Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
貝殼-W
02423
5
嗶哩嗶哩-W
09626
| (Q3)2025/09/30 | (Q2)2025/06/30 | (Q1)2025/03/31 | (FY)2024/12/31 | (Q4)2024/12/31 | (Q3)2024/09/30 | (Q2)2024/06/30 | (Q1)2024/03/31 | (FY)2023/12/31 | (Q4)2023/12/31 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 經營活動現金流量(間接法) | ||||||||||
| 經營活動產生的現金 | 1,453.85%8,529.1萬 | -191.02%-6,891.4萬 | -55.47%952.9萬 | -27.66%1.47億 | 158.50%1.44億 | 147.78%548.9萬 | -128.70%-2,368萬 | -72.19%2,139.9萬 | -37.36%2.04億 | -56.49%5,576.8萬 |
| 扣除非現金調整前淨利潤 | 33.72%4,692萬 | -9.36%2,945.5萬 | 3.23%3,384.1萬 | 2.62%1.32億 | 863.44%3,163.7萬 | 34.86%3,508.7萬 | -31.45%3,249.7萬 | -44.77%3,278.2萬 | -10.43%1.29億 | -119.01%-414.4萬 |
| 非現金項目調整總額 | ---- | ---- | ---- | 2.28%2,705.3萬 | ---- | ---- | ---- | ---- | 12.43%2,645.1萬 | ---- |
| -折舊與攤銷 | ---- | ---- | ---- | 5.78%1,364.9萬 | ---- | ---- | ---- | ---- | 20.43%1,290.3萬 | ---- |
| -在損益中確認的減值損失回撥 | ---- | ---- | ---- | 440.00%29.7萬 | ---- | ---- | ---- | ---- | 358.33%5.5萬 | ---- |
| -聯營企業份額 | ---- | ---- | ---- | 134.67%23.3萬 | ---- | ---- | ---- | ---- | -247.37%-67.2萬 | ---- |
| -處置利潤 | ---- | ---- | ---- | -153.62%-340.1萬 | ---- | ---- | ---- | ---- | 69.37%-134.1萬 | ---- |
| -匯兌損益淨額 | ---- | ---- | ---- | 81.37%275.5萬 | ---- | ---- | ---- | ---- | 235.38%151.9萬 | ---- |
| -養老金及員工福利費用 | ---- | ---- | ---- | -42.20%97.1萬 | ---- | ---- | ---- | ---- | 57.45%168萬 | ---- |
| -其他非現金項目 | ---- | ---- | ---- | 1.97%1,254.9萬 | ---- | ---- | ---- | ---- | -26.65%1,230.7萬 | ---- |
| 營運資本變動 | 229.64%3,837.1萬 | -75.11%-9,836.9萬 | -113.58%-2,431.2萬 | -124.03%-1,168.7萬 | 155.43%8,547.1萬 | 21.08%-2,959.8萬 | -260.09%-5,617.7萬 | -164.74%-1,138.3萬 | -69.23%4,863萬 | -59.61%3,346.1萬 |
| -應收款(增)減 | -367.57%-4,186.6萬 | 146.50%687萬 | -118.98%-2,453.4萬 | -200.70%-2,300.9萬 | 11.31%1,192.2萬 | -204.45%-895.4萬 | -286.02%-1,477.3萬 | -159.26%-1,120.4萬 | 215.74%2,284.8萬 | 333.92%1,071.1萬 |
| -存貨(增)減 | 1,008.12%5,881.9萬 | -1,098.49%-8,952.7萬 | -157.26%-3,368.1萬 | 16.01%-2,060.4萬 | -114.06%-535萬 | 106.17%530.8萬 | -137.09%-747萬 | -501.84%-1,309.2萬 | -111.19%-2,453.1萬 | -70.58%3,804.8萬 |
| -預付費用(增)減 | -75.08%251.3萬 | 99.65%-7.8萬 | -236.11%-73.5萬 | -19.74%2,762.7萬 | 464.57%3,955.9萬 | -61.37%1,008.5萬 | -224.29%-2,255.7萬 | -47.06%54萬 | 214.31%3,442.4萬 | 74.88%-1,085.1萬 |
| -應付款(減)增 | 152.46%1,890.5萬 | -37.42%-1,563.4萬 | 179.95%3,463.8萬 | -72.94%429.9萬 | 984.64%3,934萬 | -242.42%-3,603.7萬 | -1,900.16%-1,137.7萬 | 320.95%1,237.3萬 | 241.40%1,588.9萬 | -450.99%-444.7萬 |
| 已付股息(經營活動產生的現金流) | ||||||||||
| 已收到的股息(經營活動產生的現金流) | ||||||||||
| 已付利息(經營活動產生的現金流) | 4.96%-437萬 | -33.13%-542.5萬 | -8.60%-377.4萬 | -1.16%-1,606.5萬 | 15.25%-391.7萬 | -26.42%-459.8萬 | -6.90%-407.5萬 | 8.79%-347.5萬 | 12.16%-1,588.1萬 | 10.46%-462.2萬 |
| 已收到的利息(經營活動產生的現金流) | ||||||||||
| 已支付退稅 | 26.57%-1,110.4萬 | 3.44%-890.4萬 | 15.08%-990.4萬 | -131.30%-4,626.7萬 | 19.87%-1,026.2萬 | -291.79%-1,512.1萬 | -19.97%-922.1萬 | -57.71%-1,166.3萬 | 68.50%-2,000.3萬 | -88.02%-1,280.6萬 |
