.36% | 16,288 | 41.77% | 18,496 | 27.65% | 21,894 | 24.66% | 20,161 | 106.53% |
利息收入 | (11,117) | -1.64% | (3,627) | -5% | (3,568) | -4.03% | (977) | -2.76% | (479) | -1.7% | (3,211) | -29.35% | (4,423) | 5.76% | ||||||||||||
股利收入 | (72) | -0.01% | (65) | -0.09% | (64) | -0.07% | (592) | -1.67% | (867) | -3.09% | (1,960) | -17.92% | (1,233) | 1.61% | ||||||||||||
採用權益法認列之關聯企業及合資損失(利益)之份額 | (416) | -0.06% | 860 | 1.19% | 1,209 | 1.37% | 902 | 2.54% | 784 | 2.79% | ||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | 400 | 0.06% | 1,617 | 2.23% | 1,820 | 2.06% | 7,443 | 21% | 0 | 0% | 4,452 | 40.7% | (364,545) | 474.56% | ||||||||||||
非金融資產減損損失 | (15,228) | -2.25% | (7,542) | -8.53% | 36,847 | 103.96% | 0 | 0% | ||||||||||||||||||
未實現外幣兌換損失(利益) | 11,101 | 1.64% | 340 | 0.47% | (9,052) | -10.23% | 3,785 | 10.68% | 6,584 | 23.43% | (2,124) | -19.42% | (12,591) | 16.39% | ||||||||||||
其他項目 | (7) | 0% | 682 | 0.94% | 721 | 0.82% | 715 | 2.02% | 559 | 1.99% | 495 | 4.53% | 1,227 | -1.6% | 1,718 | 27.82% | 1,690 | 3.85% | 1,900 | 4.87% | 3,205 | 4.79% | 2,017 | 2.27% | 885 | 4.68% |
收益費損項目合計 | 65,710 | 9.7% | 49,950 | 68.86% | 64,176 | 72.54% | 114,555 | 323.19% | 82,472 | 293.51% | 71,986 | 658.07% | (306,931) | 399.56% | 70,228 | 1137.3% | 80,052 | 182.17% | 66,435 | 170.37% | 64,194 | 95.98% | 96,034 | 108.16% | 78,145 | 412.92% |
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 | (608) | -0.09% | (1,334) | -1.84% | 11,474 | 12.97% | (4,880) | -13.77% | (1,078) | -3.84% | (969) | -8.86% | 5,187 | -6.75% | (3,272) | -52.99% | (126) | -0.29% | (1,375) | -3.53% | (237) | -0.35% | 1,567 | 1.76% | (298) | -1.57% |
應收帳款(增加)減少 | 83,411 | 12.32% | (162,049) | -223.39% | 49,724 | 56.21% | (35,291) | -99.57% | 66,847 | 237.9% | 16,160 | 147.73% | 30,054 | -39.12% | (6,987) | -113.15% | 18,828 | 42.85% | (28,502) | -73.09% | (16,867) | -25.22% | (7,212) | -8.12% | (30,817) | -162.84% |
其他應收款(增加)減少 | 1,567 | 0.23% | (3,803) | -5.24% | 39,601 | 44.76% | (34,834) | -98.28% | (647) | -2.3% | (484) | -4.42% | 6,359 | -8.28% | (2,540) | -41.13% | 65 | 0.15% | (374) | -0.96% | 305 | 0.46% | 18,540 | 20.88% | (8,658) | -45.75% |
存貨(增加)減少 | 28,728 | 4.24% | 52,411 | 72.25% | 18,150 | 20.52% | 33,949 | 95.78% | 23,814 | 84.75% | 12,140 | 110.98% | (23,715) | 30.87% | 4,475 | 72.47% | 13,110 | 29.83% | (11,580) | -29.7% | 5,219 | 7.8% | (34,482) | -38.84% | (20,575) | -108.72% |
預付款項(增加)減少 | (10,855) | -1.6% | ||||||||||||||||||||||||
其他流動資產(增加)減少 | (3,127) | -0.46% | (3,470) | -4.78% | 3,104 | 3.51% | 6,410 | 18.08% | 1,359 | 4.84% | 897 | 8.2% | (191) | 0.25% | ||||||||||||
與營業活動相關之資產之淨變動合計 | 99,116 | 14.64% | (118,245) | -163% | 124,111 | 140.29% | (33,240) | -93.78% | 93,599 | 333.1% | 26,014 | 237.81% | 12,954 | -16.86% | (3,762) | -60.92% | 35,110 | 79.9% | (44,630) | -114.45% | (13,653) | -20.41% | (24,889) | -28.03% | (57,279) | -302.66% |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
