8932
99
TWD+0.70 (0.71%)
2025.05.21收盤
智通*-現金流量表
合併現金流量表
第一季 (最新)
單季
(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 | % | |
營業活動之現金流量-間接法 | ||||||||||||||||||||||||||||
繼續營業單位稅前淨利(淨損) | 209,514 | 91,422 | 4,066 | 21,698 | (9,383) | (29,515) | (4,930) | (23,362) | (26,939) | 16,639 | 3,423 | 14,168 | 375 | 890 | ||||||||||||||
本期稅前淨利(淨損) | 209,514 | 91,422 | 4,066 | 21,698 | (9,383) | (29,515) | (4,930) | (23,362) | (26,939) | 16,639 | 3,423 | 14,168 | 375 | 890 | ||||||||||||||
調整項目 | ||||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||||
折舊費用 | 10,549 | 13,617 | 13,495 | 15,423 | 14,165 | 14,548 | 16,074 | 11,677 | 11,387 | 11,760 | 10,932 | 12,227 | 14,416 | 14,095 | ||||||||||||||
攤銷費用 | 1,864 | 1,585 | 118 | 161 | 297 | 111 | 0 | 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 | 2,781 | 2,465 | (497) | (444) | (6,819) | 785 | 191 | 593 | 576 | 1,708 | 1,334 | 495 | (854) | 275 | ||||||||||||||
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 | 28 | 5 | 840 | (64) | (3) | (718) | |||||||||||||||||||||
利息費用 | 2,895 | 2,023 | 4,417 | 4,099 | 2,847 | 3,091 | 3,955 | 5,145 | 4,478 | 4,632 | 4,846 | 5,035 | 5,090 | 5,159 | ||||||||||||||
利息收入 | (4,253) | (350) | (590) | (928) | (247) | (209) | (1,321) | (1,060) | ||||||||||||||||||||
股份基礎給付酬勞成本 | 4,696 | |||||||||||||||||||||||||||
採用權益法認列之關聯企業及合資損失(利益)之份額 | 777 | 163 | 326 | 328 | 394 | |||||||||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | 20 | 0 | 87 | 0 | 4,516 | |||||||||||||||||||||||
非金融資產減損損失 | (1,235) | (2,353) | 1,986 | (3,484) | ||||||||||||||||||||||||
未實現外幣兌換損失(利益) | 4,729 | (3,215) | (16) | (3,312) | 0 | 3,377 | (3,142) | (2,952) | ||||||||||||||||||||
其他項目 | 0 | 195 | 165 | 110 | 0 | 167 | 55 | 368 | 572 | 603 | 4,177 | 477 | 426 | 275 | ||||||||||||||
收益費損項目合計 | 22,823 | 14,158 | 19,496 | 12,793 | 15,089 | 21,867 | 15,094 | 13,771 | 24,708 | 19,745 | 19,872 | 18,432 | 21,665 | 12,950 | ||||||||||||||
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 | (3,117) | (13,382) | (8,382) | 8,946 | 1,841 | 2,136 | (724) | 9,068 | 5,097 | 219 | 3,370 | 2,856 | 1,964 | 2,710 | ||||||||||||||
應收帳款(增加)減少 | (204,601) | (79,596) | (78,334) | (96,377) | (58,944) | (29,038) | (78,910) | (91,870) | (57,853) | (112,359) | (93,441) | (99,775) | (20,886) | (32,801) | ||||||||||||||
其他應收款(增加)減少 | (1,467) | (5,045) | (1,573) | 40,055 | 5,037 | (1,529) | (1,436) | 3,302 | (289) | 1,456 | (6,713) | (2,845) | 19,292 | 30 | ||||||||||||||
存貨(增加)減少 | 7,611 | 3,925 | 21,596 | 6,968 | (12,648) | (28,763) | (8,473) | (44,227) | (14,589) | (32,775) | (25,183) | (29,620) | (42,313) | (33,302) | ||||||||||||||
預付款項(增加)減少 | 7,315 | (3,215) | ||||||||||||||||||||||||||
其他流動資產(增加)減少 | 1,649 | (774) | (329) | (2,601) | (181) | (38,344) | (4,588) | (3,317) | ||||||||||||||||||||
與營業活動相關之資產之淨變動合計 | (192,610) | (94,872) | (67,022) | (40,950) | (67,816) | (93,353) | (95,332) | (128,049) | (66,908) | (142,773) | (120,949) | (129,879) | (50,042) | (63,836) | ||||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||||
應付帳款增加(減少) | 34,639 | 27,694 | 33,154 | 36,462 | 69,691 | 58,247 | 68,211 | 57,294 | 69,651 | 84,156 | 48,428 | 75,854 | 31,175 | 35,770 | ||||||||||||||
