1468
13.6
TWD+0.00 (0.00%)
2025.04.02收盤
昶和-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) | 25,495 | (15,671) | (125,938) | 7,261 | (1,703) | 2,063 | (1,114) | (36,968) | (21,099) | (17,409) | (25,412) | 16,689 | (64,341) | |||||||||||||
本期稅前淨利(淨損) | 25,495 | (15,671) | (125,938) | 7,261 | (1,703) | 2,063 | (1,114) | (36,968) | (21,099) | (17,409) | (25,412) | 16,689 | (64,341) | |||||||||||||
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 8,409 | 8,901 | 8,681 | 7,644 | 7,289 | 6,739 | 5,246 | 12,247 | 12,686 | 14,262 | 14,435 | 14,288 | 18,295 | |||||||||||||
攤銷費用 | 221 | 217 | 209 | 1,512 | 1,740 | 1,733 | 1,837 | 1,810 | 489 | 996 | 868 | 880 | 2,416 | |||||||||||||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 10,003 | 3,080 | 1,356 | 910 | (3,199) | (18,687) | 21,200 | 7,436 | (1,038) | (2,888) | (21,659) | (4,386) | (1,961) | |||||||||||||
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | (38,208) | 28,105 | 27,256 | |||||||||||||||||||||||
利息費用 | 3,270 | 7,153 | 6,080 | 6,191 | 6,235 | 5,580 | 6,343 | 4,984 | 5,736 | 7,290 | 5,203 | 6,582 | 8,130 | |||||||||||||
利息收入 | (4,760) | (2,110) | (1,023) | (892) | (413) | (1,594) | (1,525) | |||||||||||||||||||
採用權益法認列之關聯企業及合資損失(利益)之份額 | (12) | (8) | (7) | 3,454 | (29,686) | (109,158) | 4,568 | 2,781 | (1,264) | (455) | 210 | 413 | 34 | |||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | (320) | 590 | 11 | (4,952) | (294) | 0 | (762) | |||||||||||||||||||
收益費損項目合計 | (21,397) | 45,928 | 27,132 | 17,064 | (12,506) | (119,755) | 36,072 | 1,947 | 14,324 | 20,218 | (807) | 19,814 | 26,647 | |||||||||||||
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 | 17,915 | (36,571) | 17,436 | |||||||||||||||||||||||
應收票據(增加)減少 | 262 | (7,235) | 656 | 1,341 | 2,123 | 1,457 | 969 | (4,376) | 5 | 90 | (796) | (2,306) | 1,608 | |||||||||||||
應收帳款(增加)減少 | (12,098) | (16,681) | 8,019 | 25,433 | (32,652) | 3,329 | (38,435) | (17,180) | (19,028) | 2,600 | 42,837 | 21,042 | 610 | |||||||||||||
應收帳款-關係人(增加)減少 | (463) | 1,873 | 2,531 | 1,159 | 3,693 | 17,247 | (662) | 1,105 | (5,594) | 1,472 | (595) | (17,890) | (2,601) | |||||||||||||
其他應收款(增加)減少 | (6,643) | 906 | 3,364 | (11,773) | (2,432) | 15 | (183) | (726) | (3,982) | (24,542) | 8,168 | (1,166) | 2,537 | |||||||||||||
存貨(增加)減少 | (15,508) | 63,986 | 105,550 | (326,525) | 15,387 | 96,607 | 12,273 | 14,670 | 4,974 | 26,338 | 25,885 | (52,443) | 36,533 | |||||||||||||
預付款項(增加)減少 | 41,778 | 716 | 15,154 | (12,447) | (3,109) | 6,338 | 4,052 | (3,610) | (294) | 3,252 | 19,884 | 1,503 | 6,663 | |||||||||||||
其他流動資產(增加)減少 | 1,690 | 0 | (306) | 245 | 78 | (336) | 421 | |||||||||||||||||||
與營業活動相關之資產之淨變動合計 | 26,893 | 6,994 | 152,404 | (322,567) | (18,229) | 124,798 | (22,259) | (8,350) | (19,618) | 9,230 | 90,893 | (53,164) | 57,149 | |||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
合約負債增加(減少) | 6,862 | (86,699) | (36,331) | 34,629 | 70,206 | 7,427 | 7,506 | |||||||||||||||||||
應付票據增加(減少) | (3,177) | (35,909) | (26,245) | 11,395 | (23,848) | (10,764) | (27,497) | (24,103) | (17,416) | (16,152) | (12,646) | (13,966) | (10,505) | |||||||||||||
應付票據-關係人增加(減少) | 3,468 | (11,655) | (351) | (415) | 737 | |||||||||||||||||||||