| 其他經營現金流入(流出) | -3,864.91%-226萬 | 18.46%-66.7萬 | 0 | -113.9萬 | -26.4萬 | -5.7萬 | -81.8萬 | 0 | 0 | 0 |
| 經營活動現金淨額 | 572.86%6,755.7萬 | -122.02%-8,391萬 | -166.27%-414.9萬 | -50.01%8,389.8萬 | 238.34%1.3億 | -97.33%-1,428.7萬 | -153.23%-3,779.4萬 | -90.47%626.1萬 | -31.11%1.68億 | -67.00%3,834萬 |
| 投資活動現金流量 | ||||||||||
| 物業、廠房及設備交易淨額 | 28.92%-468.2萬 | -29.26%-612.3萬 | -140.30%-837.7萬 | -18.48%-1,936.5萬 | -68.77%-455.5萬 | -157.30%-658.7萬 | -29.82%-473.7萬 | 53.13%-348.6萬 | 11.03%-1,634.5萬 | 57.74%-269.9萬 |
| 業務交易淨額 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- |
| 投資物業交易淨額 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- |
| 投資產品交易淨額 | ---- | ---- | ---- | --1,214.5萬 | ---- | ---- | ---- | ---- | --0 | ---- |
| 向其他方提供的預付現金及貸款 | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
| 已收到的股息(投資活動產生的現金流) | --0 | --0 | -67.86%9,000 | 42.64%339.2萬 | --218.3萬 | --0 | --118.1萬 | -97.67%2.8萬 | -23.27%237.8萬 | --0 |
| 已收到的利息(投資活動產生的現金流) | -34.43%111.6萬 | -23.44%128.7萬 | -29.08%128.5萬 | 19.01%667.9萬 | -26.02%148.4萬 | 15.86%170.2萬 | 24.24%168.1萬 | 131.12%181.2萬 | 155.32%561.2萬 | 151.69%200.6萬 |
| 投資活動現金淨額 | 27.00%-356.6萬 | -157.92%-483.6萬 | -330.32%-708.3萬 | 134.12%285.1萬 | 1,724.39%1,125.7萬 | -5,915.48%-488.5萬 | 18.34%-187.5萬 | 69.80%-164.6萬 | -153.38%-835.5萬 | 84.29%-69.3萬 |
| 融資活動現金流量 | ||||||||||
| 債務發行/償還的淨額 | -253.09%-4,908.2萬 | 10.22%8,755.5萬 | 125.53%1,596.7萬 | -54.68%995.2萬 | -700.06%-3,899.2萬 | -33.89%3,206萬 | 438.83%7,943.6萬 | -552.40%-6,255.2萬 | 111.51%2,195.9萬 | 104.93%649.8萬 |
| 租賃融資增減 | 37.70%-3.8萬 | -40.00%-7,000 | 0.79%-25.2萬 | 12.13%-32.6萬 | 96.97%-6,000 | -10.91%-6.1萬 | 92.06%-5,000 | -361.82%-25.4萬 | -178.95%-37.1萬 | -321.28%-19.8萬 |
| 已支付現金股息 | ---3,360萬 | ---- | ---- | -121.43%-1.3億 | ---1.01億 | --0 | ---- | ---- | -100.00%-5,880萬 | --0 |
| 非控制性權益現金股息 | --0 | --0 | --0 | -123.32%-1,824.1萬 | ---1,007.3萬 | --0 | --0 | 0.00%-816.8萬 | 18.91%-816.8萬 | --0 |
| 融資活動現金淨額 | -358.51%-8,272萬 | 16.22%5,814.8萬 | 122.14%1,571.5萬 | -205.89%-1.39億 | -2,478.90%-1.5億 | 68.08%3,199.9萬 | 194.56%5,003.1萬 | -298.48%-7,097.4萬 | 80.31%-4,538萬 | 104.78%630萬 |
| 現金淨流量 | ||||||||||
| 期初現金流 | -10.83%1.86億 | 9.23%2.16億 | -19.82%2.12億 | 74.73%2.64億 | -0.18%2.21億 | -0.91%2.08億 | 2.40%1.98億 | 74.73%2.64億 | 23.37%1.51億 | 28.67%2.21億 |
| 現金變動 | -246.01%-1,872.9萬 | -395.29%-3,059.8萬 | 106.76%448.3萬 | -145.63%-5,206.6萬 | -120.24%-889.6萬 | 7.95%1,282.7萬 | -34.41%1,036.2萬 | -256.25%-6,635.9萬 | 295.90%1.14億 | 318.78%4,394.7萬 |
| 匯率變動影響 | 120.00%3,000 | 108.06%1萬 | -137.50%-5.1萬 | 71.85%-30.8萬 | 74.11%-30.5萬 | 97.39%-1.5萬 | -112.61%-12.4萬 | 141.98%13.6萬 | -528.74%-109.4萬 | -45.97%-117.8萬 |
| 期末現金 | -24.47%1.67億 | -10.83%1.86億 | 9.23%2.16億 | -19.82%2.12億 | -19.82%2.12億 | -0.18%2.21億 | -0.91%2.08億 | 2.40%1.98億 | 74.73%2.64億 | 74.73%2.64億 |
| 自由現金流 | 401.18%6,286.9萬 | -111.69%-9,003.3萬 | -551.39%-1,252.6萬 | -57.40%6,453.3萬 | 251.18%1.25億 | -113.00%-2,087.4萬 | -163.15%-4,253.1萬 | -95.24%277.5萬 | -32.74%1.51億 | -67.54%3,564.1萬 |
| 貨幣單位 | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR |