1568
27.15
TWD-0.15 (-0.55%)
2025.04.02收盤
倉佑-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) | 32,245 | 31,200 | 34,859 | 34,159 | 14,952 | 2,161 | 669 | 74,279 | 91,539 | 62,083 | 46,516 | 45,158 | 20,803 | |||||||||||||
停業單位稅前淨利(淨損) | 0 | (71,614) | 0 | 0 | (11) | (613) | (765) | 1,900 | ||||||||||||||||||
本期稅前淨利(淨損) | 32,245 | (40,414) | 34,859 | 34,159 | 14,952 | 2,161 | 669 | 74,279 | 91,539 | 62,072 | 45,903 | 44,393 | 22,703 | |||||||||||||
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 20,356 | 20,282 | 32,760 | 35,484 | 61,153 | 31,047 | 34,150 | 30,494 | 32,296 | 39,912 | 38,679 | 35,746 | 39,128 | |||||||||||||
攤銷費用 | 463 | 1,129 | 1,299 | 1,394 | (22,019) | 9,852 | 10,202 | 8,713 | 7,719 | 6,792 | 5,576 | 4,676 | 4,093 | |||||||||||||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 679 | 372 | 285 | 2,196 | (3,929) | (2,053) | (1,600) | (796) | 721 | (5,948) | (543) | 417 | 249 | |||||||||||||
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | (36) | (8) | (14) | (13) | (31) | 36 | ||||||||||||||||||||
利息費用 | 381 | 2,230 | 3,036 | 2,793 | 3,113 | 3,560 | 7,396 | 4,722 | 4,155 | 5,442 | 4,326 | 4,238 | 5,440 | |||||||||||||
利息收入 | (3,808) | (3,314) | (1,869) | (540) | (396) | (616) | (566) | |||||||||||||||||||
股利收入 | 0 | 0 | 0 | (1) | 0 | |||||||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | 0 | (940) | (1,185) | (14,771) | (10,713) | 0 | 0 | |||||||||||||||||||
非金融資產減損損失 | 4,631 | 9,997 | 8,362 | 7,896 | 9,583 | 24,728 | 70,784 | 10,066 | 21,132 | 17,548 | 13,173 | 429 | (2,024) | |||||||||||||
其他項目 | 0 | 0 | ||||||||||||||||||||||||
收益費損項目合計 | 31,635 | 29,748 | 42,674 | 34,438 | 36,761 | 66,509 | 122,376 | 60,649 | 55,405 | 77,016 | 55,983 | 41,008 | 46,473 | |||||||||||||
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 | 34 | 76 | (164) | (4,725) | 36,031 | (15,116) | (20,434) | 47,567 | (12,945) | 5,005 | 360 | 409 | 26,302 | |||||||||||||
應收帳款(增加)減少 | (18,380) | 70,462 | 46,635 | (48,787) | (56,285) | (114,315) | 104,922 | 72,883 | (118,972) | (30,934) | (71,465) | (43,482) | (28,494) | |||||||||||||
其他應收款(增加)減少 | 0 | 1,736 | (1,181) | (730) | 475 | 475 | 127 | (1,104) | (412) | (318) | 2,427 | (4,806) | 422 | |||||||||||||
存貨(增加)減少 | 2,832 | 12,532 | (24,033) | (31,161) | 50,456 | 10,659 | (50,617) | (41,587) | (57,521) | 581 | (22,016) | (26,783) | 46,276 | |||||||||||||
其他流動資產(增加)減少 | (283) | 25 | (1,463) | 992 | 17,694 | 12,582 | (14,668) | |||||||||||||||||||
與營業活動相關之資產之淨變動合計 | (15,797) | 84,831 | 19,794 | (84,411) | 48,371 | (107,863) | 19,759 | 63,287 | (194,844) | (30,534) | (79,801) | (72,508) | 47,063 | |||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
合約負債增加(減少) | 10,818 | (6,618) | (3,359) | 727 | (3,206) | 10,275 | 17,356 | |||||||||||||||||||
應付票據增加(減少) | (76) | 5,157 | 716 | (605) | 11,663 | (2,401) | 4,080 | 1,996 | 6,787 | (1,086) | 1,246 | (2,987) | 2,938 | |||||||||||||
應付帳款增加(減少) | (21,241) | (12,788) | (2,616) | 37,012 | 46,541 | (326) | (21,844) | 68,914 | 81,816 | 6,763 | 40,826 | 11,077 | (15,092) | |||||||||||||
其他應付款增加(減少) | 12,528 | 968 | 2,400 | 28,013 | 19,210 | 1,930 | (51,550) | (10,689) | 57,934 | 22,604 | 35,336 | 37,205 | 15,057 | |||||||||||||
其他流動負債增加(減少) | 305 | 14,177 | 25,342 | (11,556) | 119 | 512 | (4,794) | |||||||||||||||||||