應付帳款增加(減少) | 17,373 | (11,115) | 57,695 | (7,591) | 38,261 | (20,391) | (17,831) | (2,142) | 8,379 | 221 | 8,521 | (10,764) | 25,321 | |||||||||||||
應付帳款-關係人增加(減少) | 7,763 | 447 | (4,927) | 6,199 | 910 | 8,082 | 2,475 | (1,128) | (4,230) | 3,747 | (3,298) | 8,398 | 5,573 | |||||||||||||
其他應付款增加(減少) | (60) | 13,548 | 10,626 | 9,350 | 5,529 | (4,993) | 1,454 | 5,931 | 2,764 | 508 | (4,849) | 13,250 | (10,908) | |||||||||||||
其他流動負債增加(減少) | (9,272) | 354 | (369) | (5,893) | 1,760 | 2,542 | 1,442 | |||||||||||||||||||
與營業活動相關之負債之淨變動合計 | 22,957 | (131,029) | 31,476 | 48,089 | 92,818 | (18,097) | (32,451) | (26,561) | (7,484) | (9,810) | (31,698) | 1,369 | 1,144 | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | 49,850 | (124,035) | 183,880 | (274,478) | 74,589 | 106,701 | (54,710) | (34,911) | (27,102) | (580) | 59,195 | (51,795) | 58,293 | |||||||||||||
調整項目合計 | 28,453 | (78,107) | 211,012 | (257,414) | 62,083 | (13,054) | (18,638) | (32,964) | (12,778) | 19,638 | 58,388 | (31,981) | 84,940 | |||||||||||||
營運產生之現金流入(流出) | 53,948 | (93,778) | 85,074 | (250,153) | 60,380 | (10,991) | (19,752) | (69,932) | (33,877) | 2,229 | 32,976 | (15,292) | 20,599 | |||||||||||||
收取之利息 | 4,760 | 2,110 | 1,023 | 892 | 413 | 1,594 | 1,525 | 1,229 | 467 | 271 | 153 | (488) | 267 | |||||||||||||
支付之利息 | (7,800) | (7,172) | (7,189) | (6,104) | (5,875) | (4,874) | (4,101) | (3,645) | (4,183) | (5,551) | (4,647) | (4,753) | (5,456) | |||||||||||||
退還(支付)之所得稅 | (4,373) | (70) | 95 | |||||||||||||||||||||||
營業活動之淨現金流入(流出) | 46,535 | (98,910) | 79,003 | (264,412) | 54,918 | (14,271) | (22,328) | (72,348) | (37,593) | (3,051) | 28,482 | (20,533) | 15,410 | |||||||||||||
投資活動之現金流量 | ||||||||||||||||||||||||||
處分採用權益法之投資 | 0 | 0 | ||||||||||||||||||||||||
取得不動產、廠房及設備 | (11,707) | (5,654) | (10,577) | (1,009) | (12,812) | (12,654) | (20) | (1,221) | (2,532) | (167) | (2,073) | 0 | (207) | |||||||||||||
處分不動產、廠房及設備 | 1,412 | 3,044 | 9,247 | 6,307 | 323 | (2) | 770 | |||||||||||||||||||
取得無形資產 | 0 | 0 | (1,258) | 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 | 57,042 | 18,575 | 63,400 | 23,452 | 14,491 | 12,385 | (14,505) | 1,716 | (432) | 333 | 524 | |||||||||||||||
其他非流動資產增加 | (668) | (1,956) | (25,231) | (1,045) | 11,786 | 1,007 | 549 | (794) | (1,541) | (14,666) | (8,068) | |||||||||||||||
投資活動之淨現金流入(流出) | 46,079 | 14,009 | 49,963 | 14,505 | 78,938 | (81,056) | 66,812 | 28,632 | (14,715) | 6,109 | 224 | (12,829) | (10,523) | |||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | (35,486) | (1,709,923) | (3,592,595) | 1,004,340 | 1,335 | 144,550 | (137,440) | 9,222 | 28,065 | 21,815 | (125,951) | (13,356) | (35,334) | |||||||||||||
舉借長期借款 | 0 | 0 | 56,096 | |||||||||||||||||||||||
償還長期借款 | 0 | 0 | (288,752) | (103,900) | (3,900) | (3,900) | (3,900) | (3,900) | (3,900) | (2,400) | (2,400) | (2,400) | (2,400) | |||||||||||||
租賃本金償還 | (25) | (25) | (1,807) | (2,006) | (1,971) | (1,938) | ||||||||||||||||||||
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) | (35,511) | 45,425 | (150,353) | 343,039 | 95,094 | 26,210 | 8,366 | 8,590 | 16,461 | 19,415 | 107,597 | (27,727) | (45,208) | |||||||||||||
匯率變動對現金及約當現金之影響 | (690) | 883 | (1,377) | (2,303) | (7,342) | 1,265 | (18,912) | 7,823 | 29,051 | 7,200 | (14,010) | (11,640) | 5,559 | |||||||||||||
