1456
14.8
TWD-0.10 (-0.67%)
2025.04.02收盤
怡華-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) | 229,695 | (36,774) | 19,966 | 118,445 | 103,099 | 25,707 | 38,479 | 53,318 | 90,724 | 174,243 | (18,361) | (35,025) | (137,838) | |||||||||||||
本期稅前淨利(淨損) | 229,695 | (36,774) | 19,966 | 118,445 | 103,099 | 25,707 | 38,479 | 53,318 | 90,724 | 174,243 | (18,361) | (35,025) | (137,838) | |||||||||||||
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 3,389 | 3,949 | 3,856 | 3,783 | 3,987 | 4,557 | 3,495 | 5,864 | 8,142 | 9,308 | 8,243 | 11,902 | 13,405 | |||||||||||||
攤銷費用 | 59 | 57 | 55 | 52 | 17 | 69 | 68 | 70 | 69 | 962 | 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 | 45 | (38) | (22) | (68) | (161) | (202) | 3,492 | 0 | 2,000 | 292 | ||||||||||||||||
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | 175 | 386 | (144) | (73) | ||||||||||||||||||||||
利息費用 | 71,278 | 88,293 | 61,804 | 40,535 | 25,460 | 15,912 | 26,354 | 16,581 | 22,054 | 12,895 | 18,158 | 15,345 | 13,447 | |||||||||||||
利息收入 | (1,003) | (1,594) | (501) | (111) | (44) | (456) | (97) | |||||||||||||||||||
採用權益法認列之關聯企業及合資損失(利益)之份額 | 12,986 | 12,236 | 2,131 | 0 | 193 | 531 | 43 | 911 | ||||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | 0 | (293) | (1,700) | (28) | 0 | 3 | (24) | |||||||||||||||||||
其他項目 | 0 | |||||||||||||||||||||||||
收益費損項目合計 | (183,471) | 98,648 | 14,696 | (97,579) | (78,963) | 20,216 | (18,711) | 28,379 | 28,810 | (135,178) | 30,586 | 27,241 | 30,013 | |||||||||||||
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 | (322) | 650 | (1,057) | 234 | 1,194 | (448) | 217 | 9,617 | 27,194 | 0 | 12 | (293) | 10,281 | |||||||||||||
應收帳款(增加)減少 | (39,696) | 23,180 | 11,051 | 17,007 | (7,304) | (7,659) | 15,197 | 1,876 | (98,228) | 1,804 | (325) | 1,721 | 9,858 | |||||||||||||
其他應收款(增加)減少 | 9,443 | 1,366 | (20,977) | (42,090) | (814) | 1,079 | 2,256 | 24,180 | 10 | 669 | 3,118 | (99) | 3,464 | |||||||||||||
存貨(增加)減少 | (127,734) | (11,311) | (1,840,731) | (701,134) | 164,656 | 67,376 | (249,810) | 487 | 294,316 | (84,442) | (5,433) | (24,798) | 158,324 | |||||||||||||
其他流動資產(增加)減少 | 10,255 | 5,690 | 3,158 | 4,061 | 885 | (1,063) | (8,296) | |||||||||||||||||||
其他金融資產(增加)減少 | 41,792 | (17,482) | 18,545 | 14,630 | (8,324) | (8,503) | 2,423 | 370 | 6,181 | 499 | 9,769 | |||||||||||||||
取得合約之增額成本(增加)減少 | (7,877) | (9,284) | (5,230) | 14,091 | 10,030 | 16,380 | (10,864) | |||||||||||||||||||
其他營業資產(增加)減少 | 0 | (26) | 17 | 11 | 3 | |||||||||||||||||||||
與營業活動相關之資產之淨變動合計 | (114,072) | (7,262) | (1,835,266) | (693,227) | 160,340 | 67,173 | (248,874) | (84,643) | 243,101 | (55,390) | 11,192 | (119,358) | 130,389 | |||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
合約負債增加(減少) | 39,094 | 28,451 | 26,355 | (8,117) | 38,778 | (38,476) | 18,102 | |||||||||||||||||||
應付票據增加(減少) | 1,841 | 384 | 5,571 | (269) | 283 | (2,070) | (2,789) | 13,132 | 4,251 | (744) | (23,674) | 25,425 | (4,065) | |||||||||||||
應付帳款增加(減少) | 51 | 257 | (259) | (57) | 1,305 | (334) | 134 | (292) | 7,477 | (38,841) | 7,733 | 28,743 | (10,891) | |||||||||||||
應付帳款-關係人增加(減少) | 74,585 | 89,993 | 0 | 0 | 28,938 | (18,500) | (10,138) | 0 | 0 | (14,168) | ||||||||||||||||
其他應付款增加(減少) | (8,729) | (15,846) | (16,065) | 3,806 | (5,794) | (10,043) | 829 | 1,555 | (12,435) | (18,352) | (28,645) | (13,891) | 30,730 | |||||||||||||