淨確定福利負債增加(減少) | (1,136) | (400) | (327) | (347) | (309) | (436) | (579) | (1,362) | (1,022) | (942) | (831) | (735) | (786) | |||||||||||||
與營業活動相關之負債之淨變動合計 | 1,198 | 496 | 22,156 | 53,244 | 74,018 | 8,890 | (61,924) | 108,840 | 114,891 | 20,020 | 85,618 | 30,261 | 6,836 | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (14,599) | 85,327 | 41,950 | (31,167) | 122,389 | (98,973) | (42,165) | 172,127 | (79,953) | (10,514) | 5,817 | (42,247) | 53,899 | |||||||||||||
調整項目合計 | 17,036 | 115,075 | 84,624 | 3,271 | 159,150 | (32,464) | 80,211 | 232,776 | (24,548) | 66,502 | 61,800 | (1,239) | 100,372 | |||||||||||||
營運產生之現金流入(流出) | 49,281 | 74,661 | 119,483 | 37,430 | 174,102 | (30,303) | 80,880 | 307,055 | 66,991 | 128,574 | 107,703 | 43,154 | 123,075 | |||||||||||||
收取之利息 | 3,745 | 3,314 | 1,869 | 540 | 396 | 616 | 566 | 504 | 515 | 416 | 361 | 325 | 316 | |||||||||||||
收取之股利 | 7 | 0 | 0 | 1 | 0 | |||||||||||||||||||||
支付之利息 | (682) | (2,477) | (3,126) | (2,946) | (3,476) | (4,163) | (6,026) | (5,164) | (4,730) | (3,752) | (5,137) | (4,739) | (5,568) | |||||||||||||
退還(支付)之所得稅 | (38,600) | (228) | (485) | (35) | (566) | (399) | (655) | 1,109 | (8,925) | (591) | (2,988) | 142 | (400) | |||||||||||||
營業活動之淨現金流入(流出) | 13,751 | 75,270 | 117,741 | 34,990 | 170,456 | (34,204) | 74,765 | 303,504 | 53,851 | 124,647 | 99,939 | 38,882 | 117,423 | |||||||||||||
投資活動之現金流量 | ||||||||||||||||||||||||||
處分子公司 | 0 | 0 | ||||||||||||||||||||||||
取得不動產、廠房及設備 | (96,403) | (9,237) | (8,658) | (12,958) | (20,023) | (12,477) | (22,000) | (56,980) | (25,193) | (10,825) | (214,574) | (42,784) | (19,290) | |||||||||||||
處分不動產、廠房及設備 | 0 | 1,905 | 5,742 | 23,945 | 22,565 | 0 | 0 | |||||||||||||||||||
取得無形資產 | (218) | (438) | (1) | (3,471) | 0 | (420) | (2,369) | (2,275) | (525) | (1) | (440) | 0 | (341) | |||||||||||||
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 | (219) | (383) | (177) | 0 | (8,233) | 707 | 1,124 | |||||||||||||||||||
其他非流動資產減少 | 638 | |||||||||||||||||||||||||
投資活動之淨現金流入(流出) | (159,920) | (12,125) | (3,094) | 8,038 | (1,063) | 299 | (35,231) | (92,497) | (30,424) | 2,408 | (108,669) | (5,946) | 7,515 | |||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款減少 | (10,000) | (30,000) | (80,000) | (50,255) | (74,512) | (44,133) | ||||||||||||||||||||
舉借長期借款 | 0 | 0 | 85,000 | 220,000 | 130,000 | 310,000 | 1,265,000 | 120,000 | 33,805 | 622,539 | ||||||||||||||||
償還長期借款 | (18,700) | (99,232) | (163,454) | (82,306) | (223,493) | (347,750) | (1,397,548) | (211,535) | (63,054) | (644,524) | (50,614) | (4,957) | (1,067,993) | |||||||||||||
租賃本金償還 | (987) | (802) | (570) | (295) | (301) | (267) | ||||||||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 82,469 | 123,704 | 103,086 | 0 | 0 | 0 | 0 | |||||||||||||
非控制權益變動 | 3,152 | 0 | 0 | |||||||||||||||||||||||
籌資活動之淨現金流入(流出) | (14,739) | (130,034) | (159,024) | 87,144 | (95,654) | (40,137) | (40,517) | (141,395) | (54,656) | (61,747) | 72,505 | (79,231) | (203,095) | |||||||||||||
匯率變動對現金及約當現金之影響 | (4,071) | 50,683 | (862) | 1,935 | 2,167 | (5,248) | (1,892) | 351 | 5,551 | (5,980) | 5,868 | (841) | (252) | |||||||||||||
本期現金及約當現金增加(減少)數 | (164,979) | (16,206) | (45,239) | 132,107 | 75,906 | (79,290) | (2,875) | 69,963 | (25,678) | 59,328 | 69,643 | (47,136) | (78,409) | |||||||||||||
期初現金及約當現金餘額 | 0 | 0 | 0 | 0 | 0 | 0 | 147,793 | 218,070 | 233,021 | 169,051 | 215,733 | 90,955 | 191,576 | |||||||||||||