本期現金及約當現金增加(減少)數 | 56,413 | (38,593) | (22,764) | 90,829 | 221,608 | (67,852) | 33,938 | (27,303) | (6,796) | 29,673 | 122,293 | (72,729) | (34,762) | |||||||||||||
期初現金及約當現金餘額 | 0 | 0 | 0 | 0 | 0 | 0 | 199,112 | 274,470 | 262,078 | 194,242 | 77,563 | 196,749 | 281,639 | |||||||||||||
期末現金及約當現金餘額 | 56,413 | (38,593) | (22,764) | 90,829 | 221,608 | (67,852) | 359,697 | 199,112 | 274,470 | 262,078 | 194,242 | 77,563 | 196,749 | |||||||||||||
資產負債表帳列之現金及約當現金 | 380,169 | 12.94% | 166,480 | 6% | 183,657 | 6.99% | 416,125 | 12.12% | 722,628 | 25.2% | 427,520 | 16.54% | 359,697 | 14.5% | 199,112 | 8.58% | 274,470 | 11.32% | 262,078 | 10.73% | 194,242 | 7.79% | 77,563 | 3.15% | 196,749 | 7.93% |
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) | 204,396 | 18.96% | 70,224 | 6.67% | 35,899 | 2.54% | 23,065 | 2.02% | 45,183 | 4.7% | 51,994 | 5.15% | 40,703 | 4.42% | (102,701) | -17.13% | (45,484) | -7.89% | (60,109) | -10.32% | (66,417) | -11.29% | (49,088) | -6.41% | (268,916) | -33.36% |
本期稅前淨利(淨損) | 204,396 | 192.14% | 70,224 | -206.43% | 35,899 | 12.03% | 23,065 | -4.76% | 45,183 | 21.18% | 51,994 | 42.23% | 40,703 | 70.62% | (102,701) | 228.61% | (45,484) | -96.94% | (60,109) | -106.83% | (66,417) | -258.57% | (49,088) | 185.49% | (268,916) | 819.27% |
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 36,383 | 34.2% | 37,192 | -109.33% | 32,781 | 10.98% | 29,892 | -6.16% | 27,210 | 12.75% | 26,592 | 21.6% | 23,182 | 40.22% | 48,449 | -107.84% | 53,552 | 114.14% | 57,954 | 103% | 57,278 | 222.99% | 65,020 | -245.69% | 75,679 | -230.56% |
攤銷費用 | 882 | 0.83% | 866 | -2.55% | 4,834 | 1.62% | 6,103 | -1.26% | 6,717 | 3.15% | 7,109 | 5.77% | 7,671 | 13.31% | 7,572 | -16.85% | 3,422 | 7.29% | 3,968 | 7.05% | 3,513 | 13.68% | 4,770 | -18.02% | 9,919 | -30.22% |
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 23,647 | 22.23% | 7,776 | -22.86% | (3,421) | -1.15% | (2,731) | 0.56% | (871) | -0.41% | (8,101) | -6.58% | 10,312 | 17.89% | 13,651 | -30.39% | 11,701 | 24.94% | (8,242) | -14.65% | (14,728) | -57.34% | 25,755 | -97.32% | 22,518 | -68.6% |
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | (91,076) | -85.61% | (24,321) | 71.49% | (64,562) | -21.63% | ||||||||||||||||||||
利息費用 | 22,869 | 21.5% | 29,938 | -88% | 22,674 | 7.6% | 23,367 | -4.82% | 26,005 | 12.19% | 26,658 | 21.65% | 25,787 | 44.74% | 21,320 | -47.46% | 24,745 | 52.74% | 25,972 | 46.16% | 28,906 | 112.54% | 29,721 | -112.31% | 30,014 | -91.44% |
利息收入 | (10,148) | -9.54% | (9,507) | 27.95% | (2,914) | -0.98% | (2,460) | 0.51% | (3,203) | -1.5% | (7,605) | -6.18% | (4,257) | -7.39% | ||||||||||||
採用權益法認列之關聯企業及合資損失(利益)之份額 | (34) | -0.03% | (279) | 0.82% | 791 | 0.27% | (3,622) | 0.75% | (73,357) | -34.38% | (105,238) | -85.48% | 9,882 | 17.15% | 8,728 | -19.43% | (189) | -0.4% | 453 | 0.81% | 525 | 2.04% | 376 | -1.42% | (93) | 0.28% |
處分及報廢不動產、廠房及設備損失(利益) | (29,705) | -27.92% | 252 | -0.74% | 1,849 | 0.62% | (19,966) | 4.12% | 3,485 | 1.63% | (1,125) | -0.91% | (2,383) | -4.13% | ||||||||||||
收益費損項目合計 | (47,182) | -44.35% | 41,917 | -123.22% | (8,862) | -2.97% | 25,193 | -5.19% | (8,427) | -3.95% | (60,392) | -49.05% | 39,629 | 68.76% | 68,318 | -152.07% | 91,870 | 195.81% | 79,527 | 141.34% | 75,092 | 292.35% | 127,483 | -481.72% | 136,205 | -414.96% |
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 | 61,227 | 57.56% | (13,186) | 38.76% | 63,948 | 21.43% | ||||||||||||||||||||
應收票據(增加)減少 | 5,931 | 5.58% | (7,222) | 21.23% | 1,214 | 0.41% | (1,021) | 0.21% | 402 | 0.19% | 2,805 | 2.28% | 514 | 0.89% | (4,376) | 9.74% | 118 | 0.25% | 1,014 | 1.8% | 1,178 | 4.59% | (2,032) | 7.68% | 1,508 | -4.59% |
應收票據-關係人(增加)減少 | (40) | -0.04% | 0 | 0% | 0 | 0% | 0 | 0% | 1,361 | 2.42% | (1,361) | -5.3% | 0 | 0% | 141 | -0.43% | ||||||||||
應收帳款(增加)減少 | (19,514) | -18.34% | (15,632) | 45.95% | 11,384 | 3.81% | (3,045) | 0.63% | 3,028 | 1.42% | (1,221) | -0.99% | (18,672) | -32.4% | (13,877) | 30.89% | (15,807) | -33.69% | 12,432 | 22.09% | 20,048 | 78.05% | (39,568) | 149.52% | 42,980 | -130.94% |
應收帳款-關係人(增加)減少 | (8,430) | -7.92% | 2,676 | -7.87% | (8,149) | -2.73% | 3,930 | -0.81% | (2,876) | -1.35% | 22,692 | 18.43% | (5,241) | -9.09% | (8,277) | 18.42% | 2,028 | 4.32% | (9,367) | -16.65% | 13,625 | 53.04% | (14,114) | 53.33% | 15,597 | -47.52% |
其他應收款(增加)減少 | (18,287) | -17.19% | 20,797 | -61.13% | 1,593 | 0.53% | (12,083) | 2.49% | 1,006 | 0.47% | (389) | -0.32% | (989) | -1.72% | 2,389 | -5.32% | 19,977 | 42.58% | (23,627) | -41.99% | 8,380 | 32.62% | (1,363) | 5.15% | 2,695 | -8.21% |
存貨(增加)減少 | 17,497 | 16.45% | 80,598 | -236.92% | 155,965 | 52.26% | (549,703) | 113.34% | 52,105 | 24.42% | 78,306 | 63.6% | (27,302) | -47.37% | 38,438 | -85.56% | (26,264) | -55.98% | 89,341 | 158.78% | 44,766 | 174.28% | (32,330) | 122.17% | 166,097 | -506.02% |
預付款項(增加)減少 | (19,437) | -18.27% | 5,767 | -16.95% | 20,735 | 6.95% | (24,117) | 4.97% | (4,759) | -2.23% | 17,949 | 14.58% | (6,808) | -11.81% | (12,574) | 27.99% | 3,430 | 7.31% | (4,291) | -7.63% | 5,438 | 21.17% | (7,779) | 29.39% | (831) | 2.53% |
其他流動資產(增加)減少 | (583) | -0.55% | 625 | -1.84% | (75) | -0.03% | (304) | 0.06% | 1,291 | 0.61% | (140) | -0.11% | (2,391) | -4.15% | ||||||||||||
與營業活動相關之資產之淨變動合計 | 18,364 | 17.26% | 74,423 | -218.77% | 246,615 | 82.64% | (586,343) | 120.89% | 49,935 | 23.4% | 120,063 | 97.52% | (60,417) | -104.83% | 5,781 | -12.87% | (17,790) | -37.92% | 66,640 | 118.43% | 90,483 | 352.27% | (98,711) | 373% | 236,878 | -721.66% |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
合約負債增加(減少) | (50,291) | -47.28% | (75,197) | 221.04% | 27,269 | 9.14% | 9,362 | -1.93% | 100,010 | 46.87% | 17,258 | 14.02% | 43,296 | 75.12% | ||||||||||||
應付票據增加(減少) | 19,521 | 18.35% | (19,129) | 56.23% | (53,894) | -18.06% | 51,955 | -10.71% | 9,769 | 4.58% | (6,786) | -5.51% | 1,583 | 2.75% | (8,089) | 18.01% | 19,897 | 42.41% | (10,486) | -18.64% | (13,513) | -52.61% | 2,785 | -10.52% | (58,942) | 179.57% |
應付票據-關係人增加(減少) | 11,240 | 10.57% | (22,331) | 65.64% | 31,027 | 10.4% | 0 | 0% | (737) | 2.78% | 737 | -2.25% | ||||||||||||||
應付帳款增加(減少) | 16,867 | 15.86% | (58,459) | 171.84% | 26,672 | 8.94% | 5,846 | -1.21% | 31,403 | 14.72% | 2,325 | 1.89% | 15,981 | 27.73% | 3,267 | -7.27% | 15,430 | 32.89% | (3,282) | -5.83% | (6,178) | -24.05% | (19,645) | 74.23% | (30,720) | 93.59% |
應付帳款-關係人增加(減少) | 11,103 | 10.44% | (7,788) | 22.89% | (13,753) | -4.61% | 11,079 | -2.28% | (941) | -0.44% | 6,668 | 5.42% | 1,245 | 2.16% | (8,063) | 17.95% | (1,399) | -2.98% | 7,614 | 13.53% | (8,640) | -33.64% | 10,742 | -40.59% | (300) | 0.91% |