其他應付款增加(減少) | 276 | 8,149 | (1,940) | 1,823 | 5,129 | 1,030 | 2,862 | 6,326 | 7,755 | 7,157 | 7,003 | 5,324 | (5,272) | 3,899 | ||||||||||||||
其他流動負債增加(減少) | (933) | 7,756 | (3,665) | 8,177 | (454) | 41 | 13,022 | 2,720 | ||||||||||||||||||||
淨確定福利負債增加(減少) | (446) | (115) | (48) | (83) | (2,762) | (1,031) | (1,089) | (3,635) | (4,503) | (3,050) | (3,003) | (1,211) | 554 | (29) | ||||||||||||||
與營業活動相關之負債之淨變動合計 | 33,536 | 43,484 | 27,501 | 38,779 | 69,983 | 50,121 | 83,542 | 62,348 | 73,786 | 92,121 | 59,583 | 81,645 | 35,642 | 45,663 | ||||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (159,074) | (51,388) | (39,521) | (2,171) | 2,167 | (43,232) | (11,790) | (65,701) | 6,878 | (50,652) | (61,366) | (48,234) | (14,400) | (18,173) | ||||||||||||||
調整項目合計 | (136,251) | (37,230) | (20,025) | 10,622 | 17,256 | (21,365) | 3,304 | (51,930) | 31,586 | (30,907) | (41,494) | (29,802) | 7,265 | (5,223) | ||||||||||||||
營運產生之現金流入(流出) | 73,263 | 54,192 | (15,959) | 32,320 | 7,873 | (50,880) | (1,626) | (75,292) | 4,647 | (14,268) | (38,071) | (15,634) | 7,640 | (4,333) | ||||||||||||||
收取之利息 | 4,253 | 350 | 590 | 928 | 198 | 209 | 1,321 | 1,060 | 151 | 157 | 177 | 53 | 49 | 108 | ||||||||||||||
支付之利息 | (2,468) | (1,853) | (3,463) | (3,199) | (2,869) | (2,813) | (2,765) | (5,700) | (4,446) | (4,452) | (4,710) | (5,364) | (5,101) | (5,203) | ||||||||||||||
退還(支付)之所得稅 | (13,864) | (10) | (7) | 0 | (17) | 1,048 | (1,823) | 111 | (6) | (28) | ||||||||||||||||||
營業活動之淨現金流入(流出) | 61,184 | 52,679 | (18,839) | 30,049 | 5,202 | (53,501) | (2,022) | (81,755) | 463 | (18,569) | (42,632) | (20,945) | 2,588 | (9,428) | ||||||||||||||
投資活動之現金流量 | ||||||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | (3,000) | 0 | (23,626) | |||||||||||||||||||||||||
取得不動產、廠房及設備 | (33,076) | (57,518) | (76,028) | (1,882) | 0 | (4,055) | (975) | (5,646) | (1,116) | (3,662) | (6,838) | (524) | (7,795) | (2,129) | ||||||||||||||
存出保證金增加 | (1,562) | (4,361) | ||||||||||||||||||||||||||
取得無形資產 | (6,065) | (7,190) | (284) | 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 | 0 | ||||||||||||||
其他金融資產減少 | 558 | 19,537 | 57,986 | |||||||||||||||||||||||||
預付設備款增加 | (7,122) | (4,257) | (4,853) | (5,053) | (3,341) | (792) | (1,046) | (3,467) | (3,222) | (6,731) | (7,884) | (12,467) | ||||||||||||||||
投資活動之淨現金流入(流出) | (50,267) | (53,789) | (43,556) | (2,426) | 1,339 | (7,009) | (32,324) | 3,874 | 2,758 | (33,804) | (27,113) | (9,879) | (11,676) | (18,124) | ||||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||||||
短期借款增加 | (123,678) | 22,137 | 10,000 | (2,228) | (20,787) | 58,213 | 92,054 | 72,897 | 85,509 | 9,987 | 6,100 | 21,833 | ||||||||||||||||
舉借長期借款 | 0 | 33,732 | 44,976 | |||||||||||||||||||||||||
償還長期借款 | (185,970) | 0 | (772) | (756) | (1,161) | (3,580) | (2,514) | (3,474) | (6,451) | (7,852) | (6,715) | (7,252) | (9,960) | (6,544) | ||||||||||||||
存入保證金減少 | 4 | 0 | 0 | (54) | (628) | |||||||||||||||||||||||
租賃本金償還 | (4,834) | (6,988) | (4,828) | (4,726) | (4,467) | (3,953) | (4,671) | |||||||||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
現金增資 | 360,000 | |||||||||||||||||||||||||||