應付帳款增加(減少) | (906) | -0.13% | (4,542) | -6.26% | (43,879) | -49.6% | 32,260 | 91.01% | (70,378) | -250.46% | (4,207) | -38.46% | (17,788) | 23.16% | 17,744 | 287.35% | (37,413) | -85.14% | 9,696 | 24.87% | 31,998 | 47.84% | 4,228 | 4.76% | (4,155) | -21.96% |
其他應付款增加(減少) | 39,769 | 5.87% | (9,054) | -12.48% | (4,502) | -5.09% | 5,086 | 14.35% | (1,517) | -5.4% | (17,788) | -162.61% | 4,675 | -6.09% | 3,490 | 56.52% | (9,273) | -21.1% | 707 | 1.81% | (26,314) | -39.34% | 4,037 | 4.55% | 16,597 | 87.7% |
其他流動負債增加(減少) | 6,814 | 1.01% | (5,555) | -7.66% | 3,745 | 4.23% | 259 | 0.73% | 259 | 0.92% | (708) | -6.47% | (2,904) | 3.78% | ||||||||||||
淨確定福利負債增加(減少) | (482) | -0.07% | (978) | -1.35% | (287) | -0.32% | (3,048) | -8.6% | (4,104) | -14.61% | (4,531) | -41.42% | (7,980) | 10.39% | (19,566) | -316.86% | (14,120) | -32.13% | (12,027) | -30.84% | (5,968) | -8.92% | (300) | -0.34% | (209) | -1.1% |
與營業活動相關之負債之淨變動合計 | 45,195 | 6.67% | (20,129) | -27.75% | (58,158) | -65.74% | 35,060 | 98.91% | (73,175) | -260.42% | (28,002) | -255.98% | (19,443) | 25.31% | 3,411 | 55.24% | (64,364) | -146.47% | (2,138) | -5.48% | (10,657) | -15.93% | 19,252 | 21.68% | 13,344 | 70.51% |
與營業活動相關之資產及負債之淨變動合計 | 144,311 | 21.31% | (138,374) | -190.75% | 65,953 | 74.55% | 1,820 | 5.13% | 20,424 | 72.69% | (1,988) | -18.17% | (6,489) | 8.45% | (351) | -5.68% | (29,254) | -66.57% | (46,768) | -119.94% | (24,310) | -36.35% | (5,637) | -6.35% | (43,935) | -232.15% |
調整項目合計 | 210,021 | 31.02% | (88,424) | -121.9% | 130,129 | 147.09% | 116,375 | 328.33% | 102,896 | 366.19% | 69,998 | 639.89% | (313,420) | 408% | 69,877 | 1131.61% | 50,798 | 115.6% | 19,667 | 50.44% | 39,884 | 59.63% | 90,397 | 101.81% | 34,210 | 180.77% |
營運產生之現金流入(流出) | 718,674 | 106.13% | 79,027 | 108.94% | 99,547 | 112.53% | 48,040 | 135.53% | 41,856 | 148.96% | 16,788 | 153.47% | (26,551) | 34.56% | 20,296 | 328.68% | 70,590 | 160.64% | 58,990 | 151.28% | 85,333 | 127.59% | 119,474 | 134.56% | 39,623 | 209.37% |
收取之利息 | 11,117 | 1.64% | 3,627 | 5% | 3,568 | 4.03% | 977 | 2.76% | 479 | 1.7% | 3,211 | 29.35% | 4,423 | -5.76% | 2,500 | 40.49% | 831 | 1.89% | 631 | 1.62% | 528 | 0.79% | 379 | 0.43% | 672 | 3.55% |
收取之股利 | 72 | 0.01% | 65 | 0.09% | 64 | 0.07% | 592 | 1.67% | 867 | 3.09% | 1,960 | 17.92% | 1,233 | -1.61% | 1,483 | 24.02% | 1,447 | 3.29% | 1,590 | 4.08% | 1,724 | 2.58% | ||||
支付之利息 | (9,735) | -1.44% | (9,993) | -13.78% | (14,741) | -16.66% | (13,753) | -38.8% | (14,629) | -52.06% | (12,161) | -111.17% | (24,690) | 32.14% | (21,208) | -343.45% | (21,339) | -48.56% | (16,227) | -41.61% | (19,055) | -28.49% | (21,461) | -24.17% | (20,446) | -108.04% |
退還(支付)之所得稅 | (42,976) | -6.35% | (185) | -0.26% | 28 | 0.03% | (411) | -1.16% | (474) | -1.69% | 1,141 | 10.43% | (31,233) | 40.66% | 3,104 | 50.27% | (7,585) | -17.26% | (5,990) | -15.36% | (1,648) | -2.46% | (9,606) | -10.82% | (924) | -4.88% |
