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) | -11.51 | 0 | -1.09 | 0 | 12.55 | 16.2 | 0.18 | 1700.0 | -12.6 | 0 | 1.06 | 49.3 | -0.01 | 0 | 302.86 | 160.2 | -13.57 | 0 | -13.82 | 0 | 2.88 | -11.11 | 0.01 | 0.0 | 0.00 | 0 |
| 2023 (9) | -14.34 | 0 | -0.84 | 0 | 10.8 | 0 | 0.01 | 0 | -15.18 | 0 | 0.71 | -24.47 | -0.17 | 0 | 116.39 | -72.76 | -21.01 | 0 | -21.37 | 0 | 3.24 | 15.71 | 0.01 | -50.0 | 0.00 | 0 |
| 2022 (8) | -13.34 | 0 | -0.97 | 0 | -1.23 | 0 | 0 | 0 | -14.31 | 0 | 0.94 | 213.33 | -0.02 | 0 | 427.27 | -28.79 | -16.06 | 0 | -16.41 | 0 | 2.8 | 16.18 | 0.02 | 0.0 | 0.00 | 0 |
| 2021 (7) | -13.87 | 0 | -0.25 | 0 | 15.97 | -7.69 | -0.91 | 0 | -14.12 | 0 | 0.3 | -54.55 | -0.01 | 0 | 600.00 | 0 | -15.99 | 0 | -15.43 | 0 | 2.41 | 11.57 | 0.02 | -60.0 | 0.00 | 0 |
| 2020 (6) | -17.88 | 0 | -2.43 | 0 | 17.3 | 89.28 | 0 | 0 | -20.31 | 0 | 0.66 | -25.84 | -0.01 | 0 | 0.00 | 0 | -21.0 | 0 | -21.04 | 0 | 2.16 | 3.35 | 0.05 | -16.67 | 0.00 | 0 |
| 2019 (5) | -18.99 | 0 | 18.19 | 0 | 9.14 | -57.41 | 0 | 0 | -0.8 | 0 | 0.89 | -15.24 | -0.04 | 0 | 0.00 | 0 | -23.28 | 0 | -22.74 | 0 | 2.09 | 58.33 | 0.06 | -40.0 | 0.00 | 0 |
| 2018 (4) | -16.06 | 0 | -9.12 | 0 | 21.46 | 28.97 | -0.02 | 0 | -25.18 | 0 | 1.05 | 0.96 | -0.01 | 0 | 0.00 | 0 | -19.51 | 0 | -18.94 | 0 | 1.32 | 12.82 | 0.1 | -33.33 | 0.00 | 0 |
| 2017 (3) | -12.12 | 0 | 3.4 | 0 | 16.64 | -50.21 | -0.02 | 0 | -8.72 | 0 | 1.04 | -56.3 | -0.02 | 0 | 0.00 | 0 | -14.03 | 0 | -14.1 | 0 | 1.17 | 12.5 | 0.15 | 15.38 | 0.00 | 0 |
| 2016 (2) | -8.33 | 0 | -18.63 | 0 | 33.42 | 107.71 | 0.45 | 2150.0 | -26.96 | 0 | 2.38 | -33.7 | -0.02 | 0 | 0.00 | 0 | -13.52 | 0 | -12.44 | 0 | 1.04 | 76.27 | 0.13 | 62.5 | 0.00 | 0 |
| 2015 (1) | -6.84 | 0 | -3.94 | 0 | 16.09 | 160.78 | 0.02 | 0 | -10.78 | 0 | 3.59 | 131.61 | 0 | 0 | 0.00 | 0 | -8.32 | 0 | -8.35 | 0 | 0.59 | 73.53 | 0.08 | 33.33 | 0.00 | 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 | |||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 25Q1 (20) | -2.89 | -1.76 | 1.7 | 10.01 | 3133.33 | 2880.56 | -0.16 | 74.19 | -104.79 | -0.08 | -900.0 | 0 | 7.12 | 324.61 | 315.76 | 0.08 | -73.33 | -76.47 | 0 | 100.0 | 0 | 16.00 | -98.4 | -98.59 | -4.09 | -47.65 | 3.08 | -4.66 | -67.63 | -11.48 | 0.87 | 19.18 | 20.83 | 0.1 | 0 | 0 | 0.00 | 0 | 0 |
| 24Q4 (19) | -2.84 | -21.89 | 32.06 | -0.33 | -127.73 | -65.0 | -0.62 | -72.22 | -72.22 | 0.01 | -93.33 | 0 | -3.17 | -178.07 | 27.63 | 0.3 | 172.73 | 42.86 | -0.01 | 0 | 0 | 1000.00 | 990.91 | 328.57 | -2.77 | 5.78 | 43.81 | -2.78 | 12.58 | 46.33 | 0.73 | 2.82 | -13.1 | 0 | 0 | 0 | 0.00 | 0 | 0 |
