1587
30.9
TWD+0.00 (0.00%)
2025.04.02收盤
吉茂-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) | (5,084) | 175 | 22,716 | 22,896 | 51,151 | (1,893) | 63,180 | 2,763 | ||||||||||||||||||
本期稅前淨利(淨損) | (5,084) | 175 | 22,716 | 22,896 | 51,151 | (1,893) | 63,180 | 2,763 | ||||||||||||||||||
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 43,289 | 44,732 | 44,922 | 43,215 | 39,399 | 46,490 | 27,980 | 27,156 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
攤銷費用 | 241 | 77 | 62 | 55 | (23) | (6) | 4 | 4 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | 1,075 | (1,151) | (864) | 517 | (1,444) | 0 | 0 | |||||||||||||||||||
利息費用 | 10,699 | 8,308 | 6,475 | 4,324 | 2,853 | 4,192 | 4,032 | 3,624 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
利息收入 | (1,690) | (3,146) | (875) | (204) | (284) | (403) | (345) | |||||||||||||||||||
股利收入 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||
股份基礎給付酬勞成本 | 6,988 | 0 | (309) | 265 | ||||||||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | (458) | (597) | (181) | (887) | (5) | (76) | 280 | |||||||||||||||||||
未實現外幣兌換損失(利益) | (9,612) | 17,779 | 21,509 | (1,555) | ||||||||||||||||||||||
收益費損項目合計 | 50,532 | 66,002 | 71,048 | 45,465 | 39,032 | 49,881 | 9,430 | 30,380 | ||||||||||||||||||
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 | 0 | 78,878 | 32,922 | |||||||||||||||||||||||
應收票據(增加)減少 | (2,579) | (1,894) | (4,863) | (782) | 11,940 | 10,048 | 12,415 | (3,048) | ||||||||||||||||||
應收帳款(增加)減少 | (93,628) | (52,030) | 32,253 | 5,770 | 68,927 | 2,944 | (26,940) | 11,912 | ||||||||||||||||||
應收帳款-關係人(增加)減少 | 21,238 | 34,677 | 8,473 | 8,000 | 13,803 | (2,503) | (13,260) | (8,063) | ||||||||||||||||||
存貨(增加)減少 | 60,039 | 41,604 | 77,373 | (12,892) | (68,417) | 5,186 | (48,015) | 4,959 | ||||||||||||||||||
其他流動資產(增加)減少 | 8,869 | (5,494) | 7,257 | 17,330 | 5,782 | 14,513 | (2,261) | |||||||||||||||||||
其他營業資產(增加)減少 | (4,300) | 264 | 0 | (494) | 239 | (3) | (62) | 3 | ||||||||||||||||||
與營業活動相關之資產之淨變動合計 | (10,361) | 96,005 | 153,415 | 29,861 | 32,274 | 30,185 | (89,199) | 16,862 | ||||||||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
合約負債增加(減少) | 3,059 | (8,004) | 1,569 | 1,447 | 3,160 | (1,147) | (4,127) | |||||||||||||||||||
應付票據增加(減少) | (200) | (5,596) | (1,245) | 1,661 | 3,906 | (150) | 0 | 750 | ||||||||||||||||||
應付帳款增加(減少) | 35,408 | (34,062) | 50,693 | (66,399) | (7,710) | 8,316 | 30,128 | 3,721 | ||||||||||||||||||
應付帳款-關係人增加(減少) | 0 | 218 | (326) | 880 | 663 | 760 | (557) | 807 | ||||||||||||||||||
其他應付款增加(減少) | (1,157) | (6,673) | 14,109 | 5,075 | 3,576 | (2,122) | 5,089 | (15,200) | ||||||||||||||||||
其他應付款-關係人增加(減少) | 366 | (1,749) | 1,868 | 1,818 | ||||||||||||||||||||||
其他流動負債增加(減少) | 15,431 | 6,065 | (14,885) | 2,745 | 6,527 | (94) | (2,643) | |||||||||||||||||||
其他營業負債增加(減少) | (453) | (392) | (412) | (471) | (444) | (384) | (696) | (311) | ||||||||||||||||||
與營業活動相關之負債之淨變動合計 | 52,454 | (50,193) | 51,371 | (53,244) | 11,271 | 5,179 | 27,194 | (12,245) | ||||||||||||||||||
與營業活動相關之資產及負債之淨變動合計 | 42,093 | 45,812 | 204,786 | (23,383) | 43,545 | 35,364 | (62,005) | 4,617 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
調整項目合計 | 92,625 | 111,814 | 275,834 | 22,082 | 82,577 | 85,245 | (52,575) | 34,997 | ||||||||||||||||||
營運產生之現金流入(流出) | 87,541 | 111,989 | 298,550 | 44,978 | 133,728 | 83,352 | 10,605 | 37,760 | ||||||||||||||||||
收取之利息 | 1,690 | 3,146 | 875 | 204 | 284 | 403 | 345 | 254 | ||||||||||||||||||
收取之股利 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||
支付之利息 | (11,199) | (7,504) | (6,312) | (2,838) | (2,584) | (4,055) | (3,856) | (3,451) | ||||||||||||||||||
退還(支付)之所得稅 | (2,165) | (3,391) | (18,520) | (3,944) | (5,008) | (1,706) | (8,683) | (330) | ||||||||||||||||||
營業活動之淨現金流入(流出) | 75,867 | 104,240 | 274,593 | 38,400 | 126,420 | 77,994 | (1,589) | 34,233 | ||||||||||||||||||
投資活動之現金流量 | ||||||||||||||||||||||||||
取得不動產、廠房及設備 | (18,039) | (68,360) | (31,766) | (41,402) | (29,237) | (23,073) | (10,591) | (61,982) | 0 | 0 | 0 | 0 | 0 | |||||||||||||
處分不動產、廠房及設備 | 7,267 | 15,012 | 11,870 | 3,990 | 61 | 2,254 | (377) | |||||||||||||||||||
存出保證金增加 | (283) | (189) | 309 | (251) | 351 | 0 | (1,311) | |||||||||||||||||||
存出保證金減少 | 105 | 0 | 243 | (277) | 577 | 497 | ||||||||||||||||||||
取得無形資產 | 0 | (150) | (1) | 0 | (160) | (8) | (8) | 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 | |||||||||||||
投資活動之淨現金流入(流出) | (10,950) | (53,687) | (19,588) | (50,330) | (52,116) | (41,775) | 27,831 | (59,879) | ||||||||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | 112,120 | 20,015 | 226,315 | 622,558 | 169,134 | 678,409 | 81,855 | 90,063 | ||||||||||||||||||
短期借款減少 | (317,089) | (180,214) | (176,297) | (462,191) | (165,114) | (680,460) | 692 | (59,957) | ||||||||||||||||||
舉借長期借款 | 0 | 160,000 | 0 | 119,833 | 0 | 0 | ||||||||||||||||||||
償還長期借款 | (28,975) | (84,809) | (29,004) | (60,083) | (8,745) | (148,599) | (9,733) | (25,751) | ||||||||||||||||||
租賃本金償還 | (10,853) | (10,040) | (9,450) | (8,381) | (7,741) | (7,645) | ||||||||||||||||||||
發放現金股利 | 0 | 0 | (68,624) | (98,035) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
員工執行認股權 | 0 | |||||||||||||||||||||||||
庫藏股票買回成本 | 0 | 0 | 0 | (7,927) | (18,647) | |||||||||||||||||||||
籌資活動之淨現金流入(流出) | (66,547) | (85,048) | (143,060) | (6,132) | (12,466) | (40,189) | 58,206 | 4,177 | ||||||||||||||||||
匯率變動對現金及約當現金之影響 | (14,184) | (31,641) | 48,511 | 2,996 | (604) | (15,036) | (15,999) | 20,925 | ||||||||||||||||||
本期現金及約當現金增加(減少)數 | (15,814) | (66,136) | 160,456 | (15,066) | 61,234 | (19,006) | 68,449 | (544) | ||||||||||||||||||
期初現金及約當現金餘額 | 0 | 0 | 0 | 0 | 0 | 0 | 261,613 | 321,747 | 291,450 | 313,755 | 364,371 | 172,498 | 135,214 | |||||||||||||
期末現金及約當現金餘額 | (15,814) | (66,136) | 160,456 | (15,066) | 61,234 | (19,006) | 305,852 | 261,613 | 321,747 | 291,450 | 313,755 | 364,371 | 172,498 | |||||||||||||
資產負債表帳列之現金及約當現金 | 453,401 | 13.33% | 553,889 | 16.61% | 544,846 | 17.41% | 379,997 | 12.56% | 407,934 | 15.26% | 276,862 | 11.12% | 305,852 | 11.67% | 261,613 | 10.85% | 321,747 | 13% | 291,450 | 11.82% | 313,755 | 13.62% | 364,371 | 17.02% | 172,498 | 9.94% |
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) | (41,037) | -1.91% | 58,157 | 2.74% | 195,971 | 7.73% | 150,319 | 6.39% | 222,042 | 12.87% | 8,052 | 0.53% | 67,060 | 4.59% | 24,517 | 1.81% | 71,475 | 4.84% | 77,133 | 5.37% | 91,422 | 6.83% | 118,320 | 9.75% | 32,298 | 2.78% |
本期稅前淨利(淨損) | (41,037) | 114.88% | 58,157 | 16.83% | 195,971 | 53.44% | 150,319 | 759.07% | 222,042 | 72.31% | 8,052 | 4.43% | 67,060 | 261.36% | 24,517 | 21.68% | 71,475 | 29.1% | 77,133 | 57.97% | 91,422 | 106.03% | 118,320 | 75.75% | 32,298 | 12.05% |
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 175,862 | -492.29% | 177,428 | 51.36% | 180,105 | 49.11% | 163,275 | 824.5% | 151,757 | 49.42% | 161,113 | 88.71% | 113,240 | 441.34% | 117,151 | 103.57% | 121,328 | 49.4% | 105,929 | 79.61% | 96,996 | 112.5% | 84,227 | 53.92% | 73,107 | 27.28% |
攤銷費用 | 491 | -1.37% | 264 | 0.08% | 235 | 0.06% | 118 | 0.6% | 16 | 0.01% | 8 | 0% | 17 | 0.07% | 16 | 0.01% | 6,098 | 2.48% | 4,014 | 3.02% | 336 | 0.39% | 645 | 0.41% | 7,319 | 2.73% |
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | (4,737) | 13.26% | (4,203) | -1.22% | (11,649) | -3.18% | 2,342 | 11.83% | (1,953) | -0.64% | (943) | -0.52% | (3,298) | -12.85% | 0 | 0% | 0 | 0% | (625) | -0.47% | 437 | 0.51% | (443) | -0.28% | 0 | 0% |
利息費用 | 37,168 | -104.05% | 31,054 | 8.99% | 21,212 | 5.78% | 13,483 | 68.09% | 14,030 | 4.57% | 20,405 | 11.24% | 16,042 | 62.52% | 14,144 | 12.5% | 15,198 | 6.19% | 15,106 | 11.35% | 12,880 | 14.94% | 9,795 | 6.27% | 9,241 | 3.45% |
利息收入 | (6,767) | 18.94% | (9,735) | -2.82% | (1,673) | -0.46% | (1,399) | -7.06% | (2,037) | -0.66% | (1,356) | -0.75% | (965) | -3.76% | ||||||||||||
股利收入 | (496) | 1.39% | 0 | 0% | (174) | -0.05% | (564) | -2.85% | ||||||||||||||||||
股份基礎給付酬勞成本 | 12,641 | -35.39% | 0 | 0% | 334 | 0.18% | 2,892 | 11.27% | ||||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | (733) | 2.05% | (704) | -0.2% | (226) | -0.06% | (1,645) | -8.31% | (863) | -0.28% | (313) | -0.17% | 360 | 1.4% | ||||||||||||
未實現外幣兌換損失(利益) | (5,745) | 16.08% | 8,372 | 2.42% | 1,643 | 0.45% | (2,750) | -13.89% | (1,464) | -0.48% | ||||||||||||||||
收益費損項目合計 | 207,684 | -581.37% | 202,476 | 58.61% | 189,473 | 51.67% | 172,860 | 872.9% | 61,344 | 19.98% | 180,645 | 99.47% | 108,800 | 424.04% | 131,753 | 116.48% | 145,525 | 59.25% | 148,164 | 111.35% | 110,049 | 127.63% | 34,085 | 21.82% | 89,222 | 33.3% |
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 | 0 | 0% | 7,977 | 2.31% | 15,960 | 4.35% | 12,929 | 65.29% | ||||||||||||||||||
應收票據(增加)減少 | 3,160 | -8.85% | (2,129) | -0.62% | 132 | 0.04% | 15,736 | 79.46% | 20,071 | 6.54% | (7,338) | -4.04% | (10,693) | -41.68% | 7,665 | 6.78% | 2,180 | 0.89% | (1,047) | -0.79% | (10,625) | -12.32% | 5,113 | 3.27% | 1,813 | 0.68% |
應收帳款(增加)減少 | (164,750) | 461.19% | (30,925) | -8.95% | (8,249) | -2.25% | (46,413) | -234.37% | (33,744) | -10.99% | 11,097 | 6.11% | (52,043) | -202.83% | 13,674 | 12.09% | (10,734) | -4.37% | 58,932 | 44.29% | (23,916) | -27.74% | 1,263 | 0.81% | 72,372 | 27.01% |
應收帳款-關係人(增加)減少 | (5,065) | 14.18% | 27,984 | 8.1% | (21,035) | -5.74% | (29,489) | -148.91% | 33,022 | 10.75% | 11,685 | 6.43% | (28,494) | -111.05% | (6,317) | -5.58% | (1,216) | -0.5% | (30,981) | -23.28% | (21,307) | -24.71% | (8,099) | -5.19% | (3,344) | -1.25% |
存貨(增加)減少 | (40,806) | 114.23% | 191,602 | 55.46% | 32,442 | 8.85% | (201,850) | -1019.29% | (105,769) | -34.44% | 90,175 | 49.65% | (122,841) | -478.76% | (24,948) | -22.06% | 29,967 | 12.2% | (100,235) | -75.33% | (6,282) | -7.29% | (76,451) | -48.95% | 46,633 | 17.4% |
其他流動資產(增加)減少 | (29,152) | 81.61% | (27,949) | -8.09% | 15,189 | 4.14% | (4,044) | -20.42% | 3,293 | 1.07% | 42,184 | 23.23% | 7,813 | 30.45% | ||||||||||||
其他營業資產(增加)減少 | (2,862) | 8.01% | 138 | 0.04% | 482 | 0.13% | (494) | -2.49% | 12 | 0% | 982 | 0.54% | 1,298 | 5.06% | 1,009 | 0.89% | (1,018) | -0.41% | 504 | 0.38% | 14 | 0.02% | 831 | 0.53% | (1,634) | -0.61% |
與營業活動相關之資產之淨變動合計 | (239,475) | 670.37% | 166,698 | 48.25% | 34,921 | 9.52% | (253,625) | -1280.74% | (83,115) | -27.07% | 148,785 | 81.93% | (219,182) | -854.24% | (13,052) | -11.54% | 28,804 | 11.73% | (87,018) | -65.4% | (96,920) | -112.41% | (75,131) | -48.1% | 133,444 | 49.8% |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
合約負債增加(減少) | 4,523 | -12.66% | (8,994) | -2.6% | (1,201) | -0.33% | (12,810) | -64.69% | 17,044 | 5.55% | (1,788) | -0.98% | 957 | 3.73% | ||||||||||||
應付票據增加(減少) | (120) | 0.34% | (3,153) | -0.91% | (2,675) | -0.73% | 1,722 | 8.7% | 4,106 | 1.34% | 28 | 0.02% | (3,401) | -13.26% | 2,937 | 2.6% | (394) | -0.16% | 868 | 0.65% | (100) | -0.12% | (718) | -0.46% | (10,039) | -3.75% |
應付帳款增加(減少) | 71,013 | -198.79% | 14,420 | 4.17% | 38,461 | 10.49% | (9,024) | -45.57% | 58,107 | 18.92% | (99,368) | -54.72% | 94,385 | 367.86% | 27,296 | 24.13% | 21,708 | 8.84% | 14,748 | 11.08% | (25,873) | -30.01% | 15,459 | 9.9% | 35,687 | 13.32% |
應付帳款-關係人增加(減少) | (451) | 1.26% | (3,195) | -0.92% | (1,824) | -0.5% | 3,734 | 18.86% | 615 | 0.2% | (1,118) | -0.62% | 881 | 3.43% | 1,432 | 1.27% | 2,907 | 1.18% | (2,345) | -2.72% | 2,528 | 1.62% | (416) | -0.16% | ||
其他應付款增加(減少) | (2,611) | 7.31% | (25,103) | -7.27% | 13,601 | 3.71% | (5,131) | -25.91% | 30,517 | 9.94% | (11,274) | -6.21% | 9,383 | 36.57% | (26,648) | -23.56% | 31,697 | 12.9% | 19,442 | 14.61% | 3,963 | 4.6% | (7,117) | -4.56% | (39,553) | -14.76% |
其他應付款-關係人增加(減少) | (4,537) | 12.7% | (3,019) | -0.87% | 5,012 | 1.37% | 133 | 0.67% | 1,593 | 0.52% | ||||||||||||||||
其他流動負債增加(減少) | 18,100 | -50.67% | (7,070) | -2.05% | (16,442) | -4.48% | 8,234 | 41.58% | 16,376 | 5.33% | 499 | 0.27% | (1,874) | -7.3% | ||||||||||||
其他營業負債增加(減少) | (1,780) | 4.98% | (1,629) | -0.47% | (1,831) | -0.5% | (1,843) | -9.31% | (1,587) | -0.52% | (1,528) | -0.84% | (1,664) | -6.49% | (1,374) | -1.21% | (1,446) | -0.59% | (2,649) | -1.99% | (1,534) | -1.78% | (956) | -0.61% | 1,217 | 0.45% |
與營業活動相關之負債之淨變動合計 | 84,137 | -235.53% | (37,743) | -10.93% | 33,101 | 9.03% | (14,985) | -75.67% | 126,771 | 41.28% | (114,549) | -63.07% | 98,667 | 384.55% | 3,977 | 3.52% | 37,554 | 15.29% | 21,715 | 16.32% | (11,919) | -13.82% | 87,239 | 55.85% | 33,008 | 12.32% |
與營業活動相關之資產及負債之淨變動合計 | (155,338) | 434.84% | 128,955 | 37.33% | 68,022 | 18.55% | (268,610) | -1356.41% | 43,656 | 14.22% | 34,236 | 18.85% | (120,515) | -469.7% | (9,075) | -8.02% | 66,358 | 27.02% | (65,303) | -49.08% | (108,839) | -126.23% | 12,108 | 7.75% | 166,452 | 62.12% |
調整項目合計 | 52,346 | -146.53% | 331,431 | 95.94% | 257,495 | 70.22% | (95,750) | -483.51% | 105,000 | 34.19% | 214,881 | 118.32% | (11,715) | -45.66% | 122,678 | 108.46% | 211,883 | 86.26% | 82,861 | 62.27% | 1,210 | 1.4% | 46,193 | 29.57% | 255,674 | 95.41% |
營運產生之現金流入(流出) | 11,309 | -31.66% | 389,588 | 112.77% | 453,466 | 123.65% | 54,569 | 275.56% | 327,042 | 106.5% | 222,933 | 122.76% | 55,345 | 215.7% | 147,195 | 130.13% | 283,358 | 115.36% | 159,994 | 120.24% | 92,632 | 107.43% | 164,513 | 105.33% | 287,972 | 107.47% |
收取之利息 | 6,767 | -18.94% | 9,735 | 2.82% | 1,673 | 0.46% | 1,399 | 7.06% | 2,037 | 0.66% | 1,356 | 0.75% | 965 | 3.76% | 1,076 | 0.95% | 1,401 | 0.57% | 2,229 | 1.68% | ||||||
收取之股利 | 496 | -1.39% | 0 | 0% | 174 | 0.05% | 564 | 2.85% | ||||||||||||||||||
支付之利息 | (38,544) | 107.9% | (29,666) | -8.59% | (21,153) | -5.77% | (10,721) | -54.14% | (12,807) | -4.17% | (20,535) | -11.31% | (16,234) | -63.27% | (13,804) | -12.2% | (14,816) | -6.03% | (15,194) | -11.42% | ||||||
退還(支付)之所得稅 | (15,751) | 44.09% | (24,185) | -7% | (67,441) | -18.39% | (26,008) | -131.33% | (9,204) | -3% | (22,146) | -12.19% | (14,418) | -56.19% | (21,357) | -18.88% | (24,316) | -9.9% | (13,972) | -10.5% | (6,410) | -7.43% | (8,319) | -5.33% | (20,004) | -7.47% |
營業活動之淨現金流入(流出) | (35,723) | 100% | 345,472 | 100% | 366,719 | 100% | 19,803 | 100% | 307,068 | 100% | 181,608 | 100% | 25,658 | 100% | 113,110 | 100% | 245,627 | 100% | 133,057 | 100% | 86,222 | 100% | 156,194 | 100% | 267,968 | 100% |
投資活動之現金流量 | ||||||||||||||||||||||||||
取得不動產、廠房及設備 | (122,637) | 107.32% | (457,504) | 106.71% | (161,617) | 110.57% | (111,496) | 105.92% | (137,817) | 480.63% | (150,690) | 121.39% | (81,812) | 255.24% | (170,106) | 99.36% | (170,844) | 103.45% | (221,444) | 105.52% | (227,881) | 106.24% | (225,461) | 190.74% | (101,452) | 86.55% |
處分不動產、廠房及設備 | 9,368 | -8.2% | 29,516 | -6.88% | 16,995 | -11.63% | 7,548 | -7.17% | 9,789 | -34.14% | 8,486 | -6.84% | 3,973 | -12.4% | ||||||||||||
存出保證金增加 | (1,489) | 1.3% | (528) | 0.12% | (1,521) | 1.04% | (569) | 0.54% | (59) | 0.21% | 0 | 0% | (1,747) | 1.02% | (5,608) | 3.4% | (2,521) | 1.2% | (1,074) | 0.5% | (143) | 0.12% | (970) | 0.83% | ||
存出保證金減少 | 487 | -0.43% | 40 | -0.01% | 0 | 0% | 243 | -0.23% | 0 | 0% | 3,288 | -2.65% | 3,202 | -9.99% | 976 | -0.57% | ||||||||||
取得無形資產 | 0 | 0% | (270) | 0.06% | (18) | 0.01% | (990) | 0.94% | (160) | 0.56% | (8) | 0.01% | (17) | 0.05% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | (143) | 0.12% | 10 | -0.01% |
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
投資活動之淨現金流入(流出) | (114,271) | 100% | (428,746) | 100% | (146,161) | 100% | (105,264) | 100% | (28,674) | 100% | (124,133) | 100% | (32,053) | 100% | (171,206) | 100% | (165,141) | 100% | (209,853) | 100% | (214,494) | 100% | (118,206) | 100% | (117,221) | 100% |
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | 628,941 | 5508.81% | 408,326 | 419.65% | 447,390 | -467.3% | 1,073,088 | 1590.11% | 541,493 | -406.07% | 820,683 | -1326.42% | 324,010 | 721.24% | 258,266 | -3724.1% | 549,149 | -1056.52% | 498,554 | 841.58% | 70,690 | 114.68% | 151,769 | 100.33% | (17,511) | 14.38% |
短期借款減少 | (660,686) | -5786.86% | (461,496) | -474.3% | (323,378) | 337.77% | (819,776) | -1214.75% | (544,761) | 408.52% | (854,907) | 1381.73% | (241,356) | -537.25% | (148,328) | 2138.83% | (546,289) | 1051.02% | (479,289) | -809.06% | ||||||
應付短期票券增加 | 0 | 0% | 10,000 | 10.28% | 0 | 0% | 29,900 | 44.31% | 48,600 | -36.45% | 87,500 | -141.42% | 0 | 0% | 30,000 | 50.64% | 20,000 | 32.44% | ||||||||
應付短期票券減少 | (60,000) | -525.53% | 0 | 0% | (86,000) | 89.83% | 0 | 0% | (30,000) | 22.5% | 0 | 0% | (109,822) | -244.46% | (178) | 2.57% | ||||||||||
舉借長期借款 | 0 | 0% | 360,000 | 369.99% | 0 | 0% | 166,212 | -268.64% | 80,000 | 178.08% | 25,000 | -360.49% | 63,118 | -121.43% | 112,037 | 189.12% | 90,299 | 146.49% | 205,000 | 135.52% | 10,000 | -8.21% | ||||