其他應付款-關係人增加(減少) | (5,504) | 10,147 | 9,889 | (12,358) | (348) | (4,357) | (6,627) | (1,920) | 81,734 | 4,197 | ||||||||||||||||
其他流動負債增加(減少) | (457) | 333 | 666 | (3,045) | (2,867) | (3,827) | (1,090) | |||||||||||||||||||
與營業活動相關之負債之淨變動合計 | 100,881 | 113,719 | 83,335 | (20,040) | 31,357 | (30,169) | (13,914) | (49,835) | (200,436) | (16,600) | 8,791 | 147,323 | (22,147) | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (13,191) | 106,457 | (1,751,931) | (713,267) | 191,697 | 37,004 | (262,788) | (134,478) | 42,665 | (71,990) | 19,983 | 27,965 | 108,242 | |||||||||||||
調整項目合計 | (196,662) | 205,105 | (1,737,235) | (810,846) | 112,734 | 57,220 | (281,499) | (106,099) | 71,475 | (207,168) | 50,569 | 55,206 | 138,255 | |||||||||||||
營運產生之現金流入(流出) | 33,033 | 168,331 | (1,717,269) | (692,401) | 215,833 | 82,927 | (243,020) | (52,781) | 162,199 | (32,925) | 32,208 | 20,181 | 417 | |||||||||||||
收取之利息 | 1,003 | 1,594 | 501 | 111 | 44 | 1,106 | 97 | 30 | 8 | 22 | 52 | |||||||||||||||
支付之利息 | (113,590) | (87,686) | (81,018) | (46,065) | (43,816) | (33,586) | (50,351) | (27,650) | (32,519) | (32,559) | (30,825) | (15,625) | (13,826) | |||||||||||||
退還(支付)之所得稅 | (855) | (1,012) | (329) | (702) | (871) | (1,573) | (367) | (121) | (3) | (3) | ||||||||||||||||
營業活動之淨現金流入(流出) | (80,409) | 81,227 | (1,798,115) | (739,057) | 171,190 | 48,874 | (293,641) | (83,070) | 124,398 | (65,978) | 1,314 | 4,553 | (13,412) | |||||||||||||
投資活動之現金流量 | ||||||||||||||||||||||||||
取得採用權益法之投資 | 0 | (4,799) | 0 | (26,400) | ||||||||||||||||||||||
取得不動產、廠房及設備 | (133) | (225) | (1,261) | (2,822) | (1,075) | (366) | (3,024) | 0 | (1,580) | (72) | 0 | (428) | (3,279) | |||||||||||||
處分不動產、廠房及設備 | 2 | 539 | 1,700 | 28 | 0 | 10 | 24 | |||||||||||||||||||
取得無形資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,400 | 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 | (5,174) | (42,553) | (26,412) | (15,322) | ||||||||||||||||||||||
其他非流動資產減少 | 87 | (19) | 5,770 | (439) | ||||||||||||||||||||||
投資活動之淨現金流入(流出) | (5,285) | (47,057) | (26,791) | 103,812 | 2,626 | 93,566 | (28,366) | (23,204) | (2,386) | 85,949 | (9,935) | 319 | (3,224) | |||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | (1,931,454) | 140,500 | 2,468,416 | 596,000 | 75,000 | 555,308 | 738,312 | 359,104 | 443,750 | 289,961 | 31,377 | 457,030 | 414,659 | |||||||||||||
應付短期票券增加 | 67,155 | |||||||||||||||||||||||||
發行公司債 | 10,062 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
償還公司債 | 0 | |||||||||||||||||||||||||
償還長期借款 | 0 | 0 | 0 | (129,933) | (37,563) | (15,900) | (1,628,085) | (362,406) | (213,847) | (6,317) | (21,663) | (897) | (184) | |||||||||||||
其他應付款-關係人增加 | 34,000 | (25,000) | 0 | 0 | (76,200) | 0 | ||||||||||||||||||||
租賃本金償還 | (1,065) | (974) | (1,162) | (1,131) | (741) | |||||||||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
籌資活動之淨現金流入(流出) | 102,495 | (211,036) | 1,881,605 | 349,943 | (169,699) | (59,343) | 300,562 | 105,915 | (121,001) | (4,640) | (19,936) | (12,189) | 266,025 | |||||||||||||
本期現金及約當現金增加(減少)數 | 16,801 | (176,866) | 56,699 | (285,302) | 4,117 | 83,097 | (21,445) | (359) | 1,011 | 15,331 | (28,557) | (7,317) | 249,389 | |||||||||||||
期初現金及約當現金餘額 | 0 | 0 | 0 | 0 | 0 | 0 | 15,860 | 11,512 | 23,269 | 5,708 | 11,822 | 229,976 | (15,972) | |||||||||||||
期末現金及約當現金餘額 | 16,801 | (176,866) | 56,699 | (285,302) | 4,117 | 83,097 | 25,033 | 15,860 | 11,512 | 23,269 | 5,708 | (18,343) | 229,976 | |||||||||||||
資產負債表帳列之現金及約當現金 | 137,059 | 1.09% | 134,014 | 1.12% | 141,378 | 1.31% | 267,980 | 3.76% | 103,269 | 1.54% | 97,666 | 1.91% | 25,033 | 0.5% | 15,860 | 0.34% | 11,512 | 0.25% | 23,269 | 0.51% | 5,708 | 0.13% | 11,822 | 0.41% | 281,629 | 12.09% |
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) | 133,120 | 12.77% | 18,548 | 1.1% | (74,560) | -12.08% | 456,801 | 19.33% | 70,021 | 9.77% | 25,541 | 2.39% | 21,697 | 4.57% | 41,300 | 4.09% | 57,697 | 5.91% | 116,128 | 20.49% | (1,121,535) | -123.45% | (119,735) | -14.27% | (238,132) | -12.94% |
本期稅前淨利(淨損) | 133,120 | -31.47% | 18,548 | -1.93% | (74,560) | 2.03% | 456,801 | 252.68% | 70,021 | -5.11% | 25,541 | 41.46% | 21,697 | -7.59% | 41,300 | -37.47% | 57,697 | -37.95% | 116,128 | -52.92% | (1,121,535) | 131.17% | (119,735) | 14.43% | (238,132) | 1037.75% |
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 14,772 | -3.49% | 14,953 | -1.55% | 15,251 | -0.41% | 13,758 | 7.61% | 16,321 | -1.19% | 17,960 | 29.16% | 15,595 | -5.46% | 26,567 | -24.1% | 34,560 | -22.73% | 34,263 | -15.61% | 28,332 | -3.31% | 50,471 | -6.08% | 58,840 | -256.42% |
攤銷費用 | 229 | -0.05% | 227 | -0.02% | 214 | -0.01% | 124 | 0.07% | 154 | -0.01% | 275 | 0.45% | 275 | -0.1% | 275 | -0.25% | 276 | -0.18% | 1,077 | -0.49% | 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 | 45 | -0.01% | (29) | 0% | (92) | 0% | (1,130) | -0.63% | 647 | -0.05% | (117) | -0.19% | 4,314 | -1.51% | 0 | 0% | 196 | -0.09% | 3,396 | -0.4% | ||||||
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | (388) | 0.09% | 931 | -0.1% | (636) | 0.02% | 171 | 0.09% | ||||||||||||||||||
利息費用 | 328,777 | -77.73% | 362,858 | -37.69% | 208,564 | -5.67% | 133,171 | 73.66% | 84,318 | -6.15% | 60,517 | 98.25% | 67,188 | -23.52% | 63,333 | -57.46% | 61,109 | -40.19% | 58,995 | -26.89% | 64,022 | -7.49% | 56,923 | -6.86% | 54,257 | -236.44% |
利息收入 | (2,646) | 0.63% | (2,708) | 0.28% | (688) | 0.02% | (226) | -0.13% | (106) | 0.01% | (487) | -0.79% | (795) | 0.28% | ||||||||||||
採用權益法認列之關聯企業及合資損失(利益)之份額 | 26,198 | -6.19% | 17,313 | -1.8% | 2,745 | 1.52% | 0 | 0% | 1,745 | -0.8% | (1,720) | 0.2% | 622 | -0.07% | 8,282 | -36.09% | ||||||||||
處分及報廢不動產、廠房及設備損失(利益) | (510) | 0.12% | (1,905) | 0.2% | (3,945) | 0.11% | 69 | 0.04% | 0 | 0% | (4,900) | -7.95% | (24) | 0.01% | ||||||||||||
投資性不動產公允價值調整損失(利益) | (270,400) | 63.93% | (18,000) | 1.87% | (50,700) | 1.38% | (143,800) | -79.54% | (107,701) | 7.86% | 668 | 1.08% | (52,000) | 18.2% | ||||||||||||
其他項目 | (614) | 0.15% | 13,652 | -1.42% | 0 | 0% | (1,500) | 0.99% | (27,500) | 12.53% | 600 | -0.07% | ||||||||||||||
收益費損項目合計 | 95,463 | -22.57% | 387,292 | -40.23% | 175,984 | -4.79% | 4,882 | 2.7% | (6,367) | 0.46% | 73,916 | 120% | 35,074 | -12.28% | 81,754 | -74.17% | 94,542 | -62.19% | (64,590) | 29.44% | 1,080,459 | -126.37% | 110,061 | -13.26% | 101,860 | -443.89% |
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 | ||||||||||||||||||||||||||
強制透過損益按公允價值衡量之金融資產(增加)減少 | 67 | -0.02% | ||||||||||||||||||||||||
應收票據(增加)減少 | 1,696 | -0.4% | (1,126) | 0.12% | (2,645) | 0.07% | 5,266 | 2.91% | 3,150 | -0.23% | (7,406) | -12.02% | 2,232 | -0.78% | 5,467 | -4.96% | (6,617) | 4.35% | 40 | -0.02% | 324 | -0.04% | 20,961 | -2.53% | 18,125 | -78.99% |