期末現金及約當現金餘額 | (164,979) | (16,206) | (45,239) | 132,107 | 75,906 | (79,290) | 172,408 | 147,793 | 218,070 | 233,021 | 169,051 | 215,733 | 90,955 | |||||||||||||
資產負債表帳列之現金及約當現金 | 459,605 | 19.75% | 860,249 | 32.8% | 458,717 | 15.69% | 554,440 | 17.25% | 369,475 | 11.74% | 191,356 | 5.8% | 172,408 | 4.83% | 147,793 | 3.98% | 218,070 | 6.46% | 233,021 | 7.83% | 166,285 | 5.54% | 213,385 | 8.14% | 90,955 | 3.54% |
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) | 208,591 | 19.88% | 249,712 | 20.93% | 199,451 | 11.14% | 34,860 | 1.91% | 7,071 | 0.4% | 27,639 | 1.37% | 118,470 | 4.74% | 248,207 | 7.39% | 260,235 | 9.32% | 192,743 | 8.09% | 147,595 | 6.59% | 113,826 | 6.27% | 133,848 | 6.82% |
停業單位稅前淨利(淨損) | 0 | 0% | 87,769 | 26.85% | 0 | 0% | (61) | -0.02% | (340) | -0.12% | (7,418) | -3.19% | (9,239) | -3.17% | 3,480 | 1.99% | ||||||||||
本期稅前淨利(淨損) | 208,591 | 114.92% | 337,481 | 103.23% | 199,451 | 53.55% | 34,860 | 14.04% | 7,071 | 1.93% | 27,639 | 10.23% | 118,470 | 132.61% | 248,207 | 77.28% | 260,174 | 100.36% | 192,403 | 69.82% | 140,177 | 60.22% | 104,587 | 35.92% | 137,328 | 78.65% |
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 82,037 | 45.2% | 99,671 | 30.49% | 135,068 | 36.26% | 143,638 | 57.87% | 153,854 | 41.95% | 131,568 | 48.69% | 133,947 | 149.93% | 117,622 | 36.62% | 140,085 | 54.03% | 162,829 | 59.09% | 149,755 | 64.34% | 149,025 | 51.19% | 157,500 | 90.2% |
攤銷費用 | 2,619 | 1.44% | 4,673 | 1.43% | 5,478 | 1.47% | 5,212 | 2.1% | 4,516 | 1.23% | 41,306 | 15.29% | 39,085 | 43.75% | 34,107 | 10.62% | 28,327 | 10.93% | 25,440 | 9.23% | 19,269 | 8.28% | 17,871 | 6.14% | 17,571 | 10.06% |
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | (47) | -0.03% | (3,057) | -0.94% | 585 | 0.16% | 3,676 | 1.48% | (10,050) | -2.74% | 251 | 0.09% | 1,109 | 1.24% | 6,792 | 2.11% | 1,865 | 0.72% | (3,931) | -1.43% | 1,574 | 0.68% | 4,199 | 1.44% | (1,355) | -0.78% |
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | (151) | -0.08% | (42) | -0.01% | 66 | 0.02% | (5) | 0% | (41) | -0.01% | 30 | 0.01% | ||||||||||||||
利息費用 | 3,983 | 2.19% | 10,503 | 3.21% | 13,037 | 3.5% | 10,385 | 4.18% | 12,932 | 3.53% | 14,776 | 5.47% | 23,890 | 26.74% | 19,140 | 5.96% | 14,254 | 5.5% | 19,052 | 6.91% | 19,151 | 8.23% | 22,644 | 7.78% | 39,669 | 22.72% |
利息收入 | (21,885) | -12.06% | (11,063) | -3.38% | (3,962) | -1.06% | (1,941) | -0.78% | (1,390) | -0.38% | (2,431) | -0.9% | (2,071) | -2.32% | ||||||||||||
股利收入 | (7) | 0% | (6) | 0% | (46) | -0.01% | (23) | -0.01% | (20) | -0.01% | (45) | -0.02% | ||||||||||||||
股份基礎給付酬勞成本 | 8,969 | 4.94% | 0 | 0% | 0 | 0% | 5,043 | 2.03% | ||||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | (11,850) | -6.53% | (15,034) | -4.6% | 1,390 | 0.37% | (19,093) | -7.69% | (9,403) | -2.56% | 247 | 0.09% | (368) | -0.41% | ||||||||||||
非金融資產減損損失 | 8,143 | 4.49% | 18,124 | 5.54% | 19,180 | 5.15% | 15,110 | 6.09% | 77,881 | 21.24% | 86,801 | 32.13% | 112,299 | 125.7% | 59,543 | 18.54% | 43,709 | 16.86% | 50,144 | 18.2% | 56,318 | 24.19% | 1,297 | 0.45% | 0 | 0% |
其他項目 | 0 | 0% | (214,201) | -65.52% | ||||||||||||||||||||||
收益費損項目合計 | 71,811 | 39.56% | (110,432) | -33.78% | 170,796 | 45.85% | 162,002 | 65.27% | 228,279 | 62.24% | 272,503 | 100.86% | 309,901 | 346.89% | 241,942 | 75.33% | 219,954 | 84.84% | 253,463 | 91.98% | 246,907 | 106.07% | 188,477 | 64.74% | 180,204 | 103.21% |
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 | 0 | 0% | 334 | 0.1% | 2,542 | 0.68% | 28,527 | 11.49% | (12,511) | -3.41% | 74,256 | 27.48% | (73,793) | -82.6% | 2,099 | 0.65% | 8,656 | 3.34% | (28,915) | -10.49% | 8,780 | 3.77% | 9,953 | 3.42% | (20,253) | -11.6% |
應收帳款(增加)減少 | (3,231) | -1.78% | 73,569 | 22.5% | 142,263 | 38.19% | 17,997 | 7.25% | 51,143 | 13.95% | (21,215) | -7.85% | 280,401 | 313.87% | (27,388) | -8.53% | (255,724) | -98.64% | 9,024 | 3.27% | (146,815) | -63.07% | 16,505 | 5.67% | 908 | 0.52% |
其他應收款(增加)減少 | 1 | 0% | 17,844 | 5.46% | (17,003) | -4.56% | 31,343 | 12.63% | (31,842) | -8.68% | (966) | -0.36% | 1,223 | 1.37% | 1,261 | 0.39% | (969) | -0.37% | 862 | 0.31% | 7,143 | 3.07% | (5,122) | -1.76% | 6,767 | 3.88% |
存貨(增加)減少 | 63,160 | 34.8% | 79,827 | 24.42% | (56,102) | -15.06% | (90,308) | -36.38% | 130,430 | 35.56% | 73,557 | 27.22% | (127,235) | -142.42% | (197,241) | -61.41% | (122,813) | -47.37% | (55,197) | -20.03% | (152,413) | -65.48% | (62) | -0.02% | 53,450 | 30.61% |
其他流動資產(增加)減少 | 1,080 | 0.59% | 4,780 | 1.46% | (3,704) | -0.99% | 2,430 | 0.98% | 25,409 | 6.93% | 3,664 | 1.36% | 15,616 | 17.48% | ||||||||||||
與營業活動相關之資產之淨變動合計 | 61,010 | 33.61% | 176,354 | 53.94% | 67,996 | 18.25% | (10,011) | -4.03% | 162,629 | 44.34% | 127,148 | 47.06% | 96,160 | 107.64% | (239,293) | -74.5% | (384,262) | -148.22% | (76,028) | -27.59% | (287,892) | -123.68% | 17,143 | 5.89% | 54,272 | 31.08% |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
合約負債增加(減少) | 29,236 | 16.11% | (10,502) | -3.21% | 13,893 | 3.73% | (235) | -0.09% | (14,618) | -3.99% | 669 | 0.25% | 16,786 | 18.79% | ||||||||||||
應付票據增加(減少) | (8,227) | -4.53% | 3,160 | 0.97% | (3,187) | -0.86% | (6,241) | -2.51% | 11,657 | 3.18% | (7,043) | -2.61% | (1,840) | -2.06% | 1,912 | 0.6% | 7,762 | 2.99% | (3,073) | -1.12% | 792 | 0.34% | (5,620) | -1.93% | (6,557) | -3.76% |
應付帳款增加(減少) | (49,167) | -27.09% | (43,260) | -13.23% | (96,781) | -25.98% | 60,085 | 24.21% | 1,748 | 0.48% | (59,460) | -22.01% | (249,704) | -279.51% | 98,764 | 30.75% | 149,528 | 57.68% | (56,820) | -20.62% | 108,506 | 46.61% | 29,835 | 10.25% | (78,323) | -44.86% |
其他應付款增加(減少) | (9,893) | -5.45% | 37,228 | 11.39% | 8,060 | 2.16% | 27,374 | 11.03% | (12,667) | -3.45% | (24,013) | -8.89% | (83,917) | -93.93% | (3,255) | -1.01% | 73,817 | 28.47% | 16,451 | 5.97% | 34,838 | 14.97% | 2,747 | 0.94% | (43,437) | -24.88% |
其他流動負債增加(減少) | (14,745) | -8.12% | (20,748) | -6.35% | 24,421 | 6.56% | (5,224) | -2.1% | (283) | -0.08% | 260 | 0.1% | (5,220) | -5.84% | ||||||||||||
淨確定福利負債增加(減少) | (5,810) | -3.2% | (1,797) | -0.55% | (1,374) | -0.37% | (1,563) | -0.63% | (1,478) | -0.4% | (1,767) | -0.65% | (1,969) | -2.2% | (5,056) | -1.57% | (3,848) | -1.48% | (3,645) | -1.32% | (3,232) | -1.39% | (3,015) | -1.04% | (3,251) | -1.86% |
與營業活動相關之負債之淨變動合計 | (58,606) | -32.29% | (35,919) | -10.99% | (54,968) | -14.76% | 74,196 | 29.89% | (15,641) | -4.26% | (101,661) | -37.63% | (370,554) | -414.78% | 136,096 | 42.37% | 226,232 | 87.26% | (40,630) | -14.74% | 157,886 | 67.83% | 16,223 | 5.57% | (156,773) | -89.79% |
與營業活動相關之資產及負債之淨變動合計 | 2,404 | 1.32% | 140,435 | 42.95% | 13,028 | 3.5% | 64,185 | 25.86% | 146,988 | 40.08% | 25,487 | 9.43% | (274,394) | -307.14% | (103,197) | -32.13% | (158,030) | -60.96% | (116,658) | -42.33% | (130,006) | -55.85% | 33,366 | 11.46% | (102,501) | -58.7% |
調整項目合計 | 74,215 | 40.89% | 30,003 | 9.18% | 183,824 | 49.35% | 226,187 | 91.13% | 375,267 | 102.32% | 297,990 | 110.29% | 35,507 | 39.75% | 138,745 | 43.2% | 61,924 | 23.89% | 136,805 | 49.65% | 116,901 | 50.22% | 221,843 | 76.2% | 77,703 | 44.5% |
營運產生之現金流入(流出) | 282,806 | 155.8% | 367,484 | 112.4% | 383,275 | 102.9% | 261,047 | 105.17% | 382,338 | 104.25% | 325,629 | 120.52% | 153,977 | 172.36% | 386,952 | 120.47% | 322,098 | 124.24% | 329,208 | 119.47% | 257,078 | 110.44% | 326,430 | 112.12% | 215,031 | 123.15% |
收取之利息 | 21,039 | 11.59% | 11,063 | 3.38% | 3,962 | 1.06% | 1,941 | 0.78% | 1,390 | 0.38% | 2,431 | 0.9% | 2,071 | 2.32% | 2,179 | 0.68% | 2,207 | 0.85% | 939 | 0.34% | 1,457 | 0.63% | 886 | 0.3% | 943 | 0.54% |
收取之股利 | 7 | 0% | 6 | 0% | 46 | 0.01% | 23 | 0.01% | 20 | 0.01% | 45 | 0.02% | ||||||||||||||
支付之利息 | (4,929) | -2.72% | (10,735) | -3.28% | (13,306) | -3.57% | (11,424) | -4.6% | (14,729) | -4.02% | (17,938) | -6.64% | (23,981) | -26.84% | (21,196) | -6.6% | (15,700) | -6.06% | (18,014) | -6.54% | (21,271) | -9.14% | (23,293) | -8% | (39,697) | -22.74% |
退還(支付)之所得稅 | (117,407) | -64.68% | (40,881) | -12.5% | (1,497) | -0.4% | (3,371) | -1.36% | (2,272) | -0.62% | (39,977) | -14.8% | (42,730) | -47.83% | (46,746) | -14.55% | (49,353) | -19.04% | (36,571) | -13.27% | (4,492) | -1.93% | (12,874) | -4.42% | (1,671) | -0.96% |
營業活動之淨現金流入(流出) | 181,516 | 100% | 326,937 | 100% | 372,480 | 100% | 248,216 | 100% | 366,747 | 100% | 270,190 | 100% | 89,337 | 100% | 321,189 | 100% | 259,252 | 100% | 275,562 | 100% | 232,772 | 100% | 291,149 | 100% | 174,606 | 100% |
投資活動之現金流量 | ||||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | (5,710) | 2.6% | ||||||||||||||||||||||||
取得採用權益法之投資 | (58,008) | 26.43% | ||||||||||||||||||||||||
處分子公司 | 0 | 0% | 477,784 | 103.16% | ||||||||||||||||||||||
取得不動產、廠房及設備 | (175,279) | 79.86% | (48,576) | -10.49% | (64,645) | 200.59% | (50,610) | 202.62% | (55,855) | 152.94% | (83,162) | 91.57% | (198,194) | 87.44% | (322,296) | 77.58% | (165,624) | 45.87% | (88,322) | 90.6% | (250,346) | 73.34% | (57,597) | 53.77% | (30,155) | -24.38% |
處分不動產、廠房及設備 | 18,608 | -8.48% | 39,626 | 8.56% | 34,312 | -106.47% | 30,213 | -120.96% | 23,901 | -65.45% | 771 | -0.85% | 1,783 | -0.79% | ||||||||||||
取得無形資產 | (1,230) | 0.56% | (438) | -0.09% | (876) | 2.72% | (7,235) | 28.97% | (1,781) | 4.88% | (12,687) | 13.97% | (2,469) | 1.09% | (4,047) | 0.97% | (1,968) | 0.54% | (1,155) | 1.18% | (4,297) | 1.26% | (1,606) | 1.5% | (1,341) | -1.08% |
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 | (1,830) | 0.83% | (1,265) | -0.27% | (1,019) | 3.16% | 0 | 0% | (2,785) | 7.63% | 458 | -0.5% | 1,096 | -0.48% | (9,902) | 2.38% | ||||||||||
其他非流動資產減少 | 3,972 | -1.81% | ||||||||||||||||||||||||
其他預付款項增加 | 0 | 0% | (3,972) | -0.86% | ||||||||||||||||||||||
投資活動之淨現金流入(流出) | (219,477) | 100% | 463,159 | 100% | (32,228) | 100% | (24,978) | 100% | (36,520) | 100% | (90,817) | 100% | (226,659) | 100% | (415,427) | 100% | (361,111) | 100% | (97,485) | 100% | (341,362) | 100% | (107,113) | 100% | 123,676 | 100% |
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款減少 | (20,000) | 5.58% | (80,000) | 17.65% | (121,520) | 27.05% | (93,920) | 270.8% | (118,448) | 193.47% | (204,401) | 52.4% | ||||||||||||||