其他應付款增加(減少) | (39,975) | -37.58% | (14,682) | 43.16% | 29,098 | 9.75% | 4,663 | -0.96% | 8,181 | 3.83% | 5,798 | 4.71% | (420) | -0.73% | 8,636 | -19.22% | (352) | -0.75% | (344) | -0.61% | (9,086) | -35.37% | 3,432 | -12.97% | (13,690) | 41.71% |
其他應付款-關係人增加(減少) | 0 | 0% | ||||||||||||||||||||||||
其他流動負債增加(減少) | 926 | 0.87% | 184 | -0.54% | (425) | -0.14% | 464 | -0.1% | (348) | -0.16% | 1,500 | 1.22% | (6,993) | -12.13% | ||||||||||||
與營業活動相關之負債之淨變動合計 | (30,609) | -28.77% | (197,402) | 580.27% | 45,994 | 15.41% | 83,369 | -17.19% | 148,074 | 69.4% | 26,763 | 21.74% | 54,692 | 94.89% | (2,217) | 4.93% | 38,107 | 81.22% | (11,109) | -19.74% | (56,201) | -218.8% | 11,735 | -44.34% | (117,371) | 357.58% |
與營業活動相關之資產及負債之淨變動合計 | (12,245) | -11.51% | (122,979) | 361.5% | 292,609 | 98.05% | (502,974) | 103.7% | 198,009 | 92.8% | 146,826 | 119.26% | (5,725) | -9.93% | 3,564 | -7.93% | 20,317 | 43.3% | 55,531 | 98.69% | 34,282 | 133.47% | (86,976) | 328.66% | 119,507 | -364.08% |
調整項目合計 | (59,427) | -55.86% | (81,062) | 238.28% | 283,747 | 95.08% | (477,781) | 98.51% | 189,582 | 88.85% | 86,434 | 70.2% | 33,904 | 58.82% | 71,882 | -160% | 112,187 | 239.11% | 135,058 | 240.03% | 109,374 | 425.81% | 40,507 | -153.06% | 255,712 | -779.04% |
營運產生之現金流入(流出) | 144,969 | 136.28% | (10,838) | 31.86% | 319,646 | 107.11% | (454,716) | 93.75% | 234,765 | 110.03% | 138,428 | 112.43% | 74,607 | 129.45% | (30,819) | 68.6% | 66,703 | 142.17% | 74,949 | 133.2% | 42,957 | 167.24% | (8,581) | 32.43% | (13,204) | 40.23% |
收取之利息 | 10,148 | 9.54% | 9,507 | -27.95% | 2,914 | 0.98% | 2,460 | -0.51% | 3,203 | 1.5% | 7,605 | 6.18% | 4,257 | 7.39% | 2,676 | -5.96% | 1,343 | 2.86% | 1,049 | 1.86% | 661 | 2.57% | 917 | -3.47% | 1,071 | -3.26% |
支付之利息 | (31,107) | -29.24% | (30,088) | 88.44% | (24,047) | -8.06% | (23,719) | 4.89% | (24,602) | -11.53% | (22,914) | -18.61% | (21,228) | -36.83% | (16,782) | 37.36% | (21,127) | -45.03% | (19,730) | -35.06% | (17,932) | -69.81% | (18,800) | 71.04% | (20,691) | 63.04% |
退還(支付)之所得稅 | (17,631) | -16.57% | (2,600) | 7.64% | (83) | -0.03% | (9,047) | 1.87% | ||||||||||||||||||
營業活動之淨現金流入(流出) | 106,379 | 100% | (34,019) | 100% | 298,430 | 100% | (485,022) | 100% | 213,366 | 100% | 123,119 | 100% | 57,636 | 100% | (44,925) | 100% | 46,919 | 100% | 56,268 | 100% | 25,686 | 100% | (26,464) | 100% | (32,824) | 100% |
投資活動之現金流量 | ||||||||||||||||||||||||||
處分採用權益法之投資 | 0 | 0% | 8,200 | -3.12% | ||||||||||||||||||||||
取得不動產、廠房及設備 | (34,880) | -23.24% | (46,507) | 17.7% | (35,853) | -10.58% | (20,223) | 5.83% | (129,301) | -325.08% | (24,523) | -105.93% | (14,218) | -72.17% | (3,609) | 8.34% | (4,688) | 5.15% | (1,252) | 4.96% | (2,088) | -84.19% | (7,119) | 12.17% | (2,065) | 3.65% |
處分不動產、廠房及設備 | 91,333 | 60.85% | 6,823 | -2.6% | 9,247 | 2.73% | 53,838 | -15.53% | 1,910 | 4.8% | 1,495 | 6.46% | 3,001 | 15.23% | ||||||||||||
取得無形資產 | 0 | 0 | 0% | (1,258) | -0.37% | 0 | 0 | 0 | 0 | 0 | 0% | (61,575) | 67.63% | 0 | 0 | 0 | 0% | (4,000) | 7.07% | |||||||
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 | 94,733 | 63.11% | (213,468) | 81.24% | 392,998 | 115.94% | (420,987) | 121.42% | 0 | 0% | (47,344) | 109.38% | (25,188) | 27.67% | 0 | 0% | (432) | -17.42% | (1,946) | 3.33% | (51,035) | 90.23% | ||||