籌資活動之淨現金流入(流出) | 45,522 | 48,982 | 49,376 | (8,846) | (14,578) | (9,761) | (27,972) | 34,739 | 75,603 | 75,045 | 78,794 | 2,735 | (3,914) | 14,661 | ||||||||||||||
匯率變動對現金及約當現金之影響 | 3,315 | 12,950 | 1,511 | 8,886 | (180) | (853) | 1,768 | (1,774) | (13,971) | (4,396) | (4,388) | 945 | 2,539 | 1,840 | ||||||||||||||
本期現金及約當現金增加(減少)數 | 59,754 | 60,822 | (11,508) | 27,663 | (8,217) | (71,124) | (60,550) | (44,916) | 64,853 | 18,276 | 4,661 | (27,144) | (10,463) | (11,051) | ||||||||||||||
期初現金及約當現金餘額 | 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 | 141,612 | ||||||||||||||
期末現金及約當現金餘額 | 927,103 | 375,575 | 393,627 | 346,134 | 108,617 | 98,983 | 190,158 | 124,164 | 236,290 | 184,738 | 146,171 | 73,616 | 96,989 | 130,561 | ||||||||||||||
資產負債表帳列之現金及約當現金 | 927,103 | 33.95% | 375,575 | 19.3% | 393,627 | 23.88% | 346,134 | 20.95% | 108,617 | 9.24% | 98,983 | 8.05% | 190,158 | 12.83% | 124,164 | 7.3% | 236,290 | 15.92% | 184,738 | 11.81% | 146,171 | 9.91% | 73,616 | 5.25% | 96,989 | 7.33% | 130,561 | 10.03% |
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 | % | |
營業活動之現金流量-間接法 | ||||||||||||||||||||||||||||
繼續營業單位稅前淨利(淨損) | 209,514 | 40.43% | 91,422 | 29.99% | 4,066 | 1.73% | 21,698 | 7.09% | (9,383) | -4.15% | (29,515) | -16.34% | (4,930) | -1.99% | (23,362) | -9.26% | (26,939) | -10.2% | 16,639 | 4.97% | 3,423 | 1.19% | 14,168 | 4.5% | 375 | 0.16% | 890 | 0.38% |
本期稅前淨利(淨損) | 209,514 | 342.43% | 91,422 | 173.55% | 4,066 | -21.58% | 21,698 | 72.21% | (9,383) | -180.37% | (29,515) | 55.17% | (4,930) | 243.82% | (23,362) | 28.58% | (26,939) | -5818.36% | 16,639 | -89.61% | 3,423 | -8.03% | 14,168 | -67.64% | 375 | 14.49% | 890 | -9.44% |
調整項目 | ||||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||||
折舊費用 | 10,549 | 17.24% | 13,617 | 25.85% | 13,495 | -71.63% | 15,423 | 51.33% | 14,165 | 272.3% | 14,548 | -27.19% | 16,074 | -794.96% | 11,677 | -14.28% | 11,387 | 2459.4% | 11,760 | -63.33% | 10,932 | -25.64% | 12,227 | -58.38% | 14,416 | 557.03% | 14,095 | -149.5% |
攤銷費用 | 1,864 | 3.05% | 1,585 | 3.01% | 118 | -0.63% | 161 | 0.54% | 297 | 5.71% | 111 | -0.21% | 0 | 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 | 2,781 | 4.55% | 2,465 | 4.68% | (497) | 2.64% | (444) | -1.48% | (6,819) | -131.08% | 785 | -1.47% | 191 | -9.45% | 593 | -0.73% | 576 | 124.41% | 1,708 | -9.2% | 1,334 | -3.13% | 495 | -2.36% | (854) | -33% | 275 | -2.92% |
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% | 28 | 0.05% | 5 | -0.03% | 840 | 2.8% | (64) | -1.23% | (3) | 0.01% | (718) | 35.51% | ||||||||||||||
利息費用 | 2,895 | 4.73% | 2,023 | 3.84% | 4,417 | -23.45% | 4,099 | 13.64% | 2,847 | 54.73% | 3,091 | -5.78% | 3,955 | -195.6% | 5,145 | -6.29% | 4,478 | 967.17% | 4,632 | -24.94% | 4,846 | -11.37% | 5,035 | -24.04% | 5,090 | 196.68% | 5,159 | -54.72% |
利息收入 | (4,253) | -6.95% | (350) | -0.66% | (590) | 3.13% | (928) | -3.09% | (247) | -4.75% | (209) | 0.39% | (1,321) | 65.33% | (1,060) | 1.3% | ||||||||||||
股份基礎給付酬勞成本 | 4,696 | 7.68% | ||||||||||||||||||||||||||
採用權益法認列之關聯企業及合資損失(利益)之份額 | 777 | 1.27% | 163 | 0.31% | 326 | -1.73% | 328 | 1.09% | 394 | 7.57% | ||||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | 20 | 0.03% | 0 | 0% | 87 | -0.46% | 0 | 0% | 4,516 | 86.81% | ||||||||||||||||||