營業活動之淨現金流入(流出) | 677,152 | 100% | 72,541 | 100% | 88,466 | 100% | 35,445 | 100% | 28,099 | 100% | 10,939 | 100% | (76,818) | 100% | 6,175 | 100% | 43,944 | 100% | 38,994 | 100% | 66,882 | 100% | 88,786 | 100% | 18,925 | 100% |
投資活動之現金流量 | ||||||||||||||||||||||||||
取得採用權益法之投資 | (4,900) | 2.07% | 0 | 0% | (1,500) | 29.5% | 0 | 0% | (7,500) | 13.46% | ||||||||||||||||
對子公司之收購(扣除所取得之現金) | 0 | 0% | (20,847) | 7.59% | ||||||||||||||||||||||
取得不動產、廠房及設備 | (159,452) | 67.5% | (254,584) | 92.65% | (16,121) | 317.09% | (277,501) | 84.39% | (10,771) | 19.33% | (6,627) | -15.93% | (12,890) | -1.74% | (3,990) | 1.38% | (26,401) | 35.21% | (52,266) | 74.68% | (28,733) | 96.21% | (34,562) | 72.19% | (30,342) | 30.88% |
處分不動產、廠房及設備 | 439 | -0.19% | 3,328 | -1.21% | 80 | -1.57% | 1,068 | -0.32% | 0 | 0% | 16 | 0.04% | 485,130 | 65.35% | ||||||||||||
存出保證金減少 | (4,791) | 2.03% | 0 | 0% | 2,500 | -0.76% | (1,995) | 3.58% | (313) | -0.75% | (3,261) | -0.44% | 179 | -0.06% | 41 | -0.05% | ||||||||||
取得無形資產 | (40,363) | 17.09% | (36,745) | 13.37% | 0 | 0 | 0 | 0% | (2,210) | -5.31% | 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 | |||||||||||||
其他金融資產增加 | (8,368) | 3.54% | 6,567 | -13.72% | (2,809) | 2.86% | ||||||||||||||||||||
其他金融資產減少 | 0 | 0% | 37,193 | -13.54% | 7,896 | -155.31% | (47,808) | 14.54% | (44,632) | 80.11% | 34,347 | 82.58% | 280,139 | 37.74% | (283,261) | 97.65% | (24,467) | 32.63% | (3,824) | 5.46% | 16,842 | -56.4% | ||||
預付設備款增加 | (18,539) | 7.85% | (1,710) | 0.62% | (2,325) | 45.73% | (9,889) | 3.01% | 210 | -0.38% | (872) | -2.1% | (3,715) | -0.5% | (22,094) | 7.62% | (9,758) | 13.01% | (5,834) | 8.34% | (12,776) | 42.78% | (12,934) | 27.02% | 3,343 | -3.4% |
其他投資活動 | (253) | 0.11% | (736) | 0.27% | 0 | 0% | (310) | 0.09% | ||||||||||||||||||
投資活動之淨現金流入(流出) | (236,227) | 100% | (274,766) | 100% | (5,084) | 100% | (328,824) | 100% | (55,711) | 100% | 41,592 | 100% | 742,307 | 100% | (290,064) | 100% | (74,980) | 100% | (69,988) | 100% | (29,864) | 100% | (47,877) | 100% | (98,252) | 100% |
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | 46,641 | 57.6% | 0 | 0% | 19,607 | -778.06% | (40,015) | -8.06% | 6,713 | -28.65% | (74,034) | 55.66% | (516,466) | 87.86% | 323,322 | 109.83% | 57,401 | 97.92% | 77,780 | 141.63% | 9,023 | 210.77% | (42,046) | 77.79% | 22,273 | 42.83% |
短期借款減少 | 0 | 0% | (14,541) | -12.69% | ||||||||||||||||||||||
舉借長期借款 | 69,713 | 86.1% | 146,172 | 127.52% | 0 | 0% | 25,000 | -4.25% | 0 | 0% | 47,261 | 86.06% | 90,000 | 2102.31% | 60,000 | -111% | 48,033 | 92.37% | ||||||||
償還長期借款 | (779) | -0.96% | (4,825) | -4.21% | (3,043) | 120.75% | (3,406) | -0.69% | (14,081) | 60.11% | (14,081) | 10.59% | (76,385) | 12.99% | (18,850) | -6.4% | (28,780) | -49.1% | (40,125) | -73.07% | (64,602) | -1509.04% | (61,408) | 113.6% | (26,401) | -50.77% |
存入保證金減少 | 115 | 0.14% | 0 | 0% | (81) | -0.03% | 0 | 0% | (140) | -3.27% | (600) | 1.11% | (1,903) | -3.66% | ||||||||||||
