現金流量表僅顯示部份重要科目, 完整財報可參考這裡 玩股撇步(動畫小學堂)
- 現金流量表可以看出盈餘的品質
- 小心自由現金流量近3年都小於0的公司
- 營運現金流量要大於稅後淨利，除非受到應收帳款和存貨影響
- 營運現金流量不應該都是流出
- 其它調整項如果佔太大比例可能有問題
- 注意增加的資本支出是不是能在以後帶來更多的營運現金流量
- 注意折舊的增減對毛利率的影響
- 約當比率 = 營運現金流量 / (稅後淨利+折舊+攤提), 這個比例越接近100%代表公司專注本業且實際能賺到錢
| 營運現金流量 YoY | 投資現金流量 YoY | 籌資現金流量 YoY | 其他營業調整項 YoY | 自由現金流量 YoY | 資本支出 YoY | 其他投資調整項 YoY | 資本支出佔營收(%) YoY | 營業利益 YoY | 稅後淨利 YoY | 折舊 YoY | 攤提 YoY | 約當比率(%) YoY | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 (10) | 10.01 | 14200.0 | -38.78 | 0 | 27.63 | -62.46 | -1.27 | 0 | -28.77 | 0 | 36.95 | -49.49 | -0.07 | 0 | 29.46 | -69.0 | 15.67 | 507.36 | 4.75 | 320.35 | 6.77 | 53.86 | 0.19 | 90.0 | 85.48 | 6775.23 |
| 2023 (9) | 0.07 | -97.85 | -74.59 | 0 | 73.6 | 44.09 | -2.06 | 0 | -74.52 | 0 | 73.16 | 47.35 | -0.59 | 0 | 95.04 | 29.28 | 2.58 | 0 | 1.13 | -13.74 | 4.4 | 76.0 | 0.1 | 400.0 | 1.24 | -98.54 |
| 2022 (8) | 3.26 | 68.04 | -54.68 | 0 | 51.08 | 320.07 | -2.74 | 0 | -51.42 | 0 | 49.65 | 527.69 | -0.06 | 0 | 73.51 | 414.03 | -0.4 | 0 | 1.31 | -15.48 | 2.5 | 5.93 | 0.02 | -33.33 | 85.12 | 72.87 |
| 2021 (7) | 1.94 | -46.99 | -8.73 | 0 | 12.16 | 45.45 | -0.34 | 0 | -6.79 | 0 | 7.91 | 34.52 | -0.37 | 0 | 14.30 | 7.31 | 0.83 | -24.55 | 1.55 | 29.17 | 2.36 | 32.58 | 0.03 | 50.0 | 49.24 | -59.64 |
| 2020 (6) | 3.66 | 177.27 | -10.08 | 0 | 8.36 | 1111.59 | -0.37 | 0 | -6.42 | 0 | 5.88 | 305.52 | -2.47 | 0 | 13.33 | 373.35 | 1.1 | 13.4 | 1.2 | 126.42 | 1.78 | 17.88 | 0.02 | -33.33 | 122.00 | 91.32 |
| 2019 (5) | 1.32 | 0 | -1.64 | 0 | 0.69 | -78.37 | -0.21 | 0 | -0.32 | 0 | 1.45 | 16.0 | -0.14 | 0 | 2.82 | 18.3 | 0.97 | -5.83 | 0.53 | -30.26 | 1.51 | 196.08 | 0.03 | -78.57 | 63.77 | 0 |
| 2018 (4) | -0.92 | 0 | -1.93 | 0 | 3.19 | 54.85 | 0.3 | 0 | -2.85 | 0 | 1.25 | 35.87 | 0 | 0 | 2.38 | 10.39 | 1.03 | 9.57 | 0.76 | -6.17 | 0.51 | 8.51 | 0.14 | 0.0 | -65.25 | 0 |
| 2017 (3) | -0.56 | 0 | -1.63 | 0 | 2.06 | 28.75 | -0.08 | 0 | -2.19 | 0 | 0.92 | -61.18 | 0.04 | 0 | 2.16 | -67.1 | 0.94 | 67.86 | 0.81 | 42.11 | 0.47 | 23.68 | 0.14 | -41.67 | -39.44 | 0 |
| 2016 (2) | 1.61 | 62.63 | -3.3 | 0 | 1.6 | -80.63 | 0.4 | 0 | -1.69 | 0 | 2.37 | -76.58 | -0.13 | 0 | 6.55 | -78.1 | 0.56 | 0 | 0.57 | 0 | 0.38 | 5.56 | 0.24 | 20.0 | 135.29 | -45.34 |