應收帳款(增加)減少 | (43,115) | 10.19% | 26,081 | -2.71% | 33,990 | -0.92% | 31,144 | 17.23% | 47,332 | -3.45% | 1,435 | 2.33% | 3,728 | -1.3% | 112,462 | -102.04% | (68,625) | 45.14% | 1,837 | -0.84% | (1,647) | 0.19% | 74,926 | -9.03% | 75,169 | -327.58% |
其他應收款(增加)減少 | 2,885 | -0.68% | 6,016 | -0.62% | 22,016 | -0.6% | (43,638) | -24.14% | 937 | -0.07% | 1,185 | 1.92% | (5,597) | 1.96% | 806 | -0.73% | 80 | -0.05% | (1,911) | 0.87% | 119,454 | -13.97% | 9,829 | -1.18% | 25,503 | -111.14% |
存貨(增加)減少 | (429,433) | 101.52% | (979,386) | 101.74% | (3,737,201) | 101.62% | 35,037 | 19.38% | (1,288,664) | 94.06% | 19,094 | 31% | (334,416) | 117.04% | (21,745) | 19.73% | 69,860 | -45.95% | (273,359) | 124.58% | (810,060) | 94.74% | (778,038) | 93.75% | 216,252 | -942.4% |
其他流動資產(增加)減少 | 15,914 | -3.76% | (11,786) | 1.22% | (4,084) | 0.11% | 20,938 | 11.58% | (39,475) | 2.88% | (9,181) | -14.9% | (14,407) | 5.04% | ||||||||||||
其他金融資產(增加)減少 | (44,487) | 10.52% | (11,377) | 1.18% | 12,805 | -0.35% | 6,380 | 3.53% | (1,188) | 0.09% | (11,000) | -17.86% | (736) | 0.26% | (3,250) | 2.95% | 4,970 | -3.27% | (5,470) | 2.49% | 9,761 | -1.14% | ||||
取得合約之增額成本(增加)減少 | (44,547) | 10.53% | 14,520 | -1.51% | (13,908) | 0.38% | 50,779 | 28.09% | 5,666 | -0.41% | (22,547) | -36.6% | (27,093) | 9.48% | ||||||||||||
其他營業資產(增加)減少 | 6,504 | -1.54% | (71) | 0.01% | (25) | 0% | (26) | -0.01% | 3 | 0% | (25) | -0.04% | (138) | 0.05% | ||||||||||||
與營業活動相關之資產之淨變動合計 | (534,516) | 126.36% | (957,129) | 99.43% | (3,689,052) | 100.31% | 105,880 | 58.57% | (1,272,239) | 92.86% | (28,445) | -46.18% | (273,455) | 95.71% | (38,003) | 34.48% | 5,543 | -3.65% | (214,949) | 97.96% | (689,340) | 80.62% | (864,426) | 104.16% | 254,620 | -1109.6% |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
合約負債增加(減少) | 164,570 | -38.91% | (60,669) | 6.3% | 60,690 | -1.65% | (173,732) | -96.1% | 96,310 | -7.03% | 33,467 | 54.33% | 63,758 | -22.31% | ||||||||||||
應付票據增加(減少) | 1,561 | -0.37% | (4,550) | 0.47% | 1,802 | -0.05% | 3,316 | 1.83% | (861) | 0.06% | 2,017 | 3.27% | (26,491) | 9.27% | 21,017 | -19.07% | 1,582 | -1.04% | (11,011) | 5.02% | (15,084) | 1.76% | (65,933) | 7.94% | 13,611 | -59.31% |
應付帳款增加(減少) | 8,444 | -2% | (638) | 0.07% | 53,008 | -1.44% | (1,614) | -0.89% | 2,809 | -0.21% | (236) | -0.38% | 169 | -0.06% | (684) | 0.62% | (2,233) | 1.47% | (7,237) | 3.3% | (39,409) | 4.61% | 27,984 | -3.37% | (19,554) | 85.21% |
應付帳款-關係人增加(減少) | 63,903 | -15.11% | 32,815 | -3.41% | 57,178 | -1.55% | 0 | 0% | (90,538) | 6.61% | 59,638 | 96.82% | 30,900 | -10.81% | (77,502) | 70.32% | (11,445) | 7.53% | 88,947 | -40.54% | 0 | 0% | (30,646) | 3.69% | (64,451) | 280.87% |
其他應付款增加(減少) | 14,410 | -3.41% | (12,210) | 1.27% | (33,376) | 0.91% | 17,409 | 9.63% | 6,586 | -0.48% | (825) | -1.34% | 5,262 | -1.84% | (9,660) | 8.76% | (5,654) | 3.72% | (14,045) | 6.4% | (35,991) | 4.21% | (4,672) | 0.56% | 29,174 | -127.14% |
其他應付款-關係人增加(減少) | 35,449 | -8.38% | (200) | 0.02% | 19,875 | -0.54% | (28,747) | -15.9% | (10,314) | 0.75% | 27,160 | 44.09% | 0 | 0% | (11,956) | 5.45% | (3,644) | 0.43% | 188,375 | -22.7% | 2,879 | -12.55% | ||||
其他流動負債增加(減少) | 1,095 | -0.26% | (1,925) | 0.2% | (61) | 0% | 300 | 0.17% | 2,070 | -0.15% | 307 | 0.5% | 2,004 | -0.7% | ||||||||||||