其他非流動資產增加 | (1,079) | -0.72% | (17,822) | 6.78% | (93,899) | -27.7% | (25,349) | 7.31% | 6,207 | 15.61% | (4,522) | -19.53% | (4,727) | -23.99% | (12,703) | 29.35% | (2,937) | 3.23% | (1,876) | 7.43% | (1,602) | -64.6% | (24,861) | 42.5% | (8,308) | 14.69% |
投資活動之淨現金流入(流出) | 150,107 | 100% | (262,774) | 100% | 338,971 | 100% | (346,724) | 100% | 39,775 | 100% | 23,151 | 100% | 19,701 | 100% | (43,285) | 100% | (91,041) | 100% | (25,257) | 100% | 2,480 | 100% | (58,499) | 100% | (56,562) | 100% |
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | (145,653) | 318.35% | 43,395 | 15.52% | (414,595) | 47.54% | 2,192,191 | 416.56% | (26,356) | -53.81% | 70,596 | -97.56% | (55,270) | -54.94% | 15,668 | 107.34% | 46,532 | 325.35% | 104,151 | 534.03% | (119,898) | -112.62% | (11,970) | 55.49% | 16,418 | -930.2% |
舉借長期借款 | 100,000 | -218.56% | 318,861 | 114.03% | 0 | 0% | 246,096 | 46.76% | 128,160 | 261.68% | 0 | 0% | 150,000 | 149.1% | 0 | 0% | 231,200 | 217.16% | ||||||||
償還長期借款 | 0 | 0% | (80,400) | -28.75% | (447,441) | 51.31% | (405,600) | -77.07% | (15,600) | -31.85% | (15,600) | 21.56% | (15,600) | -15.51% | (15,600) | -106.88% | (15,600) | -109.08% | (9,600) | -49.22% | (9,600) | -9.02% | (9,600) | 44.51% | (9,600) | 543.91% |
存入保證金增加 | 0 | 0% | 869 | 0.31% | (569) | 0.07% | 2,990 | 0.57% | 0 | 0% | ||||||||||||||||
租賃本金償還 | (100) | 0.22% | (3,090) | -1.11% | (7,800) | 0.89% | (7,972) | -1.51% | (7,836) | -16% | (7,119) | 9.84% | ||||||||||||||
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) | (45,753) | 100% | 279,635 | 100% | (872,078) | 100% | 526,259 | 100% | 48,976 | 100% | (72,362) | 100% | 100,604 | 100% | 14,596 | 100% | 14,302 | 100% | 19,503 | 100% | 106,465 | 100% | (21,570) | 100% | (1,765) | 100% |
匯率變動對現金及約當現金之影響 | 2,956 | (19) | 2,209 | (1,016) | (7,009) | (6,085) | (17,356) | (1,744) | 42,212 | 17,322 | (17,952) | (12,653) | 6,261 | |||||||||||||
本期現金及約當現金增加(減少)數 | 213,689 | (17,177) | (232,468) | (306,503) | 295,108 | 67,823 | 160,585 | (75,358) | 12,392 | 67,836 | 116,679 | (119,186) | (84,890) | |||||||||||||
期初現金及約當現金餘額 | 166,480 | 183,657 | 416,125 | 722,628 | 427,520 | 359,697 | ||||||||||||||||||||
期末現金及約當現金餘額 | 380,169 | 166,480 | 183,657 | 416,125 | 722,628 | 427,520 | ||||||||||||||||||||
資產負債表帳列之現金及約當現金 | 380,169 | 166,480 | 183,657 | 416,125 | 722,628 | 427,520 | 359,697 | 199,112 | 274,470 | 262,078 | 194,242 | 77,563 | 196,749 |
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
昶和(1468) 2024年第4季「營業活動之現金流」單季為NT$4,654萬元、較上一季成長46.01%;而今年初至今累積為NT$1.06億元、較去年同期成長412.7%。
單季
昶和(1468) 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$4,654萬元,較上一季成長46.01%,為過去11年同期中的第3高。
同時昶和過去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--、--與--。
其中稅前淨利為NT$2,550萬元,收益費損相關之調整項目為NT$-2,140萬元,所得稅/利息等之影響數為NT$-741萬元
今年初累積至今
今年全年營業活動之現金流累積為NT$1.06億元,較去年同期成長412.7%,為過去11年同期中的第4高。
同時昶和過去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--、--與--。
其中稅前淨利為NT$2.04億元,收益費損相關之調整項目為NT$-4,718萬元,所得稅/利息等之影響數為NT$-3,859萬元
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) | 25,495 | (15,671) | (125,938) | 7,261 | (1,703) | 2,063 | (1,114) | (36,968) | (21,099) | (17,409) | (25,412) | 16,689 | (64,341) | |||||||||||||