租賃本金償還 | (33,534) | -41.42% | (22,228) | -19.39% | (19,084) | 757.3% | (18,005) | -3.63% | (16,059) | 68.55% | (15,614) | 11.74% | ||||||||||||||
發放現金股利 | (1,154) | -1.43% | 0 | 0 | 0 | 0 | 0% | (29,280) | 22.01% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||
非控制權益變動 | 1,027 | 1.27% | 10,000 | 8.72% | ||||||||||||||||||||||
其他籌資活動 | (1,059) | -1.31% | ||||||||||||||||||||||||
籌資活動之淨現金流入(流出) | 80,970 | 100% | 114,629 | 100% | (2,520) | 100% | 496,293 | 100% | (23,427) | 100% | (133,009) | 100% | (587,851) | 100% | 294,391 | 100% | 58,621 | 100% | 54,916 | 100% | 4,281 | 100% | (54,054) | 100% | 52,002 | 100% |
匯率變動對現金及約當現金之影響 | 30,701 | (2,786) | 5,802 | (1,277) | (2,234) | (123) | 3,990 | (12,859) | (22,610) | 1,030 | (549) | 6,453 | (6,835) | |||||||||||||
本期現金及約當現金增加(減少)數 | 552,596 | (90,382) | 86,664 | 201,637 | (53,273) | (80,601) | 81,628 | (2,357) | 4,975 | 24,952 | 40,750 | (6,692) | (34,160) | |||||||||||||
期初現金及約當現金餘額 | 314,753 | 405,135 | 318,471 | 116,834 | 170,107 | 250,708 | ||||||||||||||||||||
期末現金及約當現金餘額 | 867,349 | 314,753 | 405,135 | 318,471 | 116,834 | 170,107 | ||||||||||||||||||||
資產負債表帳列之現金及約當現金 | 867,349 | 314,753 | 405,135 | 318,471 | 116,834 | 170,107 | 250,708 | 169,080 | 171,437 | 166,462 | 141,510 | 100,760 | 107,452 |
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
智通*(8932) 2024年第4季「營業活動之現金流」單季為NT$3.25億元、較上一季成長133.8%;而今年初至今累積為NT$6.77億元、較去年同期成長833.47%。
單季
智通*(8932) 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$3.25億元,較上一季成長133.8%,為過去11年同期中的第1高。
同時智通*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133.95%、71.06%與36.95%。
其中稅前淨利為NT$2.37億元,收益費損相關之調整項目為NT$988萬元,所得稅/利息等之影響數為NT$-854萬元
今年初累積至今
今年全年營業活動之現金流累積為NT$6.77億元,較去年同期成長833.47%,為過去11年同期中的第1高。
同時智通*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167.33%、128.21%與26.05%。
其中稅前淨利為NT$5.09億元,收益費損相關之調整項目為NT$6,571萬元,所得稅/利息等之影響數為NT$-4,152萬元
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) | 236,616 | 53,153 | (45,374) | (37,493) | (26,880) | (30,121) | 335,006 | (14,241) | (15,745) | (14,430) | (276) | (13,514) | (3,761) | |||||||||||||
收益費損項目合計 | 9,882 | 4,843 | 25,238 | 54,989 | 24,256 | 18,899 | (355,570) | 26,276 | 30,842 | 13,864 | 13,158 | 30,912 | 22,052 | |||||||||||||
折舊費用 | 18,909 | 15,291 | 15,153 | 10,716 | 13,726 | 13,633 | 11,321 | 10,408 | 9,741 | 6,401 | 7,918 | 19,267 | 13,326 | |||||||||||||
攤銷費用 | 1,756 | (3,223) | 111 | (445) | 110 | 74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | 86,559 | 3,241 | 30,933 | 8,555 | 19,024 | 38,420 | 41,487 | 16,808 | 10,860 | 7,927 | 2,726 | 386 | 3,354 | |||||||||||||
營業活動之淨現金流入(流出) | 324,512 | 59,960 | 8,231 | 25,344 | 13,088 | 22,156 | (14,283) | 24,587 | 20,422 | 5,450 | 13,984 | 12,918 | 16,771 |
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) | 508,653 | 34.03% | 167,451 | 17.42% | (30,582) | -3.83% | (68,335) | -7.25% | (61,040) | -7.63% | (53,210) | -5.94% | 286,869 | 30.5% | (49,581) | -4.94% | 19,792 | 1.73% | 39,323 | 3.6% | 45,449 | 4.08% | 29,077 | 2.34% | 5,413 | 0.52% |