| 24Q3 (18) | -2.33 | 31.27 | 24.84 | 1.19 | 174.84 | 338.0 | -0.36 | -103.53 | -56.52 | 0.15 | 1400.0 | 1400.0 | -1.14 | 77.11 | 68.33 | 0.11 | -64.52 | -67.65 | 0 | 0 | 100.0 | 91.67 | -49.73 | -86.52 | -2.94 | 19.01 | 42.01 | -3.18 | 13.35 | 37.03 | 0.71 | -1.39 | -12.35 | 0 | 0 | 0 | 0.00 | 0 | 0 |
| 24Q2 (17) | -3.39 | -15.31 | 13.74 | -1.59 | -341.67 | -2550.0 | 10.19 | 205.09 | -12.83 | 0.01 | 0 | 200.0 | -4.98 | -50.91 | -24.81 | 0.31 | -8.82 | 244.44 | 0 | 0 | 100.0 | 182.35 | -83.91 | 244.44 | -3.63 | 13.98 | 27.54 | -3.67 | 12.2 | 27.47 | 0.72 | 0.0 | -12.2 | 0 | 0 | 0 | 0.00 | 0 | 0 |
| 24Q1 (16) | -2.94 | 29.67 | 6.37 | -0.36 | -80.0 | -414.29 | 3.34 | 1027.78 | 1177.42 | 0 | 0 | 0 | -3.3 | 24.66 | -2.8 | 0.34 | 61.9 | 385.71 | 0 | 0 | 0 | 1133.33 | 385.71 | 4757.14 | -4.22 | 14.4 | 29.67 | -4.18 | 19.31 | 31.25 | 0.72 | -14.29 | -6.49 | 0 | 0 | 0 | 0.00 | 0 | 0 |
| 23Q4 (15) | -4.18 | -34.84 | -42.66 | -0.2 | 60.0 | 42.86 | -0.36 | -56.52 | -38.46 | 0 | -100.0 | 0 | -4.38 | -21.67 | -33.54 | 0.21 | -38.24 | -44.74 | 0 | 100.0 | -100.0 | 233.33 | -65.69 | -50.88 | -4.93 | 2.76 | -6.02 | -5.18 | -2.57 | -8.37 | 0.84 | 3.7 | 20.0 | 0 | 0 | 0 | 0.00 | 0 | 0 |
| 23Q3 (14) | -3.1 | 21.12 | 11.17 | -0.5 | -733.33 | -127.62 | -0.23 | -101.97 | 28.12 | 0.01 | 200.0 | 0 | -3.6 | 9.77 | -114.29 | 0.34 | 277.78 | 13.33 | -0.16 | -1500.0 | -633.33 | 680.00 | 1184.44 | 81.33 | -5.07 | -1.2 | -29.34 | -5.05 | 0.2 | -25.0 | 0.81 | -1.22 | 5.19 | 0 | 0 | 0 | 0.00 | 0 | 0 |
| 23Q2 (13) | -3.93 | -25.16 | 0.76 | -0.06 | 14.29 | 97.41 | 11.69 | 3870.97 | 3538.24 | -0.01 | 0 | 0 | -3.99 | -24.3 | 36.46 | 0.09 | 28.57 | -47.06 | -0.01 | 0 | 83.33 | 52.94 | 126.89 | -90.66 | -5.01 | 16.5 | -19.86 | -5.06 | 16.78 | -18.5 | 0.82 | 6.49 | 20.59 | 0 | 0 | 0 | 0.00 | 0 | 0 |
| 23Q1 (12) | -3.14 | -7.17 | -6.44 | -0.07 | 80.0 | 41.67 | -0.31 | -19.23 | 3.12 | 0 | 0 | 0 | -3.21 | 2.13 | -4.56 | 0.07 | -81.58 | -12.5 | 0 | -100.0 | 100.0 | 23.33 | -95.09 | -91.25 | -6.0 | -29.03 | -80.72 | -6.08 | -27.2 | -83.13 | 0.77 | 10.0 | 18.46 | 0 | 0 | 0 | 0.00 | 0 | 0 |
| 22Q4 (11) | -2.93 | 16.05 | 3.62 | -0.35 | -119.34 | -483.33 | -0.26 | 18.75 | -30.0 | 0 | 0 | 0 | -3.28 | -95.24 | -5.81 | 0.38 | 26.67 | 850.0 | 0.02 | -33.33 | 300.0 | 475.00 | 26.67 | 493.75 | -4.65 | -18.62 | -37.98 | -4.78 | -18.32 | -36.18 | 0.7 | -9.09 | 7.69 | 0 | 0 | 0 | 0.00 | 0 | 0 |
| 22Q3 (10) | -3.49 | 11.87 | 10.05 | 1.81 | 178.02 | 5933.33 | -0.32 | 5.88 | -101.93 | 0 | 0 | 0 | -1.68 | 73.25 | 56.36 | 0.3 | 76.47 | 150.0 | 0.03 | 150.0 | 0 | 375.00 | -33.82 | -68.75 | -3.92 | 6.22 | -0.77 | -4.04 | 5.39 | -1.25 | 0.77 | 13.24 | 30.51 | 0 | 0 | 0 | 0.00 | 0 | 0 |