| 2015 (1) | 0.99 | 0 | -11.55 | 0 | 8.26 | 104.46 | -0.14 | 0 | -10.56 | 0 | 10.12 | 229.64 | 0 | 0 | 29.93 | 279.56 | -0.45 | 0 | -0.16 | 0 | 0.36 | 16.13 | 0.2 | 150.0 | 247.50 | 0 |
| 營運現金流量 QoQ YoY | 投資現金流量 QoQ YoY | 籌資現金流量 QoQ YoY | 其他營業調整項 QoQ YoY | 自由現金流量 QoQ YoY | 資本支出 QoQ YoY | 其他投資調整項 QoQ YoY | 資本支出佔營收(%) QoQ YoY | 營業利益 QoQ YoY | 稅後淨利 QoQ YoY | 折舊 QoQ YoY | 攤提 QoQ YoY | 約當比率(%) QoQ YoY | |||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24Q4 (20) | 0.2 | 101.76 | 103.61 | -8.3 | -30.71 | 61.14 | 7.05 | -54.72 | -69.56 | -0.07 | 94.96 | -216.67 | -8.1 | 54.24 | 69.89 | 9.86 | 67.69 | -68.0 | 0.07 | -94.49 | 104.38 | 46.40 | 131.61 | -69.38 | 0.35 | -91.21 | -56.25 | -0.52 | -146.85 | -2700.0 | 1.84 | 2.79 | 24.32 | 0.05 | 0.0 | -16.67 | 14.60 | 103.79 | 104.11 |
| 24Q3 (19) | -11.35 | -177.95 | -529.92 | -6.35 | 41.2 | 56.54 | 15.57 | 516.31 | 52.35 | -1.39 | 45.91 | -139.66 | -17.7 | -570.74 | -47.87 | 5.88 | -33.11 | -21.18 | 1.27 | 186.99 | -64.82 | 20.03 | 24.19 | -43.42 | 3.98 | -61.47 | 215.87 | 1.11 | -72.11 | 85.0 | 1.79 | 13.29 | 14.74 | 0.05 | 0.0 | 66.67 | -384.75 | -248.24 | -419.16 |
| 24Q2 (18) | 14.56 | 120.61 | 164.73 | -10.8 | 18.98 | 55.74 | -3.74 | -142.74 | -121.38 | -2.57 | -192.78 | -24.15 | 3.76 | 155.87 | 119.89 | 8.79 | -29.23 | -60.62 | -1.46 | -2533.33 | 35.4 | 16.13 | -73.62 | -86.87 | 10.33 | 922.77 | 2359.52 | 3.98 | 2111.11 | 1143.75 | 1.58 | 1.94 | 125.71 | 0.05 | 0.0 | 400.0 | 259.54 | -30.0 | -51.4 |
| 24Q1 (17) | 6.6 | 219.13 | 360.87 | -13.33 | 37.59 | 6.26 | 8.75 | -62.22 | -61.5 | 2.77 | 4516.67 | 422.64 | -6.73 | 74.98 | 59.82 | 12.42 | -59.69 | -1.19 | 0.06 | 103.75 | 117.65 | 61.15 | -59.65 | -15.3 | 1.01 | 26.25 | 910.0 | 0.18 | 800.0 | 0.0 | 1.55 | 4.73 | 134.85 | 0.05 | -16.67 | 400.0 | 370.79 | 204.41 | 224.57 |
| 23Q4 (16) | -5.54 | -309.85 | -601.27 | -21.36 | -46.2 | 8.37 | 23.16 | 126.61 | 123.77 | 0.06 | 110.34 | 105.83 | -26.9 | -124.73 | -11.62 | 30.81 | 313.0 | 31.72 | -1.6 | -144.32 | -134.19 | 151.55 | 328.04 | 14.03 | 0.8 | -36.51 | 715.38 | 0.02 | -96.67 | 113.33 | 1.48 | -5.13 | 252.38 | 0.06 | 100.0 | 0 | -355.13 | -394.59 | -21.37 |
| 23Q3 (15) | 2.64 | -52.0 | 57.14 | -14.61 | 40.12 | 3.56 | 10.22 | -41.57 | -50.82 | -0.58 | 71.98 | 64.63 | -11.97 | 36.67 | 11.14 | 7.46 | -66.58 | -42.92 | 3.61 | 259.73 | 269.48 | 35.41 | -71.18 | -51.81 | 1.26 | 200.0 | 730.0 | 0.6 | 87.5 | 122.22 | 1.56 | 122.86 | 81.4 | 0.03 | 200.0 | 0 | 120.55 | -77.42 | -18.92 |