收益費損項目合計 | (21,397) | 45,928 | 27,132 | 17,064 | (12,506) | (119,755) | 36,072 | 1,947 | 14,324 | 20,218 | (807) | 19,814 | 26,647 | |||||||||||||
折舊費用 | 8,409 | 8,901 | 8,681 | 7,644 | 7,289 | 6,739 | 5,246 | 12,247 | 12,686 | 14,262 | 14,435 | 14,288 | 18,295 | |||||||||||||
攤銷費用 | 221 | 217 | 209 | 1,512 | 1,740 | 1,733 | 1,837 | 1,810 | 489 | 996 | 868 | 880 | 2,416 | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | 49,850 | (124,035) | 183,880 | (274,478) | 74,589 | 106,701 | (54,710) | (34,911) | (27,102) | (580) | 59,195 | (51,795) | 58,293 | |||||||||||||
營業活動之淨現金流入(流出) | 46,535 | (98,910) | 79,003 | (264,412) | 54,918 | (14,271) | (22,328) | (72,348) | (37,593) | (3,051) | 28,482 | (20,533) | 15,410 |
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) | 204,396 | 18.96% | 70,224 | 6.67% | 35,899 | 2.54% | 23,065 | 2.02% | 45,183 | 4.7% | 51,994 | 5.15% | 40,703 | 4.42% | (102,701) | -17.13% | (45,484) | -7.89% | (60,109) | -10.32% | (66,417) | -11.29% | (49,088) | -6.41% | (268,916) | -33.36% |
收益費損項目合計 | (47,182) | -44.35% | 41,917 | -123.22% | (8,862) | -2.97% | 25,193 | -5.19% | (8,427) | -3.95% | (60,392) | -49.05% | 39,629 | 68.76% | 68,318 | -152.07% | 91,870 | 195.81% | 79,527 | 141.34% | 75,092 | 292.35% | 127,483 | -481.72% | 136,205 | -414.96% |
折舊費用 | 36,383 | 34.2% | 37,192 | -109.33% | 32,781 | 10.98% | 29,892 | -6.16% | 27,210 | 12.75% | 26,592 | 21.6% | 23,182 | 40.22% | 48,449 | -107.84% | 53,552 | 114.14% | 57,954 | 103% | 57,278 | 222.99% | 65,020 | -245.69% | 75,679 | -230.56% |
攤銷費用 | 882 | 0.83% | 866 | -2.55% | 4,834 | 1.62% | 6,103 | -1.26% | 6,717 | 3.15% | 7,109 | 5.77% | 7,671 | 13.31% | 7,572 | -16.85% | 3,422 | 7.29% | 3,968 | 7.05% | 3,513 | 13.68% | 4,770 | -18.02% | 9,919 | -30.22% |
與營業活動相關之資產及負債之淨變動合計 | (12,245) | -11.51% | (122,979) | 361.5% | 292,609 | 98.05% | (502,974) | 103.7% | 198,009 | 92.8% | 146,826 | 119.26% | (5,725) | -9.93% | 3,564 | -7.93% | 20,317 | 43.3% | 55,531 | 98.69% | 34,282 | 133.47% | (86,976) | 328.66% | 119,507 | -364.08% |
營業活動之淨現金流入(流出) | 106,379 | 100% | (34,019) | 100% | 298,430 | 100% | (485,022) | 100% | 213,366 | 100% | 123,119 | 100% | 57,636 | 100% | (44,925) | 100% | 46,919 | 100% | 56,268 | 100% | 25,686 | 100% | (26,464) | 100% | (32,824) | 100% |
投資活動之淨現金流
昶和(1468) 2024年第4季「投資活動之淨現金流」單季為NT$4,608萬元、較上一季成長571.31%;而今年初至今累積為NT$1.5億元、較去年同期成長157.12%。
單季
昶和(1468) 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$4,608萬元,較上一季成長571.31%,為過去11年同期中的第4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$1.5億元,較去年同期成長157.12%,為過去11年同期中的第2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) | 46,079 | 14,009 | 49,963 | 14,505 | 78,938 | (81,056) | 66,812 | 28,632 | (14,715) | 6,109 | 224 | (12,829) | (10,523) | |||||||||||||
取得不動產、廠房及設備 | (11,707) | (5,654) | (10,577) | (1,009) | (12,812) | (12,654) | (20) | (1,221) | (2,532) | (167) | (2,073) | 0 | (207) | |||||||||||||
處分不動產、廠房及設備 | 1,412 | 3,044 | 9,247 | 6,307 | 323 | (2) | 770 | |||||||||||||||||||
取得無形資產 | 0 | 0 | (1,258) | 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 | ||||||||||||||||||||||||||
處分透過其他綜合損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||||