償還長期借款 | (58,700) | -514.15% | (112,053) | -115.16% | (29,004) | 30.29% | (86,339) | -127.94% | (66,518) | 49.88% | (245,286) | 396.44% | (99,954) | -222.5% | (83,709) | 1207.05% | (63,618) | 122.4% | (41,858) | -70.66% | (39,092) | -63.42% | (169,738) | -112.21% | (52,041) | 42.75% |
租賃本金償還 | (42,077) | -368.55% | (38,852) | -39.93% | (36,124) | 37.73% | (31,353) | -46.46% | (30,729) | 23.04% | (31,046) | 50.18% | ||||||||||||||
發放現金股利 | (34,312) | -300.53% | (68,624) | -70.53% | (68,624) | 71.68% | (98,035) | -145.27% | (32,839) | 24.63% | (6,604) | 10.67% | (30,020) | -66.82% | (54,336) | 783.5% | (54,337) | 104.54% | (65,204) | -110.07% | (63,305) | -102.7% | (26,377) | -17.44% | (52,754) | 43.33% |
現金增資 | 238,250 | 2086.8% | 0 | 0% | 151,053 | 336.24% | ||||||||||||||||||||
員工執行認股權 | 6,180 | 54.13% | ||||||||||||||||||||||||
庫藏股票買回成本 | (6,179) | -54.12% | 0 | 0% | (18,597) | 13.95% | (7,927) | 12.81% | (33,026) | -73.52% | ||||||||||||||||
籌資活動之淨現金流入(流出) | 11,417 | 100% | 97,301 | 100% | (95,740) | 100% | 67,485 | 100% | (133,351) | 100% | (61,872) | 100% | 44,924 | 100% | (6,935) | 100% | (51,977) | 100% | 59,240 | 100% | 61,643 | 100% | 151,272 | 100% | (121,736) | 100% |
匯率變動對現金及約當現金之影響 | 38,089 | (4,984) | 40,031 | (9,961) | (13,971) | (24,593) | 5,710 | 4,897 | 1,788 | (4,749) | 16,013 | 2,613 | 8,273 | |||||||||||||
本期現金及約當現金增加(減少)數 | (100,488) | 9,043 | 164,849 | (27,937) | 131,072 | (28,990) | 44,239 | (60,134) | 30,297 | (22,305) | (50,616) | 191,873 | 37,284 | |||||||||||||
期初現金及約當現金餘額 | 553,889 | 544,846 | 379,997 | 407,934 | 276,862 | 305,852 | ||||||||||||||||||||
期末現金及約當現金餘額 | 453,401 | 553,889 | 544,846 | 379,997 | 407,934 | 276,862 | ||||||||||||||||||||
資產負債表帳列之現金及約當現金 | 453,401 | 553,889 | 544,846 | 379,997 | 407,934 | 276,862 | 305,852 | 261,613 | 321,747 | 291,450 | 313,755 | 364,371 | 172,498 |
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
吉茂(1587) 2024年第4季「營業活動之現金流」單季為NT$7,587萬元、較上一季成長153.4%;而今年初至今累積為NT$-3,572萬元、較去年同期衰退-110.34%。
單季
吉茂(1587) 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$7,587萬元,較上一季成長153.4%,為過去11年同期中的第5高。
同時吉茂過去3年、5年與10年的「第4季營業活動之現金流年化成長率」分別為--、--與--。
其中稅前淨利為NT$-508萬元,收益費損相關之調整項目為NT$5,053萬元,所得稅/利息等之影響數為NT$-1,167萬元
今年初累積至今
今年全年營業活動之現金流累積為NT$-3,572萬元,較去年同期衰退-110.34%,為過去11年同期中的第12高。
同時吉茂過去3年、5年與10年的「全年營業活動之現金流年化成長率」分別為--、--與--。
其中稅前淨利為NT$-4,104萬元,收益費損相關之調整項目為NT$2.08億元,所得稅/利息等之影響數為NT$-4,703萬元
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) | (5,084) | 175 | 22,716 | 22,896 | 51,151 | (1,893) | 63,180 | 2,763 | ||||||||||||||||||
收益費損項目合計 | 50,532 | 66,002 | 71,048 | 45,465 | 39,032 | 49,881 | 9,430 | 30,380 | ||||||||||||||||||
折舊費用 | 43,289 | 44,732 | 44,922 | 43,215 | 39,399 | 46,490 | 27,980 | 27,156 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
攤銷費用 | 241 | 77 | 62 | 55 | (23) | (6) | 4 | 4 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | 42,093 | 45,812 | 204,786 | (23,383) | 43,545 | 35,364 | (62,005) | 4,617 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
營業活動之淨現金流入(流出) | 75,867 | 104,240 | 274,593 | 38,400 | 126,420 | 77,994 | (1,589) | 34,233 |
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) | (41,037) | -1.91% | 58,157 | 2.74% | 195,971 | 7.73% | 150,319 | 6.39% | 222,042 | 12.87% | 8,052 | 0.53% | 67,060 | 4.59% | 24,517 | 1.81% | 71,475 | 4.84% | 77,133 | 5.37% | 91,422 | 6.83% | 118,320 | 9.75% | 32,298 | 2.78% |
收益費損項目合計 | 207,684 | -581.37% | 202,476 | 58.61% | 189,473 | 51.67% | 172,860 | 872.9% | 61,344 | 19.98% | 180,645 | 99.47% | 108,800 | 424.04% | 131,753 | 116.48% | 145,525 | 59.25% | 148,164 | 111.35% | 110,049 | 127.63% | 34,085 | 21.82% | 89,222 | 33.3% |
折舊費用 | 175,862 | -492.29% | 177,428 | 51.36% | 180,105 | 49.11% | 163,275 | 824.5% | 151,757 | 49.42% | 161,113 | 88.71% | 113,240 | 441.34% | 117,151 | 103.57% | 121,328 | 49.4% | 105,929 | 79.61% | 96,996 | 112.5% | 84,227 | 53.92% | 73,107 | 27.28% |
攤銷費用 | 491 | -1.37% | 264 | 0.08% | 235 | 0.06% | 118 | 0.6% | 16 | 0.01% | 8 | 0% | 17 | 0.07% | 16 | 0.01% | 6,098 | 2.48% | 4,014 | 3.02% | 336 | 0.39% | 645 | 0.41% | 7,319 | 2.73% |
與營業活動相關之資產及負債之淨變動合計 | (155,338) | 434.84% | 128,955 | 37.33% | 68,022 | 18.55% | (268,610) | -1356.41% | 43,656 | 14.22% | 34,236 | 18.85% | (120,515) | -469.7% | (9,075) | -8.02% | 66,358 | 27.02% | (65,303) | -49.08% | (108,839) | -126.23% | 12,108 | 7.75% | 166,452 | 62.12% |
營業活動之淨現金流入(流出) | (35,723) | 100% | 345,472 | 100% | 366,719 | 100% | 19,803 | 100% | 307,068 | 100% | 181,608 | 100% | 25,658 | 100% | 113,110 | 100% | 245,627 | 100% | 133,057 | 100% | 86,222 | 100% | 156,194 | 100% | 267,968 | 100% |
投資活動之淨現金流
吉茂(1587) 2024年第4季「投資活動之淨現金流」單季為NT$-1,095萬元、較上一季成長41.26%;而今年初至今累積為NT$-1.14億元、較去年同期成長73.35%。
單季
吉茂(1587) 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$-1,095萬元,較上一季成長41.26%,為過去11年同期中的第2高。
今年初累積至今
今年全年投資活動之淨現金流累積為NT$-1.14億元,較去年同期成長73.35%,為過去11年同期中的第4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) | (10,950) | (53,687) | (19,588) | (50,330) | (52,116) | (41,775) | 27,831 | (59,879) | ||||||||||||||||||
取得不動產、廠房及設備 | (18,039) | (68,360) | (31,766) | (41,402) | (29,237) | (23,073) | (10,591) | (61,982) | 0 | 0 | 0 | 0 | 0 | |||||||||||||
處分不動產、廠房及設備 | 7,267 | 15,012 | 11,870 | 3,990 | 61 | 2,254 | (377) | |||||||||||||||||||
取得無形資產 | 0 | (150) | (1) | 0 | (160) | (8) | (8) | 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 | (22,737) | 4,116 | ||||||||||||||||||||||||
處分透過損益按公允價值衡量之金融資產 | 0 | (4,116) | ||||||||||||||||||||||||
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 | 0 | (1,062) | ||||||||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 0 | 945 | ||||||||||||||||||||||||
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) | (114,271) | 100% | (428,746) | 100% | (146,161) | 100% | (105,264) | 100% | (28,674) | 100% | (124,133) | 100% | (32,053) | 100% | (171,206) | 100% | (165,141) | 100% | (209,853) | 100% | (214,494) | 100% | (118,206) | 100% | (117,221) | 100% |
取得不動產、廠房及設備 | (122,637) | 107.32% | (457,504) | 106.71% | (161,617) | 110.57% | (111,496) | 105.92% | (137,817) | 480.63% | (150,690) | 121.39% | (81,812) | 255.24% | (170,106) | 99.36% | (170,844) | 103.45% | (221,444) | 105.52% | (227,881) | 106.24% | (225,461) | 190.74% | (101,452) | 86.55% |
處分不動產、廠房及設備 | 9,368 | -8.2% | 29,516 | -6.88% | 16,995 | -11.63% | 7,548 | -7.17% | 9,789 | -34.14% | 8,486 | -6.84% | 3,973 | -12.4% | ||||||||||||
取得無形資產 | 0 | 0% | (270) | 0.06% | (18) | 0.01% | (990) | 0.94% | (160) | 0.56% | (8) | 0.01% | (17) | 0.05% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | (143) | 0.12% | 10 | -0.01% |
處分無形資產 | ||||||||||||||||||||||||||
取得透過損益按公允價值衡量之金融資產 | (36,345) | 126.75% | (1,280) | 1.03% | 922 | -0.43% | (2) | 0% | 0 | 0% | ||||||||||||||||
處分透過損益按公允價值衡量之金融資產 | 4,613 | -16.09% | 2,223 | -1.79% | 3,298 | -10.29% | ||||||||||||||||||||
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 | 0 | 0% | (205,517) | 716.74% | (21,525) | 17.34% | ||||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 0 | 0% | 226,925 | -791.4% | ||||||||||||||||||||||
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
吉茂(1587) 2024年第4季「籌資活動之淨現金流」單季為NT$-6,655萬元、較上一季衰退-939.29%;而今年初至今累積為NT$1,142萬元、較去年同期衰退-88.27%。
單季
吉茂(1587) 最新公布的2024年第4季財報中,本季新增之「籌資活動之淨現金流」為NT$-6,655萬元,較上一季衰退-939.29%,為過去11年同期中的第7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$1,142萬元,較去年同期衰退-88.27%,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) | (66,547) | (85,048) | (143,060) | (6,132) | (12,466) | (40,189) | 58,206 | 4,177 | ||||||||||||||||||
短期借款增加 | 112,120 | 20,015 | 226,315 | 622,558 | 169,134 | 678,409 | 81,855 | 90,063 | ||||||||||||||||||
短期借款減少 | (317,089) | (180,214) | (176,297) | (462,191) | (165,114) | (680,460) | 692 | (59,957) | ||||||||||||||||||
發行公司債 | ||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||
舉借長期借款 | 0 | 160,000 | 0 | 119,833 | 0 | 0 | ||||||||||||||||||||
償還長期借款 | (28,975) | (84,809) | (29,004) | (60,083) | (8,745) | (148,599) | (9,733) | (25,751) | ||||||||||||||||||
發放現金股利 | 0 | 0 | (68,624) | (98,035) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
庫藏股票買回成本 | 0 | 0 | 0 | (7,927) | (18,647) |
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) | 11,417 | 100% | 97,301 | 100% | (95,740) | 100% | 67,485 | 100% | (133,351) | 100% | (61,872) | 100% | 44,924 | 100% | (6,935) | 100% | (51,977) | 100% | 59,240 | 100% | 61,643 | 100% | 151,272 | 100% | (121,736) | 100% |
短期借款增加 | 628,941 | 5508.81% | 408,326 | 419.65% | 447,390 | -467.3% | 1,073,088 | 1590.11% | 541,493 | -406.07% | 820,683 | -1326.42% | 324,010 | 721.24% | 258,266 | -3724.1% | 549,149 | -1056.52% | 498,554 | 841.58% | 70,690 | 114.68% | 151,769 | 100.33% | (17,511) | 14.38% |
短期借款減少 | (660,686) | -5786.86% | (461,496) | -474.3% | (323,378) | 337.77% | (819,776) | -1214.75% | (544,761) | 408.52% | (854,907) | 1381.73% | (241,356) | -537.25% | (148,328) | 2138.83% | (546,289) | 1051.02% | (479,289) | -809.06% | ||||||
發行公司債 | ||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||
舉借長期借款 | 0 | 0% | 360,000 | 369.99% | 0 | 0% | 166,212 | -268.64% | 80,000 | 178.08% | 25,000 | -360.49% | 63,118 | -121.43% | 112,037 | 189.12% | 90,299 | 146.49% | 205,000 | 135.52% | 10,000 | -8.21% | ||||
償還長期借款 | (58,700) | -514.15% | (112,053) | -115.16% | (29,004) | 30.29% | (86,339) | -127.94% | (66,518) | 49.88% | (245,286) | 396.44% | (99,954) | -222.5% | (83,709) | 1207.05% | (63,618) | 122.4% | (41,858) | -70.66% | (39,092) | -63.42% | (169,738) | -112.21% | (52,041) | 42.75% |
發放現金股利 | (34,312) | -300.53% | (68,624) | -70.53% | (68,624) | 71.68% | (98,035) | -145.27% | (32,839) | 24.63% | (6,604) | 10.67% | (30,020) | -66.82% | (54,336) | 783.5% | (54,337) | 104.54% | (65,204) | -110.07% | (63,305) | -102.7% | (26,377) | -17.44% | (52,754) | 43.33% |
庫藏股票買回成本 | (6,179) | -54.12% | 0 | 0% | (18,597) | 13.95% | (7,927) | 12.81% | (33,026) | -73.52% |
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。