舉借長期借款 | 0 | 0% | 100,000 | -22.06% | 525,000 | -116.85% | 560,000 | -1614.67% | 768,000 | -507.82% | 1,055,000 | -686.91% | 2,117,000 | 1336.29% | 490,000 | 1038.86% | 237,869 | 245.04% | 833,539 | -697.74% | 0 | 0% | 909,720 | -233.21% | ||
償還長期借款 | (250,424) | 69.82% | (358,253) | 79.04% | (820,430) | 182.6% | (479,561) | 1382.74% | (880,470) | 582.19% | (1,143,000) | 744.21% | (2,048,663) | -1293.15% | (318,373) | -674.99% | (112,469) | -115.86% | (740,430) | 619.8% | (320,450) | -640.41% | (16,180) | 26.43% | (1,173,819) | 300.91% |
租賃本金償還 | (4,102) | 1.14% | (2,426) | 0.54% | (1,639) | 0.36% | (1,378) | 3.97% | (1,198) | 0.79% | (1,007) | 0.66% | ||||||||||||||
發放現金股利 | (137,144) | 38.24% | (112,581) | 24.84% | (30,704) | 6.83% | (30,538) | 88.05% | (51,266) | 33.9% | (66,646) | 43.39% | 0 | 0 | 0 | (51,543) | 43.15% | (51,543) | -103.01% | (45,816) | 74.83% | 0 | 0% | |||
員工購買庫藏股 | 11,796 | -3.29% | ||||||||||||||||||||||||
非控制權益變動 | 41,194 | -11.48% | 0 | 0% | (1,092) | -1.12% | 0 | 0% | 23,528 | 47.02% | ||||||||||||||||
籌資活動之淨現金流入(流出) | (358,680) | 100% | (453,260) | 100% | (449,293) | 100% | (34,682) | 100% | (151,234) | 100% | (153,586) | 100% | 158,424 | 100% | 47,167 | 100% | 97,075 | 100% | (119,463) | 100% | 50,038 | 100% | (61,224) | 100% | (390,092) | 100% |
匯率變動對現金及約當現金之影響 | (4,003) | 64,696 | 13,318 | (3,591) | (874) | (6,839) | 3,513 | (23,206) | (10,167) | 5,356 | 11,870 | 1,966 | (8,811) | |||||||||||||
本期現金及約當現金增加(減少)數 | (400,644) | 401,532 | (95,723) | 184,965 | 178,119 | 18,948 | 24,615 | (70,277) | (14,951) | 63,970 | (46,682) | 124,778 | (100,621) | |||||||||||||
期初現金及約當現金餘額 | 860,249 | 458,717 | 554,440 | 369,475 | 191,356 | 172,408 | ||||||||||||||||||||
期末現金及約當現金餘額 | 459,605 | 860,249 | 458,717 | 554,440 | 369,475 | 191,356 | ||||||||||||||||||||
資產負債表帳列之現金及約當現金 | 459,605 | 860,249 | 458,717 | 554,440 | 369,475 | 191,356 | 172,408 | 147,793 | 218,070 | 233,021 | 166,285 | 213,385 | 90,955 |
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
倉佑(1568) 2024年第4季「營業活動之現金流」單季為NT$1,375萬元、較上一季衰退-54.21%;而今年初至今累積為NT$1.82億元、較去年同期衰退-44.48%。
單季
倉佑(1568) 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$1,375萬元,較上一季衰退-54.21%,為過去11年同期中的第11高。
同時倉佑過去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-26.75%、19.16%與-17.99%。
其中稅前淨利為NT$3,224萬元,收益費損相關之調整項目為NT$3,164萬元,所得稅/利息等之影響數為NT$-3,553萬元
今年初累積至今
今年全年營業活動之現金流累積為NT$1.82億元,較去年同期衰退-44.48%,為過去11年同期中的第11高。
同時倉佑過去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-9.91%、-7.65%與-2.46%。
其中稅前淨利為NT$2.09億元,收益費損相關之調整項目為NT$7,181萬元,所得稅/利息等之影響數為NT$-1.01億元
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) | 32,245 | 31,200 | 34,859 | 34,159 | 14,952 | 2,161 | 669 | 74,279 | 91,539 | 62,083 | 46,516 | 45,158 | 20,803 | |||||||||||||
收益費損項目合計 | 31,635 | 29,748 | 42,674 | 34,438 | 36,761 | 66,509 | 122,376 | 60,649 | 55,405 | 77,016 | 55,983 | 41,008 | 46,473 | |||||||||||||
折舊費用 | 20,356 | 20,282 | 32,760 | 35,484 | 61,153 | 31,047 | 34,150 | 30,494 | 32,296 | 39,912 | 38,679 | 35,746 | 39,128 | |||||||||||||
攤銷費用 | 463 | 1,129 | 1,299 | 1,394 | (22,019) | 9,852 | 10,202 | 8,713 | 7,719 | 6,792 | 5,576 | 4,676 | 4,093 | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (14,599) | 85,327 | 41,950 | (31,167) | 122,389 | (98,973) | (42,165) | 172,127 | (79,953) | (10,514) | 5,817 | (42,247) | 53,899 | |||||||||||||