非金融資產減損損失 | (1,235) | -2.02% | (2,353) | -4.47% | 1,986 | -10.54% | (3,484) | -11.59% | ||||||||||||||||||||
未實現外幣兌換損失(利益) | 4,729 | 7.73% | (3,215) | -6.1% | (16) | 0.08% | (3,312) | -11.02% | 0 | 0% | 3,377 | -6.31% | (3,142) | 155.39% | (2,952) | 3.61% | ||||||||||||
其他項目 | 0 | 0% | 195 | 0.37% | 165 | -0.88% | 110 | 0.37% | 0 | 0% | 167 | -0.31% | 55 | -2.72% | 368 | -0.45% | 572 | 123.54% | 603 | -3.25% | 4,177 | -9.8% | 477 | -2.28% | 426 | 16.46% | 275 | -2.92% |
收益費損項目合計 | 22,823 | 37.3% | 14,158 | 26.88% | 19,496 | -103.49% | 12,793 | 42.57% | 15,089 | 290.06% | 21,867 | -40.87% | 15,094 | -746.49% | 13,771 | -16.84% | 24,708 | 5336.5% | 19,745 | -106.33% | 19,872 | -46.61% | 18,432 | -88% | 21,665 | 837.13% | 12,950 | -137.36% |
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 | (3,117) | -5.09% | (13,382) | -25.4% | (8,382) | 44.49% | 8,946 | 29.77% | 1,841 | 35.39% | 2,136 | -3.99% | (724) | 35.81% | 9,068 | -11.09% | 5,097 | 1100.86% | 219 | -1.18% | 3,370 | -7.9% | 2,856 | -13.64% | 1,964 | 75.89% | 2,710 | -28.74% |
應收帳款(增加)減少 | (204,601) | -334.4% | (79,596) | -151.1% | (78,334) | 415.81% | (96,377) | -320.73% | (58,944) | -1133.1% | (29,038) | 54.28% | (78,910) | 3902.57% | (91,870) | 112.37% | (57,853) | -12495.25% | (112,359) | 605.09% | (93,441) | 219.18% | (99,775) | 476.37% | (20,886) | -807.03% | (32,801) | 347.91% |
其他應收款(增加)減少 | (1,467) | -2.4% | (5,045) | -9.58% | (1,573) | 8.35% | 40,055 | 133.3% | 5,037 | 96.83% | (1,529) | 2.86% | (1,436) | 71.02% | 3,302 | -4.04% | (289) | -62.42% | 1,456 | -7.84% | (6,713) | 15.75% | (2,845) | 13.58% | 19,292 | 745.44% | 30 | -0.32% |
存貨(增加)減少 | 7,611 | 12.44% | 3,925 | 7.45% | 21,596 | -114.63% | 6,968 | 23.19% | (12,648) | -243.14% | (28,763) | 53.76% | (8,473) | 419.04% | (44,227) | 54.1% | (14,589) | -3150.97% | (32,775) | 176.5% | (25,183) | 59.07% | (29,620) | 141.42% | (42,313) | -1634.97% | (33,302) | 353.22% |
預付款項(增加)減少 | 7,315 | 11.96% | (3,215) | -61.8% | ||||||||||||||||||||||||
其他流動資產(增加)減少 | 1,649 | 2.7% | (774) | -1.47% | (329) | 1.75% | (2,601) | -8.66% | (181) | -3.48% | (38,344) | 71.67% | (4,588) | 226.9% | (3,317) | 4.06% | ||||||||||||
與營業活動相關之資產之淨變動合計 | (192,610) | -314.8% | (94,872) | -180.09% | (67,022) | 355.76% | (40,950) | -136.28% | (67,816) | -1303.65% | (93,353) | 174.49% | (95,332) | 4714.74% | (128,049) | 156.63% | (66,908) | -14450.97% | (142,773) | 768.88% | (120,949) | 283.7% | (129,879) | 620.1% | (50,042) | -1933.62% | (63,836) | 677.09% |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||||
應付帳款增加(減少) | 34,639 | 56.61% | 27,694 | 52.57% | 33,154 | -175.99% | 36,462 | 121.34% | 69,691 | 1339.7% | 58,247 | -108.87% | 68,211 | -3373.44% | 57,294 | -70.08% | 69,651 | 15043.41% | 84,156 | -453.21% | 48,428 | -113.6% | 75,854 | -362.16% | 31,175 | 1204.6% | 35,770 | -379.4% |
其他應付款增加(減少) | 276 | 0.45% | 8,149 | 15.47% | (1,940) | 10.3% | 1,823 | 6.07% | 5,129 | 98.6% | 1,030 | -1.93% | 2,862 | -141.54% | 6,326 | -7.74% | 7,755 | 1674.95% | 7,157 | -38.54% | 7,003 | -16.43% | 5,324 | -25.42% | (5,272) | -203.71% | 3,899 | -41.36% |
其他流動負債增加(減少) | (933) | -1.52% | 7,756 | 14.72% | (3,665) | 19.45% | 8,177 | 27.21% | (454) | -8.73% | 41 | -0.08% | 13,022 | -644.02% | 2,720 | -3.33% | ||||||||||||