與營業活動相關之負債之淨變動合計 | 289,432 | -68.42% | (47,377) | 4.92% | 159,116 | -4.33% | (183,068) | -101.26% | 6,062 | -0.44% | 121,528 | 197.3% | 75,602 | -26.46% | (79,684) | 72.3% | (173,763) | 114.29% | 71,288 | -32.49% | (29,963) | 3.5% | 100,970 | -12.17% | (86,937) | 378.86% |
與營業活動相關之資產及負債之淨變動合計 | (245,084) | 57.94% | (1,004,506) | 104.35% | (3,529,936) | 95.98% | (77,188) | -42.7% | (1,266,177) | 92.42% | 93,083 | 151.12% | (197,853) | 69.25% | (117,687) | 106.78% | (168,220) | 110.65% | (143,661) | 65.47% | (719,303) | 84.13% | (763,456) | 91.99% | 167,683 | -730.74% |
調整項目合計 | (149,621) | 35.37% | (617,214) | 64.12% | (3,353,952) | 91.2% | (72,306) | -40% | (1,272,544) | 92.88% | 166,999 | 271.12% | (162,779) | 56.97% | (35,933) | 32.6% | (73,678) | 48.46% | (208,251) | 94.91% | 361,156 | -42.24% | (653,395) | 78.73% | 269,543 | -1174.63% |
營運產生之現金流入(流出) | (16,501) | 3.9% | (598,666) | 62.19% | (3,428,512) | 93.22% | 384,495 | 212.68% | (1,202,523) | 87.77% | 192,540 | 312.58% | (141,082) | 49.38% | 5,367 | -4.87% | (15,981) | 10.51% | (92,123) | 41.98% | (760,379) | 88.93% | (773,130) | 93.16% | 31,411 | -136.88% |
收取之利息 | 2,646 | -0.63% | 2,708 | -0.28% | 688 | -0.02% | 226 | 0.13% | 106 | -0.01% | 1,137 | 1.85% | 795 | -0.28% | 41 | -0.04% | 26 | -0.02% | 66 | -0.03% | 170 | -0.02% | ||||
支付之利息 | (404,818) | 95.7% | (360,971) | 37.5% | (248,484) | 6.76% | (198,206) | -109.64% | (165,581) | 12.09% | (123,167) | -199.96% | (140,072) | 49.02% | (109,793) | 99.61% | (130,787) | 86.03% | (126,852) | 57.81% | (94,678) | 11.07% | (56,774) | 6.84% | (54,354) | 236.87% |
退還(支付)之所得稅 | (4,321) | 1.02% | (5,731) | 0.6% | (1,408) | 0.04% | (5,730) | -3.17% | (2,051) | 0.15% | (8,913) | -14.47% | (5,364) | 1.88% | (5,290) | 3.48% | (121) | 0.01% | (4) | 0% | (4) | 0.02% | ||||
營業活動之淨現金流入(流出) | (422,994) | 100% | (962,660) | 100% | (3,677,716) | 100% | 180,785 | 100% | (1,370,049) | 100% | 61,597 | 100% | (285,723) | 100% | (110,218) | 100% | (152,032) | 100% | (219,425) | 100% | (855,008) | 100% | (829,908) | 100% | (22,947) | 100% |
投資活動之現金流量 | ||||||||||||||||||||||||||
取得採用權益法之投資 | (3,904) | -1.92% | (15,902) | 9.89% | (9,800) | 12.3% | (64,900) | 41.35% | ||||||||||||||||||
取得不動產、廠房及設備 | (133) | -0.07% | (12,027) | 7.48% | (4,137) | 5.19% | (8,691) | 5.54% | (24,260) | 19.23% | (6,247) | -5.06% | (4,468) | 19.42% | (90) | 0.27% | (1,580) | -14.69% | (72) | -0.07% | (13,195) | 64.39% | (1,721) | -1334.11% | (9,342) | -14.83% |
處分不動產、廠房及設備 | 546 | 0.27% | 2,954 | -1.84% | 4,411 | -5.53% | 137 | -0.09% | 0 | 0% | 6,265 | 5.08% | 24 | -0.1% | ||||||||||||
取得無形資產 | 0 | 0 | 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 | |||||||||||||
其他金融資產增加 | 206,798 | 101.81% | (136,765) | 85.1% | (70,861) | 88.9% | (75,940) | 48.39% | ||||||||||||||||||
其他非流動資產減少 | (186) | -0.09% | 1,021 | -0.64% | 74 | -0.06% | (1,030) | 4.48% | ||||||||||||||||||
投資活動之淨現金流入(流出) | 203,121 | 100% | (160,719) | 100% | (79,707) | 100% | (156,942) | 100% | (126,184) | 100% | 123,432 | 100% | (23,007) | 100% | (33,080) | 100% | 10,754 | 100% | 99,738 | 100% | (20,491) | 100% | 129 | 100% | 62,984 | 100% |
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | 36,252 | 16.26% | 2,792,870 | 250.25% | 4,652,605 | 128.14% | 2,489,069 | 1766.95% | 1,833,165 | 122.06% | 931,012 | -828.33% | 1,449,898 | 456.08% | 1,157,994 | 784.3% | 666,560 | 514.63% | 903,350 | 658.19% | 979,895 | 112.71% | 918,978 | 158.05% | 837,355 | 406.66% |