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) | 150,107 | 100% | (262,774) | 100% | 338,971 | 100% | (346,724) | 100% | 39,775 | 100% | 23,151 | 100% | 19,701 | 100% | (43,285) | 100% | (91,041) | 100% | (25,257) | 100% | 2,480 | 100% | (58,499) | 100% | (56,562) | 100% |
取得不動產、廠房及設備 | (34,880) | -23.24% | (46,507) | 17.7% | (35,853) | -10.58% | (20,223) | 5.83% | (129,301) | -325.08% | (24,523) | -105.93% | (14,218) | -72.17% | (3,609) | 8.34% | (4,688) | 5.15% | (1,252) | 4.96% | (2,088) | -84.19% | (7,119) | 12.17% | (2,065) | 3.65% |
處分不動產、廠房及設備 | 91,333 | 60.85% | 6,823 | -2.6% | 9,247 | 2.73% | 53,838 | -15.53% | 1,910 | 4.8% | 1,495 | 6.46% | 3,001 | 15.23% | ||||||||||||
取得無形資產 | 0 | 0 | 0% | (1,258) | -0.37% | 0 | 0 | 0 | 0 | 0 | 0% | (61,575) | 67.63% | 0 | 0 | 0 | 0% | (4,000) | 7.07% | |||||||
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% | ||||||||||||||||||||||||
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 | ||||||||||||||||||||||||||
處分透過其他綜合損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||||
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
昶和(1468) 2024年第4季「籌資活動之淨現金流」單季為NT$-3,551萬元、較上一季成長64.37%;而今年初至今累積為NT$-4,575萬元、較去年同期衰退-116.36%。
單季
昶和(1468) 最新公布的2024年第4季財報中,本季新增之「籌資活動之淨現金流」為NT$-3,551萬元,較上一季成長64.37%,為過去11年同期中的第11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$-4,575萬元,較去年同期衰退-116.36%,為過去11年同期中的第10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) | (35,511) | 45,425 | (150,353) | 343,039 | 95,094 | 26,210 | 8,366 | 8,590 | 16,461 | 19,415 | 107,597 | (27,727) | (45,208) | |||||||||||||
短期借款增加 | (35,486) | (1,709,923) | (3,592,595) | 1,004,340 | 1,335 | 144,550 | (137,440) | 9,222 | 28,065 | 21,815 | (125,951) | (13,356) | (35,334) | |||||||||||||
短期借款減少 | (613,913) | |||||||||||||||||||||||||
發行公司債 | ||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||
舉借長期借款 | 0 | 0 | 56,096 | |||||||||||||||||||||||
償還長期借款 | 0 | 0 | (288,752) | (103,900) | (3,900) | (3,900) | (3,900) | (3,900) | (3,900) | (2,400) | (2,400) | (2,400) | (2,400) | |||||||||||||
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) | (45,753) | 100% | 279,635 | 100% | (872,078) | 100% | 526,259 | 100% | 48,976 | 100% | (72,362) | 100% | 100,604 | 100% | 14,596 | 100% | 14,302 | 100% | 19,503 | 100% | 106,465 | 100% | (21,570) | 100% | (1,765) | 100% |
短期借款增加 | (145,653) | 318.35% | 43,395 | 15.52% | (414,595) | 47.54% | 2,192,191 | 416.56% | (26,356) | -53.81% | 70,596 | -97.56% | (55,270) | -54.94% | 15,668 | 107.34% | 46,532 | 325.35% | 104,151 | 534.03% | (119,898) | -112.62% | (11,970) | 55.49% | 16,418 | -930.2% |
短期借款減少 | (1,501,446) | -285.31% | ||||||||||||||||||||||||
發行公司債 | ||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||
舉借長期借款 | 100,000 | -218.56% | 318,861 | 114.03% | 0 | 0% | 246,096 | 46.76% | 128,160 | 261.68% | 0 | 0% | 150,000 | 149.1% | 0 | 0% | 231,200 | 217.16% | ||||||||
償還長期借款 | 0 | 0% | (80,400) | -28.75% | (447,441) | 51.31% | (405,600) | -77.07% | (15,600) | -31.85% | (15,600) | 21.56% | (15,600) | -15.51% | (15,600) | -106.88% | (15,600) | -109.08% | (9,600) | -49.22% | (9,600) | -9.02% | (9,600) | 44.51% | (9,600) | 543.91% |
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 |
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。