淨確定福利負債增加(減少) | (446) | -0.73% | (115) | -0.22% | (48) | 0.25% | (83) | -0.28% | (2,762) | -53.09% | (1,031) | 1.93% | (1,089) | 53.86% | (3,635) | 4.45% | (4,503) | -972.57% | (3,050) | 16.43% | (3,003) | 7.04% | (1,211) | 5.78% | 554 | 21.41% | (29) | 0.31% |
與營業活動相關之負債之淨變動合計 | 33,536 | 54.81% | 43,484 | 82.55% | 27,501 | -145.98% | 38,779 | 129.05% | 69,983 | 1345.31% | 50,121 | -93.68% | 83,542 | -4131.65% | 62,348 | -76.26% | 73,786 | 15936.5% | 92,121 | -496.1% | 59,583 | -139.76% | 81,645 | -389.81% | 35,642 | 1377.2% | 45,663 | -484.33% |
與營業活動相關之資產及負債之淨變動合計 | (159,074) | -259.99% | (51,388) | -97.55% | (39,521) | 209.78% | (2,171) | -7.22% | 2,167 | 41.66% | (43,232) | 80.81% | (11,790) | 583.09% | (65,701) | 80.36% | 6,878 | 1485.53% | (50,652) | 272.78% | (61,366) | 143.94% | (48,234) | 230.29% | (14,400) | -556.41% | (18,173) | 192.76% |
調整項目合計 | (136,251) | -222.69% | (37,230) | -70.67% | (20,025) | 106.3% | 10,622 | 35.35% | 17,256 | 331.72% | (21,365) | 39.93% | 3,304 | -163.4% | (51,930) | 63.52% | 31,586 | 6822.03% | (30,907) | 166.44% | (41,494) | 97.33% | (29,802) | 142.29% | 7,265 | 280.72% | (5,223) | 55.4% |
營運產生之現金流入(流出) | 73,263 | 119.74% | 54,192 | 102.87% | (15,959) | 84.71% | 32,320 | 107.56% | 7,873 | 151.35% | (50,880) | 95.1% | (1,626) | 80.42% | (75,292) | 92.09% | 4,647 | 1003.67% | (14,268) | 76.84% | (38,071) | 89.3% | (15,634) | 74.64% | 7,640 | 295.21% | (4,333) | 45.96% |
收取之利息 | 4,253 | 6.95% | 350 | 0.66% | 590 | -3.13% | 928 | 3.09% | 198 | 3.81% | 209 | -0.39% | 1,321 | -65.33% | 1,060 | -1.3% | 151 | 32.61% | 157 | -0.85% | 177 | -0.42% | 53 | -0.25% | 49 | 1.89% | 108 | -1.15% |
支付之利息 | (2,468) | -4.03% | (1,853) | -3.52% | (3,463) | 18.38% | (3,199) | -10.65% | (2,869) | -55.15% | (2,813) | 5.26% | (2,765) | 136.75% | (5,700) | 6.97% | (4,446) | -960.26% | (4,452) | 23.98% | (4,710) | 11.05% | (5,364) | 25.61% | (5,101) | -197.1% | (5,203) | 55.19% |
退還(支付)之所得稅 | (13,864) | -22.66% | (10) | -0.02% | (7) | 0.04% | 0 | 0% | (17) | 0.03% | 1,048 | -51.83% | (1,823) | 2.23% | 111 | 23.97% | (6) | 0.03% | (28) | 0.07% | ||||||||
營業活動之淨現金流入(流出) | 61,184 | 100% | 52,679 | 100% | (18,839) | 100% | 30,049 | 100% | 5,202 | 100% | (53,501) | 100% | (2,022) | 100% | (81,755) | 100% | 463 | 100% | (18,569) | 100% | (42,632) | 100% | (20,945) | 100% | 2,588 | 100% | (9,428) | 100% |
投資活動之現金流量 | ||||||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | (3,000) | 5.97% | 0 | 0% | (23,626) | 73.09% | ||||||||||||||||||||||
取得不動產、廠房及設備 | (33,076) | 65.8% | (57,518) | 106.93% | (76,028) | 174.55% | (1,882) | 77.58% | 0 | 0% | (4,055) | 57.85% | (975) | 3.02% | (5,646) | -145.74% | (1,116) | -40.46% | (3,662) | 10.83% | (6,838) | 25.22% | (524) | 5.3% | (7,795) | 66.76% | (2,129) | 11.75% |
存出保證金增加 | (1,562) | 3.11% | (4,361) | 8.11% | ||||||||||||||||||||||||
取得無形資產 | (6,065) | 12.07% | (7,190) | 13.37% | (284) | 0.65% | 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 | 0 | ||||||||||||||
其他金融資產減少 | 558 | -1.11% | 19,537 | -36.32% | 57,986 | -133.13% | ||||||||||||||||||||||