| 22Q2 (9) | -3.96 | -34.24 | -38.95 | -2.32 | -1833.33 | -11700.0 | -0.34 | -6.25 | -100.0 | 0 | 0 | 100.0 | -6.28 | -104.56 | -121.91 | 0.17 | 112.5 | 325.0 | -0.06 | -500.0 | 0 | 566.67 | 112.5 | 0 | -4.18 | -25.9 | 9.13 | -4.27 | -28.61 | -12.66 | 0.68 | 4.62 | 19.3 | 0 | 0 | -100.0 | 0.00 | 0 | 0 |
| 22Q1 (8) | -2.95 | 2.96 | 27.87 | -0.12 | -100.0 | 52.0 | -0.32 | -60.0 | -52.38 | 0 | 0 | 0 | -3.07 | 0.97 | 29.26 | 0.08 | 100.0 | -11.11 | -0.01 | 0.0 | 0 | 266.67 | 233.33 | 0 | -3.32 | 1.48 | 19.81 | -3.32 | 5.41 | 20.0 | 0.65 | 0.0 | 8.33 | 0 | 0 | -100.0 | 0.00 | 0 | 0 |
| 21Q4 (7) | -3.04 | 21.65 | 11.63 | -0.06 | -300.0 | 60.0 | -0.2 | -101.21 | -101.19 | 0 | 0 | 0 | -3.1 | 19.48 | 13.65 | 0.04 | -66.67 | -78.95 | -0.01 | 0 | -125.0 | 80.00 | -93.33 | 0 | -3.37 | 13.37 | 26.9 | -3.51 | 12.03 | 25.32 | 0.65 | 10.17 | 8.33 | 0 | 0 | -100.0 | 0.00 | 0 | 0 |
| 21Q3 (6) | -3.88 | -36.14 | 6.05 | 0.03 | 50.0 | 101.5 | 16.55 | 9835.29 | 13891.67 | 0 | 100.0 | 0 | -3.85 | -36.04 | 37.19 | 0.12 | 200.0 | -45.45 | 0 | 0 | 100.0 | 1200.00 | 0 | 0 | -3.89 | 15.43 | 14.13 | -3.99 | -5.28 | 12.5 | 0.59 | 3.51 | 13.46 | 0 | -100.0 | -100.0 | 0.00 | 0 | 0 |
| 21Q2 (5) | -2.85 | 30.32 | 39.23 | 0.02 | 108.0 | 111.11 | -0.17 | 19.05 | -120.99 | -0.91 | 0 | 0 | -2.83 | 34.79 | 41.89 | 0.04 | -55.56 | -80.95 | 0 | 0 | -100.0 | 0.00 | 0 | 0 | -4.6 | -11.11 | 18.15 | -3.79 | 8.67 | 32.44 | 0.57 | -5.0 | 9.62 | 0.01 | 0.0 | 0.0 | 0.00 | 0 | 0 |
| 21Q1 (4) | -4.09 | -18.9 | 0.0 | -0.25 | -66.67 | 0.0 | -0.21 | -101.25 | 0.0 | 0 | 0 | 0.0 | -4.34 | -20.89 | 0.0 | 0.09 | -52.63 | 0.0 | 0 | -100.0 | 0.0 | 0.00 | 0 | 0.0 | -4.14 | 10.2 | 0.0 | -4.15 | 11.7 | 0.0 | 0.6 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.00 | 0 | 0.0 |
| 20Q4 (3) | -3.44 | 16.71 | 0.0 | -0.15 | 92.5 | 0.0 | 16.79 | 14091.67 | 0.0 | 0 | 0 | 0.0 | -3.59 | 41.44 | 0.0 | 0.19 | -13.64 | 0.0 | 0.04 | 300.0 | 0.0 | 0.00 | 0 | 0.0 | -4.61 | -1.77 | 0.0 | -4.7 | -3.07 | 0.0 | 0.6 | 15.38 | 0.0 | 0.01 | 0.0 | 0.0 | 0.00 | 0 | 0.0 |
| 20Q3 (2) | -4.13 | 11.94 | 0.0 | -2.0 | -1011.11 | 0.0 | -0.12 | -114.81 | 0.0 | 0 | 0 | 0.0 | -6.13 | -25.87 | 0.0 | 0.22 | 4.76 | 0.0 | -0.02 | -150.0 | 0.0 | 0.00 | 0 | 0.0 | -4.53 | 19.4 | 0.0 | -4.56 | 18.72 | 0.0 | 0.52 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.00 | 0 | 0.0 |
| 20Q2 (1) | -4.69 | 0.0 | 0.0 | -0.18 | 0.0 | 0.0 | 0.81 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -4.87 | 0.0 | 0.0 | 0.21 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -5.62 | 0.0 | 0.0 | -5.61 | 0.0 | 0.0 | 0.52 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 |