應付短期票券增加 | 101,155 | 45.38% | ||||||||||||||||||||||||
應付短期票券減少 | (67,155) | -30.13% | ||||||||||||||||||||||||
發行公司債 | 400,000 | 179.44% | 582,587 | 52.2% | 0 | 0% | 293,340 | 208.24% | 200,000 | 13.32% | ||||||||||||||||
償還公司債 | (300,000) | -134.58% | ||||||||||||||||||||||||
償還長期借款 | (59,280) | -26.59% | (59,280) | -5.31% | (1,963,099) | -54.07% | (212,043) | -150.53% | (92,698) | -6.17% | (31,800) | 28.29% | (1,654,000) | -520.28% | (385,321) | -260.98% | (1,872,174) | -1445.46% | (227,144) | -165.5% | (793,893) | -91.32% | (1,619) | -0.28% | (32,659) | -15.86% |
其他應付款-關係人增加 | 131,000 | 58.77% | 0 | 0% | 40,000 | 1.1% | 0 | 0% | (5,000) | -0.33% | (46,900) | -14.75% | 41,000 | 27.77% | 21,000 | 16.21% | (112,000) | -81.6% | 0 | 0% | ||||||
租賃本金償還 | (4,170) | -1.87% | (4,206) | -0.38% | (4,591) | -0.13% | (4,060) | -2.88% | (3,474) | -0.23% | ||||||||||||||||
其他非流動負債增加 | 3,860 | 1.73% | 2,681 | 0.24% | 1,705 | 0.05% | 4,028 | 2.86% | 0 | 0% | 0 | 0% | ||||||||||||||
發放現金股利 | (18,744) | -8.41% | 0 | 0% | (140,580) | -3.87% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||
籌資活動之淨現金流入(流出) | 222,918 | 100% | 1,116,015 | 100% | 3,630,821 | 100% | 140,868 | 100% | 1,501,836 | 100% | (112,396) | 100% | 317,903 | 100% | 147,646 | 100% | 129,521 | 100% | 137,248 | 100% | 869,385 | 100% | 581,460 | 100% | 205,911 | 100% |
本期現金及約當現金增加(減少)數 | 3,045 | (7,364) | (126,602) | 164,711 | 5,603 | 72,633 | 9,173 | 4,348 | (11,757) | 17,561 | (6,114) | (248,319) | 245,948 | |||||||||||||
期初現金及約當現金餘額 | 134,014 | 141,378 | 267,980 | 103,269 | 97,666 | 25,033 | ||||||||||||||||||||
期末現金及約當現金餘額 | 137,059 | 134,014 | 141,378 | 267,980 | 103,269 | 97,666 | ||||||||||||||||||||
資產負債表帳列之現金及約當現金 | 137,059 | 134,014 | 141,378 | 267,980 | 103,269 | 97,666 | 25,033 | 15,860 | 11,512 | 23,269 | 5,708 | 11,822 | 281,629 |
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
怡華(1456) 2024年第4季「營業活動之現金流」單季為NT$-8,041萬元、較上一季成長29.78%;而今年初至今累積為NT$-4.23億元、較去年同期成長56.06%。
單季
怡華(1456) 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$-8,041萬元,較上一季成長29.78%,為過去11年同期中的第8高。
同時怡華過去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52.26%、-29.52%與-51.38%。
其中稅前淨利為NT$2.3億元,收益費損相關之調整項目為NT$-1.83億元,所得稅/利息等之影響數為NT$-1.13億元
今年初累積至今
今年全年營業活動之現金流累積為NT$-4.23億元,較去年同期成長56.06%,為過去11年同期中的第7高。
同時怡華過去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-63.11%、-54.72%與6.8%。
其中稅前淨利為NT$1.33億元,收益費損相關之調整項目為NT$9,546萬元,所得稅/利息等之影響數為NT$-4.06億元
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) | 229,695 | (36,774) | 19,966 | 118,445 | 103,099 | 25,707 | 38,479 | 53,318 | 90,724 | 174,243 | (18,361) | (35,025) | (137,838) | |||||||||||||
收益費損項目合計 | (183,471) | 98,648 | 14,696 | (97,579) | (78,963) | 20,216 | (18,711) | 28,379 | 28,810 | (135,178) | 30,586 | 27,241 | 30,013 | |||||||||||||
折舊費用 | 3,389 | 3,949 | 3,856 | 3,783 | 3,987 | 4,557 | 3,495 | 5,864 | 8,142 | 9,308 | 8,243 | 11,902 | 13,405 | |||||||||||||
攤銷費用 | 59 | 57 | 55 | 52 | 17 | 69 | 68 | 70 | 69 | 962 | 0 | 0 | 0 | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (13,191) | 106,457 | (1,751,931) | (713,267) | 191,697 | 37,004 | (262,788) | (134,478) | 42,665 | (71,990) | 19,983 | 27,965 | 108,242 | |||||||||||||
營業活動之淨現金流入(流出) | (80,409) | 81,227 | (1,798,115) | (739,057) | 171,190 | 48,874 | (293,641) | (83,070) | 124,398 | (65,978) | 1,314 | 4,553 | (13,412) |