預付設備款增加 | (7,122) | 14.17% | (4,257) | 7.91% | (4,853) | 11.14% | (5,053) | 208.29% | (3,341) | -249.51% | (792) | 11.3% | (1,046) | 3.24% | (3,467) | -89.49% | (3,222) | -116.82% | (6,731) | 19.91% | (7,884) | 29.08% | (12,467) | 126.2% | ||||
投資活動之淨現金流入(流出) | (50,267) | 100% | (53,789) | 100% | (43,556) | 100% | (2,426) | 100% | 1,339 | 100% | (7,009) | 100% | (32,324) | 100% | 3,874 | 100% | 2,758 | 100% | (33,804) | 100% | (27,113) | 100% | (9,879) | 100% | (11,676) | 100% | (18,124) | 100% |
籌資活動之現金流量 | ||||||||||||||||||||||||||||
短期借款增加 | (123,678) | -271.69% | 22,137 | 45.19% | 10,000 | 20.25% | (2,228) | 22.83% | (20,787) | 74.31% | 58,213 | 167.57% | 92,054 | 121.76% | 72,897 | 97.14% | 85,509 | 108.52% | 9,987 | 365.16% | 6,100 | -155.85% | 21,833 | 148.92% | ||||
舉借長期借款 | 0 | 0% | 33,732 | 68.87% | 44,976 | 91.09% | ||||||||||||||||||||||
償還長期借款 | (185,970) | -408.53% | 0 | 0% | (772) | -1.56% | (756) | 8.55% | (1,161) | 7.96% | (3,580) | 36.68% | (2,514) | 8.99% | (3,474) | -10% | (6,451) | -8.53% | (7,852) | -10.46% | (6,715) | -8.52% | (7,252) | -265.16% | (9,960) | 254.47% | (6,544) | -44.64% |
存入保證金減少 | 4 | 0.01% | 0 | 0% | 0 | 0% | (54) | 1.38% | (628) | -4.28% | ||||||||||||||||||
租賃本金償還 | (4,834) | -10.62% | (6,988) | -14.27% | (4,828) | -9.78% | (4,726) | 53.43% | (4,467) | 30.64% | (3,953) | 40.5% | (4,671) | 16.7% | ||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
現金增資 | 360,000 | 790.83% | ||||||||||||||||||||||||||
籌資活動之淨現金流入(流出) | 45,522 | 100% | 48,982 | 100% | 49,376 | 100% | (8,846) | 100% | (14,578) | 100% | (9,761) | 100% | (27,972) | 100% | 34,739 | 100% | 75,603 | 100% | 75,045 | 100% | 78,794 | 100% | 2,735 | 100% | (3,914) | 100% | 14,661 | 100% |
匯率變動對現金及約當現金之影響 | 3,315 | 12,950 | 1,511 | 8,886 | (180) | (853) | 1,768 | (1,774) | (13,971) | (4,396) | (4,388) | 945 | 2,539 | 1,840 | ||||||||||||||
本期現金及約當現金增加(減少)數 | 59,754 | 60,822 | (11,508) | 27,663 | (8,217) | (71,124) | (60,550) | (44,916) | 64,853 | 18,276 | 4,661 | (27,144) | (10,463) | (11,051) | ||||||||||||||
期初現金及約當現金餘額 | 867,349 | 314,753 | 405,135 | 318,471 | 116,834 | 170,107 | 250,708 | |||||||||||||||||||||
期末現金及約當現金餘額 | 927,103 | 375,575 | 393,627 | 346,134 | 108,617 | 98,983 | 190,158 | |||||||||||||||||||||
資產負債表帳列之現金及約當現金 | 927,103 | 375,575 | 393,627 | 346,134 | 108,617 | 98,983 | 190,158 | 124,164 | 236,290 | 184,738 | 146,171 | 73,616 | 96,989 | 130,561 |
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) 2025年第1季「營業活動之現金流」單季為NT$6,118萬元、較上一季衰退-81.15%;而今年初至今累積為NT$6,118萬元、較去年同期成長16.14%。
單季
智通*(8932) 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$6,118萬元,較上一季衰退-81.15%,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1季營業活動之現金流年化成長率」分別為26.75%、25.74%與13.13%。
其中稅前淨利為NT$2.1億元,收益費損相關之調整項目為NT$2,282萬元,所得稅/利息等之影響數為NT$-1,208萬元
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$6,118萬元,較去年同期成長16.14%,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「前3個月營業活動之現金流年化成長率」分別為26.75%、25.74%與13.13%。
其中稅前淨利為NT$2.1億元,收益費損相關之調整項目為NT$2,282萬元,所得稅/利息等之影響數為NT$-1,208萬元
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) | 209,514 | 91,422 | 4,066 | 21,698 | (9,383) | (29,515) | (4,930) | (23,362) | (26,939) | 16,639 | 3,423 | 14,168 | 375 | 890 | ||||||||||||||