| 23Q2 (14) | 5.5 | 317.39 | 885.71 | -24.4 | -71.59 | -166.96 | 17.49 | -23.05 | 40.93 | -2.07 | -490.57 | -1970.0 | -18.9 | -12.84 | -92.07 | 22.32 | 77.57 | 237.16 | -2.26 | -564.71 | -0.44 | 122.84 | 70.14 | 198.94 | 0.42 | 320.0 | 240.0 | 0.32 | 77.78 | -71.93 | 0.7 | 6.06 | 12.9 | 0.01 | 0.0 | 0 | 533.98 | 279.4 | 1442.58 |
| 23Q1 (13) | -2.53 | -220.25 | -182.14 | -14.22 | 39.0 | -100.85 | 22.73 | 119.61 | 200.66 | 0.53 | 151.46 | 1666.67 | -16.75 | 30.5 | -318.75 | 12.57 | -46.26 | 91.32 | -0.34 | -107.26 | 5.56 | 72.20 | -45.67 | 76.27 | 0.1 | 176.92 | -56.52 | 0.18 | 220.0 | 200.0 | 0.66 | 57.14 | 10.0 | 0.01 | 0 | 0 | -297.65 | -1.73 | -163.78 |
| 22Q4 (12) | -0.79 | -147.02 | -182.14 | -23.31 | -53.86 | -2254.55 | 10.35 | -50.19 | 270.97 | -1.03 | 37.2 | -443.33 | -24.1 | -78.92 | -1797.64 | 23.39 | 78.96 | 1817.21 | 4.68 | 319.72 | 598.51 | 132.90 | 80.89 | 1665.8 | -0.13 | 35.0 | -154.17 | -0.15 | -155.56 | -207.14 | 0.42 | -51.16 | -54.35 | 0 | 0 | -100.0 | -292.59 | -296.8 | -1018.12 |
| 22Q3 (11) | 1.68 | 340.0 | -17.65 | -15.15 | -65.75 | -484.94 | 20.78 | 67.45 | 636.88 | -1.64 | -1540.0 | -102.47 | -13.47 | -36.89 | -2349.09 | 13.07 | 97.43 | 537.56 | -2.13 | 5.33 | -446.15 | 73.47 | 78.79 | 408.19 | -0.2 | 33.33 | -190.91 | 0.27 | -76.32 | -60.87 | 0.86 | 38.71 | 72.0 | 0 | 0 | -100.0 | 148.67 | 473.81 | -12.55 |
| 22Q2 (10) | -0.7 | -122.73 | 0.0 | -9.14 | -29.1 | -872.34 | 12.41 | 64.15 | 5295.65 | -0.1 | -433.33 | -140.0 | -9.84 | -146.0 | -500.0 | 6.62 | 0.76 | 1061.4 | -2.25 | -525.0 | -350.0 | 41.09 | 0.32 | 772.31 | -0.3 | -230.43 | 0 | 1.14 | 1800.0 | 338.46 | 0.62 | 3.33 | 29.17 | 0 | 0 | -100.0 | -39.77 | -108.52 | 57.39 |
| 22Q1 (9) | 3.08 | 1200.0 | 250.0 | -7.08 | -615.15 | -68.17 | 7.56 | 170.97 | 19.62 | 0.03 | -90.0 | 133.33 | -4.0 | -214.96 | -20.12 | 6.57 | 438.52 | 61.03 | -0.36 | -153.73 | -125.0 | 40.96 | 444.23 | 28.6 | 0.23 | -4.17 | -37.84 | 0.06 | -57.14 | -86.96 | 0.6 | -34.78 | 30.43 | 0 | -100.0 | -100.0 | 466.67 | 1883.33 | 393.18 |
| 21Q4 (8) | -0.28 | -113.73 | -157.14 | -0.99 | 61.78 | 88.79 | 2.79 | -1.06 | -66.3 | 0.3 | 137.04 | 1100.0 | -1.27 | -130.91 | 84.77 | 1.22 | -40.49 | -75.89 | 0.67 | 271.79 | 129.39 | 7.53 | -47.94 | -82.78 | 0.24 | 9.09 | 4.35 | 0.14 | -79.71 | -73.08 | 0.92 | 84.0 | 100.0 | 0.01 | 0.0 | 0.0 | -26.17 | -115.39 | -152.87 |