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) | 133,120 | 12.77% | 18,548 | 1.1% | (74,560) | -12.08% | 456,801 | 19.33% | 70,021 | 9.77% | 25,541 | 2.39% | 21,697 | 4.57% | 41,300 | 4.09% | 57,697 | 5.91% | 116,128 | 20.49% | (1,121,535) | -123.45% | (119,735) | -14.27% | (238,132) | -12.94% |
收益費損項目合計 | 95,463 | -22.57% | 387,292 | -40.23% | 175,984 | -4.79% | 4,882 | 2.7% | (6,367) | 0.46% | 73,916 | 120% | 35,074 | -12.28% | 81,754 | -74.17% | 94,542 | -62.19% | (64,590) | 29.44% | 1,080,459 | -126.37% | 110,061 | -13.26% | 101,860 | -443.89% |
折舊費用 | 14,772 | -3.49% | 14,953 | -1.55% | 15,251 | -0.41% | 13,758 | 7.61% | 16,321 | -1.19% | 17,960 | 29.16% | 15,595 | -5.46% | 26,567 | -24.1% | 34,560 | -22.73% | 34,263 | -15.61% | 28,332 | -3.31% | 50,471 | -6.08% | 58,840 | -256.42% |
攤銷費用 | 229 | -0.05% | 227 | -0.02% | 214 | -0.01% | 124 | 0.07% | 154 | -0.01% | 275 | 0.45% | 275 | -0.1% | 275 | -0.25% | 276 | -0.18% | 1,077 | -0.49% | 0 | 0 | 0 | |||
與營業活動相關之資產及負債之淨變動合計 | (245,084) | 57.94% | (1,004,506) | 104.35% | (3,529,936) | 95.98% | (77,188) | -42.7% | (1,266,177) | 92.42% | 93,083 | 151.12% | (197,853) | 69.25% | (117,687) | 106.78% | (168,220) | 110.65% | (143,661) | 65.47% | (719,303) | 84.13% | (763,456) | 91.99% | 167,683 | -730.74% |
營業活動之淨現金流入(流出) | (422,994) | 100% | (962,660) | 100% | (3,677,716) | 100% | 180,785 | 100% | (1,370,049) | 100% | 61,597 | 100% | (285,723) | 100% | (110,218) | 100% | (152,032) | 100% | (219,425) | 100% | (855,008) | 100% | (829,908) | 100% | (22,947) | 100% |
投資活動之淨現金流
怡華(1456) 2024年第4季「投資活動之淨現金流」單季為NT$-528萬元、較上一季衰退-101.69%;而今年初至今累積為NT$2.03億元、較去年同期成長226.38%。
單季
怡華(1456) 最新公布的2024年第4季財報中,本季新增之「投資活動之淨現金流」為NT$-528萬元,較上一季衰退-101.69%,為過去11年同期中的第7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$2.03億元,較去年同期成長226.38%,為過去11年同期中的第1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) | (5,285) | (47,057) | (26,791) | 103,812 | 2,626 | 93,566 | (28,366) | (23,204) | (2,386) | 85,949 | (9,935) | 319 | (3,224) | |||||||||||||
取得不動產、廠房及設備 | (133) | (225) | (1,261) | (2,822) | (1,075) | (366) | (3,024) | 0 | (1,580) | (72) | 0 | (428) | (3,279) | |||||||||||||
處分不動產、廠房及設備 | 2 | 539 | 1,700 | 28 | 0 | 10 | 24 | |||||||||||||||||||
取得無形資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,400 | 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 | 0 | 0 | 0 | |||||||||||||||||||||||
處分透過損益按公允價值衡量之金融資產 | 0 | 0 | ||||||||||||||||||||||||
取得透過其他綜合損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||||
處分透過其他綜合損益按公允價值衡量之金融資產 | 0 | 0 | ||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | ||||||||||||||||||||||||||
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) | 203,121 | 100% | (160,719) | 100% | (79,707) | 100% | (156,942) | 100% | (126,184) | 100% | 123,432 | 100% | (23,007) | 100% | (33,080) | 100% | 10,754 | 100% | 99,738 | 100% | (20,491) | 100% | 129 | 100% | 62,984 | 100% |
取得不動產、廠房及設備 | (133) | -0.07% | (12,027) | 7.48% | (4,137) | 5.19% | (8,691) | 5.54% | (24,260) | 19.23% | (6,247) | -5.06% | (4,468) | 19.42% | (90) | 0.27% | (1,580) | -14.69% | (72) | -0.07% | (13,195) | 64.39% | (1,721) | -1334.11% | (9,342) | -14.83% |
處分不動產、廠房及設備 | 546 | 0.27% | 2,954 | -1.84% | 4,411 | -5.53% | 137 | -0.09% | 0 | 0% | 6,265 | 5.08% | 24 | -0.1% | ||||||||||||