收益費損項目合計 | 22,823 | 14,158 | 19,496 | 12,793 | 15,089 | 21,867 | 15,094 | 13,771 | 24,708 | 19,745 | 19,872 | 18,432 | 21,665 | 12,950 | ||||||||||||||
折舊費用 | 10,549 | 13,617 | 13,495 | 15,423 | 14,165 | 14,548 | 16,074 | 11,677 | 11,387 | 11,760 | 10,932 | 12,227 | 14,416 | 14,095 | ||||||||||||||
攤銷費用 | 1,864 | 1,585 | 118 | 161 | 297 | 111 | 0 | 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 | (159,074) | (51,388) | (39,521) | (2,171) | 2,167 | (43,232) | (11,790) | (65,701) | 6,878 | (50,652) | (61,366) | (48,234) | (14,400) | (18,173) | ||||||||||||||
營業活動之淨現金流入(流出) | 61,184 | 52,679 | (18,839) | 30,049 | 5,202 | (53,501) | (2,022) | (81,755) | 463 | (18,569) | (42,632) | (20,945) | 2,588 | (9,428) |
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) | 209,514 | 40.43% | 91,422 | 29.99% | 4,066 | 1.73% | 21,698 | 7.09% | (9,383) | -4.15% | (29,515) | -16.34% | (4,930) | -1.99% | (23,362) | -9.26% | (26,939) | -10.2% | 16,639 | 4.97% | 3,423 | 1.19% | 14,168 | 4.5% | 375 | 0.16% | 890 | 0.38% |
收益費損項目合計 | 22,823 | 37.3% | 14,158 | 26.88% | 19,496 | -103.49% | 12,793 | 42.57% | 15,089 | 290.06% | 21,867 | -40.87% | 15,094 | -746.49% | 13,771 | -16.84% | 24,708 | 5336.5% | 19,745 | -106.33% | 19,872 | -46.61% | 18,432 | -88% | 21,665 | 837.13% | 12,950 | -137.36% |
折舊費用 | 10,549 | 17.24% | 13,617 | 25.85% | 13,495 | -71.63% | 15,423 | 51.33% | 14,165 | 272.3% | 14,548 | -27.19% | 16,074 | -794.96% | 11,677 | -14.28% | 11,387 | 2459.4% | 11,760 | -63.33% | 10,932 | -25.64% | 12,227 | -58.38% | 14,416 | 557.03% | 14,095 | -149.5% |
攤銷費用 | 1,864 | 3.05% | 1,585 | 3.01% | 118 | -0.63% | 161 | 0.54% | 297 | 5.71% | 111 | -0.21% | 0 | 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 | (159,074) | -259.99% | (51,388) | -97.55% | (39,521) | 209.78% | (2,171) | -7.22% | 2,167 | 41.66% | (43,232) | 80.81% | (11,790) | 583.09% | (65,701) | 80.36% | 6,878 | 1485.53% | (50,652) | 272.78% | (61,366) | 143.94% | (48,234) | 230.29% | (14,400) | -556.41% | (18,173) | 192.76% |
營業活動之淨現金流入(流出) | 61,184 | 100% | 52,679 | 100% | (18,839) | 100% | 30,049 | 100% | 5,202 | 100% | (53,501) | 100% | (2,022) | 100% | (81,755) | 100% | 463 | 100% | (18,569) | 100% | (42,632) | 100% | (20,945) | 100% | 2,588 | 100% | (9,428) | 100% |
投資活動之淨現金流
智通*(8932) 2025年第1季「投資活動之淨現金流」單季為NT$-5,027萬元、較上一季成長44.02%;而今年初至今累積為NT$-5,027萬元、較去年同期成長6.55%。
單季
智通*(8932) 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$-5,027萬元,較上一季成長44.02%,為過去11年同期中的第11高。
今年初累積至今
今年前3個月投資活動之淨現金流累積為NT$-5,027萬元,較去年同期成長6.55%,為過去11年同期中的第11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) | (50,267) | (53,789) | (43,556) | (2,426) | 1,339 | (7,009) | (32,324) | 3,874 | 2,758 | (33,804) | (27,113) | (9,879) | (11,676) | (18,124) | ||||||||||||||
取得不動產、廠房及設備 | (33,076) | (57,518) | (76,028) | (1,882) | 0 | (4,055) | (975) | (5,646) | (1,116) | (3,662) | (6,838) | (524) | (7,795) | (2,129) | ||||||||||||||
處分不動產、廠房及設備 | 0 | 470 | ||||||||||||||||||||||||||
取得無形資產 | (6,065) | (7,190) | (284) | 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 | 0 | (347) | (2,150) | (16,264) | ||||||||||||||||||||||||
處分透過其他綜合損益按公允價值衡量之金融資產 | 0 | 1,124 | 6,172 | 7,497 | 3,992 | |||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | (3,000) | 0 | (23,626) | |||||||||||||||||||||||||