收益費損項目合計 | 65,710 | 9.7% | 49,950 | 68.86% | 64,176 | 72.54% | 114,555 | 323.19% | 82,472 | 293.51% | 71,986 | 658.07% | (306,931) | 399.56% | 70,228 | 1137.3% | 80,052 | 182.17% | 66,435 | 170.37% | 64,194 | 95.98% | 96,034 | 108.16% | 78,145 | 412.92% |
折舊費用 | 58,598 | 8.65% | 54,932 | 75.73% | 56,970 | 64.4% | 52,279 | 147.49% | 56,196 | 199.99% | 60,870 | 556.45% | 46,679 | -60.77% | 44,349 | 718.2% | 44,679 | 101.67% | 39,469 | 101.22% | 44,189 | 66.07% | 63,668 | 71.71% | 55,826 | 294.99% |
攤銷費用 | 6,651 | 0.98% | 4,961 | 6.84% | 442 | 0.5% | 442 | 1.25% | 442 | 1.57% | 74 | 0.68% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
與營業活動相關之資產及負債之淨變動合計 | 144,311 | 21.31% | (138,374) | -190.75% | 65,953 | 74.55% | 1,820 | 5.13% | 20,424 | 72.69% | (1,988) | -18.17% | (6,489) | 8.45% | (351) | -5.68% | (29,254) | -66.57% | (46,768) | -119.94% | (24,310) | -36.35% | (5,637) | -6.35% | (43,935) | -232.15% |
營業活動之淨現金流入(流出) | 677,152 | 100% | 72,541 | 100% | 88,466 | 100% | 35,445 | 100% | 28,099 | 100% | 10,939 | 100% | (76,818) | 100% | 6,175 | 100% | 43,944 | 100% | 38,994 | 100% | 66,882 | 100% | 88,786 | 100% | 18,925 | 100% |
投資活動之淨現金流
智通*(8932) 2024年第4季「投資活動之淨現金流」單季為NT$-8,979萬元、較上一季衰退-125.39%;而今年初至今累積為NT$-2.36億元、較去年同期成長14.03%。
單季
智通*(8932) 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$-8,979萬元,較上一季衰退-125.39%,為過去11年同期中的第11高。
今年初累積至今
今年全年投資活動之淨現金流累積為NT$-2.36億元,較去年同期成長14.03%,為過去11年同期中的第9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) | (89,790) | (91,814) | (415) | (17,238) | (2,467) | 3,493 | 567,609 | (18,095) | 3,627 | (21,428) | 1,531 | (15,177) | (48,143) | |||||||||||||
取得不動產、廠房及設備 | (15,463) | (59,361) | (3,073) | (4,792) | (2,407) | (6,193) | (245) | (1,642) | (5,970) | (32,377) | (4,651) | (4,084) | (14,517) | |||||||||||||
處分不動產、廠房及設備 | 2 | 23 | 80 | (378) | ||||||||||||||||||||||
取得無形資產 | (12,795) | (15,446) | 0 | 0 | 0 | (2,210) | 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 | 0 | 0 | 0 | (3,972) | (1,552) | |||||||||||||||||||||
處分透過其他綜合損益按公允價值衡量之金融資產 | 0 | 0 | 9 | 3,575 | 9,245 | 1,142 | ||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | (10,231) | |||||||||||||||||||||||||
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) | 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) | (236,227) | 100% | (274,766) | 100% | (5,084) | 100% | (328,824) | 100% | (55,711) | 100% | 41,592 | 100% | 742,307 | 100% | (290,064) | 100% | (74,980) | 100% | (69,988) | 100% | (29,864) | 100% | (47,877) | 100% | (98,252) | 100% |
取得不動產、廠房及設備 | (159,452) | 67.5% | (254,584) | 92.65% | (16,121) | 317.09% | (277,501) | 84.39% | (10,771) | 19.33% | (6,627) | -15.93% | (12,890) | -1.74% | (3,990) | 1.38% | (26,401) | 35.21% | (52,266) | 74.68% | (28,733) | 96.21% | (34,562) | 72.19% | (30,342) | 30.88% |
處分不動產、廠房及設備 | 439 | -0.19% | 3,328 | -1.21% | 80 | -1.57% | 1,068 | -0.32% | 0 | 0% | 16 | 0.04% | 485,130 | 65.35% | ||||||||||||