取得無形資產 | 0 | 0 | 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 | 0 | 0% | (30,000) | 37.64% | (5,000) | 3.19% | ||||||||||||||||||||
處分透過損益按公允價值衡量之金融資產 | 0 | 0% | 31,596 | -39.64% | ||||||||||||||||||||||
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 | 0% | (76) | -0.06% | ||||||||||||||||||||
處分透過其他綜合損益按公允價值衡量之金融資產 | 0 | 0% | 18,455 | -14.63% | 83,126 | 67.35% | ||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | ||||||||||||||||||||||||||
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
怡華(1456) 2024年第4季「籌資活動之淨現金流」單季為NT$1.02億元、較上一季成長160.46%;而今年初至今累積為NT$2.23億元、較去年同期衰退-80.03%。
單季
怡華(1456) 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$1.02億元,較上一季成長160.46%,為過去11年同期中的第5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$2.23億元,較去年同期衰退-80.03%,為過去11年同期中的第7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) | 102,495 | (211,036) | 1,881,605 | 349,943 | (169,699) | (59,343) | 300,562 | 105,915 | (121,001) | (4,640) | (19,936) | (12,189) | 266,025 | |||||||||||||
短期借款增加 | (1,931,454) | 140,500 | 2,468,416 | 596,000 | 75,000 | 555,308 | 738,312 | 359,104 | 443,750 | 289,961 | 31,377 | 457,030 | 414,659 | |||||||||||||
短期借款減少 | (327,150) | (625,649) | (119,016) | (206,395) | (585,814) | (672,675) | 55,467 | (683,130) | (184,934) | (32,844) | (469,814) | (537,466) | ||||||||||||||
發行公司債 | 10,062 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
償還公司債 | 0 | |||||||||||||||||||||||||
舉借長期借款 | 0 | 0 | 0 | 0 | 10,750 | 355,226 | 37,357 | 22,749 | 4,000 | 75,428 | ||||||||||||||||
償還長期借款 | 0 | 0 | 0 | (129,933) | (37,563) | (15,900) | (1,628,085) | (362,406) | (213,847) | (6,317) | (21,663) | (897) | (184) | |||||||||||||
發放現金股利 | 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) | 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) | 222,918 | 100% | 1,116,015 | 100% | 3,630,821 | 100% | 140,868 | 100% | 1,501,836 | 100% | (112,396) | 100% | 317,903 | 100% | 147,646 | 100% | 129,521 | 100% | 137,248 | 100% | 869,385 | 100% | 581,460 | 100% | 205,911 | 100% |
短期借款增加 | 36,252 | 16.26% | 2,792,870 | 250.25% | 4,652,605 | 128.14% | 2,489,069 | 1766.95% | 1,833,165 | 122.06% | 931,012 | -828.33% | 1,449,898 | 456.08% | 1,157,994 | 784.3% | 666,560 | 514.63% | 903,350 | 658.19% | 979,895 | 112.71% | 918,978 | 158.05% | 837,355 | 406.66% |
短期借款減少 | (2,198,637) | -197.01% | (919,219) | -25.32% | (2,429,466) | -1724.64% | (750,157) | -49.95% | (976,234) | 868.57% | (1,370,305) | -431.05% | (676,777) | -458.38% | (937,130) | -723.54% | (664,771) | -484.36% | (1,189,016) | -136.77% | (885,010) | -152.2% | (975,867) | -473.93% | ||
發行公司債 | 400,000 | 179.44% | 582,587 | 52.2% | 0 | 0% | 293,340 | 208.24% | 200,000 | 13.32% | ||||||||||||||||
償還公司債 | (300,000) | -134.58% | ||||||||||||||||||||||||
舉借長期借款 | 0 | 0% | 1,964,000 | 54.09% | 0 | 0% | 320,000 | 21.31% | 0 | 0% | 1,939,210 | 610% | 10,750 | 7.28% | 2,251,265 | 1738.15% | 250,508 | 182.52% | 1,566,395 | 180.17% | 399,050 | 68.63% | 75,428 | 36.63% | ||
償還長期借款 | (59,280) | -26.59% | (59,280) | -5.31% | (1,963,099) | -54.07% | (212,043) | -150.53% | (92,698) | -6.17% | (31,800) | 28.29% | (1,654,000) | -520.28% | (385,321) | -260.98% | (1,872,174) | -1445.46% | (227,144) | -165.5% | (793,893) | -91.32% | (1,619) | -0.28% | (32,659) | -15.86% |
發放現金股利 | (18,744) | -8.41% | 0 | 0% | (140,580) | -3.87% | 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。