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) | (50,267) | 100% | (53,789) | 100% | (43,556) | 100% | (2,426) | 100% | 1,339 | 100% | (7,009) | 100% | (32,324) | 100% | 3,874 | 100% | 2,758 | 100% | (33,804) | 100% | (27,113) | 100% | (9,879) | 100% | (11,676) | 100% | (18,124) | 100% |
取得不動產、廠房及設備 | (33,076) | 65.8% | (57,518) | 106.93% | (76,028) | 174.55% | (1,882) | 77.58% | 0 | 0% | (4,055) | 57.85% | (975) | 3.02% | (5,646) | -145.74% | (1,116) | -40.46% | (3,662) | 10.83% | (6,838) | 25.22% | (524) | 5.3% | (7,795) | 66.76% | (2,129) | 11.75% |
處分不動產、廠房及設備 | 0 | 0% | 470 | -1.08% | ||||||||||||||||||||||||
取得無形資產 | (6,065) | 12.07% | (7,190) | 13.37% | (284) | 0.65% | 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 | 0 | 0% | (347) | -25.91% | (2,150) | 30.67% | (16,264) | 50.32% | ||||||||||||||||||||
處分透過其他綜合損益按公允價值衡量之金融資產 | 0 | 0% | 1,124 | 83.94% | 6,172 | -88.06% | 7,497 | -23.19% | 3,992 | 103.05% | ||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | (3,000) | 5.97% | 0 | 0% | (23,626) | 73.09% | ||||||||||||||||||||||
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
智通*(8932) 2025年第1季「籌資活動之淨現金流」單季為NT$4,552萬元、較上一季成長565.6%;而今年初至今累積為NT$4,552萬元、較去年同期衰退-7.06%。
單季
智通*(8932) 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$4,552萬元,較上一季成長565.6%,為過去11年同期中的第6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$4,552萬元,較去年同期衰退-7.06%,為過去11年同期中的第6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) | 45,522 | 48,982 | 49,376 | (8,846) | (14,578) | (9,761) | (27,972) | 34,739 | 75,603 | 75,045 | 78,794 | 2,735 | (3,914) | 14,661 | ||||||||||||||
短期借款增加 | (123,678) | 22,137 | 10,000 | (2,228) | (20,787) | 58,213 | 92,054 | 72,897 | 85,509 | 9,987 | 6,100 | 21,833 | ||||||||||||||||
短期借款減少 | 0 | (3,364) | (8,950) | |||||||||||||||||||||||||
發行公司債 | ||||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||||
舉借長期借款 | 0 | 33,732 | 44,976 | |||||||||||||||||||||||||
償還長期借款 | (185,970) | 0 | (772) | (756) | (1,161) | (3,580) | (2,514) | (3,474) | (6,451) | (7,852) | (6,715) | (7,252) | (9,960) | (6,544) | ||||||||||||||
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) | 45,522 | 100% | 48,982 | 100% | 49,376 | 100% | (8,846) | 100% | (14,578) | 100% | (9,761) | 100% | (27,972) | 100% | 34,739 | 100% | 75,603 | 100% | 75,045 | 100% | 78,794 | 100% | 2,735 | 100% | (3,914) | 100% | 14,661 | 100% |
短期借款增加 | (123,678) | -271.69% | 22,137 | 45.19% | 10,000 | 20.25% | (2,228) | 22.83% | (20,787) | 74.31% | 58,213 | 167.57% | 92,054 | 121.76% | 72,897 | 97.14% | 85,509 | 108.52% | 9,987 | 365.16% | 6,100 | -155.85% | 21,833 | 148.92% | ||||
短期借款減少 | 0 | 0% | (3,364) | 38.03% | (8,950) | 61.39% | ||||||||||||||||||||||
發行公司債 | ||||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||||
舉借長期借款 | 0 | 0% | 33,732 | 68.87% | 44,976 | 91.09% | ||||||||||||||||||||||
償還長期借款 | (185,970) | -408.53% | 0 | 0% | (772) | -1.56% | (756) | 8.55% | (1,161) | 7.96% | (3,580) | 36.68% | (2,514) | 8.99% | (3,474) | -10% | (6,451) | -8.53% | (7,852) | -10.46% | (6,715) | -8.52% | (7,252) | -265.16% | (9,960) | 254.47% | (6,544) | -44.64% |
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。