取得無形資產 | (40,363) | 17.09% | (36,745) | 13.37% | 0 | 0 | 0 | 0% | (2,210) | -5.31% | 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 | 0 | 0% | (347) | 0.11% | (5,967) | 10.71% | (30,459) | -73.23% | (7,944) | -1.07% | ||||||||||||||||
處分透過其他綜合損益按公允價值衡量之金融資產 | 0 | 0% | 7,686 | -151.18% | 3,463 | -1.05% | 14,944 | -26.82% | 33,778 | 81.21% | 18,780 | 2.53% | ||||||||||||||
取得按攤銷後成本衡量之金融資產 | 0 | 0% | (3,000) | 59.01% | 0 | 0% | (13,932) | -1.88% | ||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 0 | 0% | 13,932 | 33.5% | ||||||||||||||||||||||
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
智通*(8932) 2024年第4季「籌資活動之淨現金流」單季為NT$-978萬元、較上一季衰退-179.68%;而今年初至今累積為NT$8,097萬元、較去年同期衰退-29.36%。
單季
智通*(8932) 最新公布的2024年第4季財報中,本季新增之「籌資活動之淨現金流」為NT$-978萬元,較上一季衰退-179.68%,為過去11年同期中的第6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$8,097萬元,較去年同期衰退-29.36%,為過去11年同期中的第4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) | (9,777) | 11,051 | 34,081 | (11,792) | (36,526) | 7,397 | (492,726) | 54,694 | (141,578) | 59,420 | (20,204) | (12,152) | 27,687 | |||||||||||||
短期借款增加 | 3,464 | (7,969) | 39,688 | (28,021) | 10,603 | (425,772) | 58,076 | (134,430) | 104,026 | (23,090) | (14,275) | 22,190 | ||||||||||||||
短期借款減少 | (14,541) | |||||||||||||||||||||||||
發行公司債 | 0 | (4,781) | ||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||
舉借長期借款 | 0 | 33,732 | 0 | 0 | 0 | 0 | 0 | 40,000 | 11,387 | |||||||||||||||||
償還長期借款 | (216) | (2,495) | (767) | (752) | (4,359) | (1,604) | (66,954) | (3,382) | (7,148) | (14,606) | (7,114) | (17,397) | (5,823) | |||||||||||||
發放現金股利 | (1,154) | 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) | 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) | 80,970 | 100% | 114,629 | 100% | (2,520) | 100% | 496,293 | 100% | (23,427) | 100% | (133,009) | 100% | (587,851) | 100% | 294,391 | 100% | 58,621 | 100% | 54,916 | 100% | 4,281 | 100% | (54,054) | 100% | 52,002 | 100% |
短期借款增加 | 46,641 | 57.6% | 0 | 0% | 19,607 | -778.06% | (40,015) | -8.06% | 6,713 | -28.65% | (74,034) | 55.66% | (516,466) | 87.86% | 323,322 | 109.83% | 57,401 | 97.92% | 77,780 | 141.63% | 9,023 | 210.77% | (42,046) | 77.79% | 22,273 | 42.83% |
短期借款減少 | 0 | 0% | (14,541) | -12.69% | ||||||||||||||||||||||
發行公司債 | 0 | 0% | 355,219 | 71.57% | ||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||
舉借長期借款 | 69,713 | 86.1% | 146,172 | 127.52% | 0 | 0% | 25,000 | -4.25% | 0 | 0% | 47,261 | 86.06% | 90,000 | 2102.31% | 60,000 | -111% | 48,033 | 92.37% | ||||||||
償還長期借款 | (779) | -0.96% | (4,825) | -4.21% | (3,043) | 120.75% | (3,406) | -0.69% | (14,081) | 60.11% | (14,081) | 10.59% | (76,385) | 12.99% | (18,850) | -6.4% | (28,780) | -49.1% | (40,125) | -73.07% | (64,602) | -1509.04% | (61,408) | 113.6% | (26,401) | -50.77% |
發放現金股利 | (1,154) | -1.43% | 0 | 0 | 0 | 0 | 0% | (29,280) | 22.01% | 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。