營業活動之淨現金流入(流出) | 13,751 | 75,270 | 117,741 | 34,990 | 170,456 | (34,204) | 74,765 | 303,504 | 53,851 | 124,647 | 99,939 | 38,882 | 117,423 |
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) | 208,591 | 19.88% | 249,712 | 20.93% | 199,451 | 11.14% | 34,860 | 1.91% | 7,071 | 0.4% | 27,639 | 1.37% | 118,470 | 4.74% | 248,207 | 7.39% | 260,235 | 9.32% | 192,743 | 8.09% | 147,595 | 6.59% | 113,826 | 6.27% | 133,848 | 6.82% |
收益費損項目合計 | 71,811 | 39.56% | (110,432) | -33.78% | 170,796 | 45.85% | 162,002 | 65.27% | 228,279 | 62.24% | 272,503 | 100.86% | 309,901 | 346.89% | 241,942 | 75.33% | 219,954 | 84.84% | 253,463 | 91.98% | 246,907 | 106.07% | 188,477 | 64.74% | 180,204 | 103.21% |
折舊費用 | 82,037 | 45.2% | 99,671 | 30.49% | 135,068 | 36.26% | 143,638 | 57.87% | 153,854 | 41.95% | 131,568 | 48.69% | 133,947 | 149.93% | 117,622 | 36.62% | 140,085 | 54.03% | 162,829 | 59.09% | 149,755 | 64.34% | 149,025 | 51.19% | 157,500 | 90.2% |
攤銷費用 | 2,619 | 1.44% | 4,673 | 1.43% | 5,478 | 1.47% | 5,212 | 2.1% | 4,516 | 1.23% | 41,306 | 15.29% | 39,085 | 43.75% | 34,107 | 10.62% | 28,327 | 10.93% | 25,440 | 9.23% | 19,269 | 8.28% | 17,871 | 6.14% | 17,571 | 10.06% |
與營業活動相關之資產及負債之淨變動合計 | 2,404 | 1.32% | 140,435 | 42.95% | 13,028 | 3.5% | 64,185 | 25.86% | 146,988 | 40.08% | 25,487 | 9.43% | (274,394) | -307.14% | (103,197) | -32.13% | (158,030) | -60.96% | (116,658) | -42.33% | (130,006) | -55.85% | 33,366 | 11.46% | (102,501) | -58.7% |
營業活動之淨現金流入(流出) | 181,516 | 100% | 326,937 | 100% | 372,480 | 100% | 248,216 | 100% | 366,747 | 100% | 270,190 | 100% | 89,337 | 100% | 321,189 | 100% | 259,252 | 100% | 275,562 | 100% | 232,772 | 100% | 291,149 | 100% | 174,606 | 100% |
投資活動之淨現金流
倉佑(1568) 2024年第4季「投資活動之淨現金流」單季為NT$-1.6億元、較上一季衰退-1165.89%;而今年初至今累積為NT$-2.19億元、較去年同期衰退-147.39%。
單季
倉佑(1568) 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$-1.6億元,較上一季衰退-1165.89%,為過去11年同期中的第12高。
今年初累積至今
今年全年投資活動之淨現金流累積為NT$-2.19億元,較去年同期衰退-147.39%,為過去11年同期中的第8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) | (159,920) | (12,125) | (3,094) | 8,038 | (1,063) | 299 | (35,231) | (92,497) | (30,424) | 2,408 | (108,669) | (5,946) | 7,515 | |||||||||||||
取得不動產、廠房及設備 | (96,403) | (9,237) | (8,658) | (12,958) | (20,023) | (12,477) | (22,000) | (56,980) | (25,193) | (10,825) | (214,574) | (42,784) | (19,290) | |||||||||||||
處分不動產、廠房及設備 | 0 | 1,905 | 5,742 | 23,945 | 22,565 | 0 | 0 | |||||||||||||||||||
取得無形資產 | (218) | (438) | (1) | (3,471) | 0 | (420) | (2,369) | (2,275) | (525) | (1) | (440) | 0 | (341) | |||||||||||||
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 | ||||||||||||||||||||||||||
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) | (219,477) | 100% | 463,159 | 100% | (32,228) | 100% | (24,978) | 100% | (36,520) | 100% | (90,817) | 100% | (226,659) | 100% | (415,427) | 100% | (361,111) | 100% | (97,485) | 100% | (341,362) | 100% | (107,113) | 100% | 123,676 | 100% |
取得不動產、廠房及設備 | (175,279) | 79.86% | (48,576) | -10.49% | (64,645) | 200.59% | (50,610) | 202.62% | (55,855) | 152.94% | (83,162) | 91.57% | (198,194) | 87.44% | (322,296) | 77.58% | (165,624) | 45.87% | (88,322) | 90.6% | (250,346) | 73.34% | (57,597) | 53.77% | (30,155) | -24.38% |
處分不動產、廠房及設備 | 18,608 | -8.48% | 39,626 | 8.56% | 34,312 | -106.47% | 30,213 | -120.96% | 23,901 | -65.45% | 771 | -0.85% | 1,783 | -0.79% | ||||||||||||