| 21Q3 (7) | 2.04 | 391.43 | 131.82 | -2.59 | -175.53 | -161.62 | 2.82 | 1126.09 | 14.17 | -0.81 | -424.0 | -88.37 | -0.55 | 66.46 | -400.0 | 2.05 | 259.65 | 205.97 | -0.39 | 22.0 | -105.26 | 14.46 | 206.89 | 151.38 | 0.22 | 0 | -26.67 | 0.69 | 165.38 | 155.56 | 0.5 | 4.17 | 11.11 | 0.01 | 0.0 | 0 | 170.00 | 282.14 | 39.09 |
| 21Q2 (6) | -0.7 | -179.55 | -341.38 | -0.94 | 77.67 | -394.74 | 0.23 | -96.36 | 128.05 | 0.25 | 377.78 | 256.25 | -1.64 | 50.75 | -1740.0 | 0.57 | -86.03 | 612.5 | -0.5 | -212.5 | 0 | 4.71 | -85.21 | 443.5 | 0 | -100.0 | -100.0 | 0.26 | -43.48 | -40.91 | 0.48 | 4.35 | 11.63 | 0.01 | 0.0 | 0 | -93.33 | -198.64 | -380.0 |
| 21Q1 (5) | 0.88 | 79.59 | -56.22 | -4.21 | 52.32 | -5914.29 | 6.32 | -23.67 | 502.55 | -0.09 | -200.0 | -134.62 | -3.33 | 60.07 | -271.65 | 4.08 | -19.37 | 5728.57 | -0.16 | 92.98 | 0 | 31.85 | -27.11 | 5200.77 | 0.37 | 60.87 | 1133.33 | 0.46 | -11.54 | 2400.0 | 0.46 | 0.0 | 6.98 | 0.01 | 0.0 | 0 | 94.62 | 91.18 | -80.7 |
| 20Q4 (4) | 0.49 | -44.32 | 0.0 | -8.83 | -791.92 | 0.0 | 8.28 | 235.22 | 0.0 | -0.03 | 93.02 | 0.0 | -8.34 | -7481.82 | 0.0 | 5.06 | 655.22 | 0.0 | -2.28 | -1100.0 | 0.0 | 43.70 | 659.79 | 0.0 | 0.23 | -23.33 | 0.0 | 0.52 | 92.59 | 0.0 | 0.46 | 2.22 | 0.0 | 0.01 | 0 | 0.0 | 49.49 | -59.5 | 0.0 |
| 20Q3 (3) | 0.88 | 203.45 | 0.0 | -0.99 | -421.05 | 0.0 | 2.47 | 401.22 | 0.0 | -0.43 | -168.75 | 0.0 | -0.11 | -210.0 | 0.0 | 0.67 | 737.5 | 0.0 | -0.19 | 0 | 0.0 | 5.75 | 563.53 | 0.0 | 0.3 | -45.45 | 0.0 | 0.27 | -38.64 | 0.0 | 0.45 | 4.65 | 0.0 | 0 | 0 | 0.0 | 122.22 | 266.67 | 0.0 |
| 20Q2 (2) | 0.29 | -85.57 | 0.0 | -0.19 | -171.43 | 0.0 | -0.82 | 47.77 | 0.0 | -0.16 | -161.54 | 0.0 | 0.1 | -94.85 | 0.0 | 0.08 | 14.29 | 0.0 | 0 | 0 | 0.0 | 0.87 | 44.25 | 0.0 | 0.55 | 1733.33 | 0.0 | 0.44 | 2300.0 | 0.0 | 0.43 | 0.0 | 0.0 | 0 | 0 | 0.0 | 33.33 | -93.2 | 0.0 |
| 20Q1 (1) | 2.01 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 | -1.57 | 0.0 | 0.0 | 0.26 | 0.0 | 0.0 | 1.94 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.60 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 | 0.43 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 490.24 | 0.0 | 0.0 |