取得無形資產 | (1,230) | 0.56% | (438) | -0.09% | (876) | 2.72% | (7,235) | 28.97% | (1,781) | 4.88% | (12,687) | 13.97% | (2,469) | 1.09% | (4,047) | 0.97% | (1,968) | 0.54% | (1,155) | 1.18% | (4,297) | 1.26% | (1,606) | 1.5% | (1,341) | -1.08% |
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 | 0% | (493) | 0.54% | ||||||||||||||||||||
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 | (5,710) | 2.6% | ||||||||||||||||||||||||
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
倉佑(1568) 2024年第4季「籌資活動之淨現金流」單季為NT$-1,474萬元、較上一季成長76.74%;而今年初至今累積為NT$-3.59億元、較去年同期成長20.87%。
單季
倉佑(1568) 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$-1,474萬元,較上一季成長76.74%,為過去11年同期中的第3高。
今年初累積至今
今年全年籌資活動之淨現金流累積為NT$-3.59億元,較去年同期成長20.87%,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) | (14,739) | (130,034) | (159,024) | 87,144 | (95,654) | (40,137) | (40,517) | (141,395) | (54,656) | (61,747) | 72,505 | (79,231) | (203,095) | |||||||||||||
短期借款增加 | 0 | 0 | 0 | (1,860) | (2,120) | 100,908 | (19,860) | (25,407) | (39,762) | 99,591 | 238 | (689) | ||||||||||||||
短期借款減少 | (10,000) | (30,000) | (80,000) | (50,255) | (74,512) | (44,133) | ||||||||||||||||||||
發行公司債 | ||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||
舉借長期借款 | 0 | 0 | 85,000 | 220,000 | 130,000 | 310,000 | 1,265,000 | 120,000 | 33,805 | 622,539 | ||||||||||||||||
償還長期借款 | (18,700) | (99,232) | (163,454) | (82,306) | (223,493) | (347,750) | (1,397,548) | (211,535) | (63,054) | (644,524) | (50,614) | (4,957) | (1,067,993) | |||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 82,469 | 123,704 | 103,086 | 0 | 0 | 0 | 0 | |||||||||||||
庫藏股票買回成本 | 0 | 0 | 0 | 0 |
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) | (358,680) | 100% | (453,260) | 100% | (449,293) | 100% | (34,682) | 100% | (151,234) | 100% | (153,586) | 100% | 158,424 | 100% | 47,167 | 100% | 97,075 | 100% | (119,463) | 100% | 50,038 | 100% | (61,224) | 100% | (390,092) | 100% |
短期借款增加 | 0 | 0% | 0 | 0% | 0 | 0% | 25,480 | -16.85% | 3,887 | -2.53% | 181,433 | 114.52% | (756) | -1.6% | 75,853 | 78.14% | (161,029) | 134.79% | 142,692 | 285.17% | 119,220 | -194.73% | 78,408 | -20.1% | ||
短期借款減少 | (20,000) | 5.58% | (80,000) | 17.65% | (121,520) | 27.05% | (93,920) | 270.8% | (118,448) | 193.47% | (204,401) | 52.4% | ||||||||||||||
發行公司債 | ||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||
舉借長期借款 | 0 | 0% | 100,000 | -22.06% | 525,000 | -116.85% | 560,000 | -1614.67% | 768,000 | -507.82% | 1,055,000 | -686.91% | 2,117,000 | 1336.29% | 490,000 | 1038.86% | 237,869 | 245.04% | 833,539 | -697.74% | 0 | 0% | 909,720 | -233.21% | ||
償還長期借款 | (250,424) | 69.82% | (358,253) | 79.04% | (820,430) | 182.6% | (479,561) | 1382.74% | (880,470) | 582.19% | (1,143,000) | 744.21% | (2,048,663) | -1293.15% | (318,373) | -674.99% | (112,469) | -115.86% | (740,430) | 619.8% | (320,450) | -640.41% | (16,180) | 26.43% | (1,173,819) | 300.91% |
發放現金股利 | (137,144) | 38.24% | (112,581) | 24.84% | (30,704) | 6.83% | (30,538) | 88.05% | (51,266) | 33.9% | (66,646) | 43.39% | 0 | 0 | 0 | (51,543) | 43.15% | (51,543) | -103.01% | (45,816) | 74.83% | 0 | 0% | |||
庫藏股票買回成本 | 0 | 0% | 0 | 0% | 0 | 0% | (11,780) | 7.79% | (1,820) | 1.19% | (8,877) | -5.6% |
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。