1725
32.35
TWD+0.20 (0.62%)
2025.04.02收盤
元禎-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) | 54,756 | 18,347 | 15,738 | 87,076 | 110,812 | 21,727 | 32,114 | 45,726 | 65,464 | 42,526 | 44,191 | 36,171 | (205,156) | |||||||||||||
本期稅前淨利(淨損) | 54,756 | 18,347 | 15,738 | 87,076 | 110,812 | 21,727 | 32,114 | 45,726 | 65,464 | 42,526 | 44,191 | 36,171 | (205,156) | |||||||||||||
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 4,277 | 4,307 | 4,264 | 4,565 | 4,345 | 4,631 | 3,227 | 3,678 | 3,663 | 4,031 | 4,148 | 3,783 | 3,081 | |||||||||||||
攤銷費用 | 461 | 358 | 342 | 481 | 444 | 389 | 386 | 96 | 70 | 190 | 158 | 157 | 151 | |||||||||||||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 8 | 243 | 3,153 | (2,566) | 2,873 | 390 | (439) | 6,345 | 17 | 0 | 8,323 | |||||||||||||||
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | (2,212) | (11,861) | (3,355) | (30,296) | (66,769) | (3,184) | 1,095 | |||||||||||||||||||
利息費用 | 9,291 | 9,466 | 7,006 | 3,857 | 2,657 | 2,875 | 3,021 | 4,154 | 3,763 | 3,232 | 3,179 | 4,245 | 4,481 | |||||||||||||
利息收入 | (5,054) | (8,916) | (3,532) | (906) | (848) | (3,070) | (3,399) | |||||||||||||||||||
股利收入 | (481) | 0 | 0 | (104) | 0 | 0 | 0 | |||||||||||||||||||
非金融資產減損損失 | 0 | 3,564 | 1,375 | 92 | ||||||||||||||||||||||
未實現外幣兌換損失(利益) | (11,841) | 36,329 | 33,592 | 1,310 | (5,428) | 5,498 | 618 | |||||||||||||||||||
收益費損項目合計 | (5,553) | 29,931 | 43,876 | (18,380) | (62,662) | 7,084 | 5,999 | 9,377 | (11,198) | 735 | 7,325 | 599 | 218,151 | |||||||||||||
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 | 601 | (39) | 9,276 | 13,778 | 69,521 | 3,003 | (44,196) | |||||||||||||||||||
應收票據(增加)減少 | 18,508 | (9,644) | (64,447) | (72,977) | (23,992) | (14,090) | 32,312 | (96,103) | (60,221) | 10,248 | (12,907) | (108,702) | 8,545 | |||||||||||||
應收帳款(增加)減少 | (73,174) | 59,490 | (63,086) | 54,624 | (198,982) | 17,124 | 130,291 | 41,095 | (90,730) | 64,093 | 153,022 | 62,650 | 35,766 | |||||||||||||
應收帳款-關係人(增加)減少 | (2,698) | (1,062) | (2,696) | |||||||||||||||||||||||
其他應收款(增加)減少 | 787 | 1,285 | (1,751) | 303 | (607) | 2,003 | 2,003 | 4,203 | (3,189) | 3,598 | 5,107 | 1,649 | 4,154 | |||||||||||||
存貨(增加)減少 | (78,825) | 36,108 | 15,427 | (9,237) | (17,216) | 16,495 | (27,806) | 27,154 | (39,117) | 33,204 | 63,886 | (9,502) | (20,628) | |||||||||||||
預付款項(增加)減少 | (6,544) | 32,925 | 737 | 4,338 | 9,134 | 14,222 | 6,238 | (17,960) | (15,537) | 17,797 | 4,100 | (6,392) | 3,296 | |||||||||||||
其他流動資產(增加)減少 | 51 | 62 | (1,171) | 25 | ||||||||||||||||||||||
與營業活動相關之資產之淨變動合計 | (141,294) | 119,125 | (107,711) | (9,146) | (162,142) | 38,757 | 97,982 | (41,611) | (209,140) | 127,596 | 213,208 | (60,297) | 32,250 | |||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
合約負債增加(減少) | 16,450 | (105,882) | (1,876) | (4,345) | 15,468 | 46,247 | (3,623) | |||||||||||||||||||
應付票據增加(減少) | 838 | 726 | 14,510 | 19,007 | 1,448 | (28,305) | 5,853 | 7,657 | 100,141 | (5,138) | 26,296 | 46,041 | 43,194 | |||||||||||||
應付帳款增加(減少) | 62,750 | 17,797 | (3,260) | (87,561) | 140,453 | (12,650) | 41,348 | (153,538) | 155,498 | (133,896) | (183,351) | 36,502 | (22,765) | |||||||||||||
應付帳款-關係人增加(減少) | (883) | (3,672) | 3,079 | 6,565 | 3,645 | (13,729) | (2,182) | (1,093) | 2,395 | 927 | 36 | 600 | 522 | |||||||||||||
其他應付款增加(減少) | 8,975 | 2,574 | 8,921 | 10,065 | 8,893 | 4,610 | 5,007 | 5,098 | (11,108) | (5,691) | 3,411 | 640 | 14,513 | |||||||||||||
淨確定福利負債增加(減少) | 447 | 776 | 453 | 490 | 495 | 491 | 474 | 335 | 1,442 | (2,176) | 399 | 350 | 368 | |||||||||||||
與營業活動相關之負債之淨變動合計 | 87,597 | (87,681) | 22,807 | (55,779) | 170,402 | (5,489) | 46,877 | (148,867) | 272,947 | (121,692) | (174,004) | 78,584 | 33,758 | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (53,697) | 31,444 | (84,904) | (64,925) | 8,260 | 33,268 | 144,859 | (190,478) | 63,807 | 5,904 | 39,204 | 18,287 | 66,008 | |||||||||||||
調整項目合計 | (59,250) | 61,375 | (41,028) | (83,305) | (54,402) | 40,352 | 150,858 | (181,101) | 52,609 | 6,639 | 46,529 | 18,886 | 284,159 | |||||||||||||
營運產生之現金流入(流出) | (4,494) | 79,722 | (25,290) | 3,771 | 56,410 | 62,079 | 182,972 | (135,375) | 118,073 | 49,165 | 90,720 | 55,057 | 79,003 | |||||||||||||
收取之利息 | 3,852 | 9,035 | 2,143 | 902 | 877 | 3,117 | 3,249 | 4,685 | 1,861 | 3,901 | 1,791 | 2,242 | 2,315 | |||||||||||||
收取之股利 | 881 | 419 | 0 | 29,804 | 0 | 0 | 4,183 | 309 | 2,233 | 0 | 2,210 | 1,723 | 0 | |||||||||||||
支付之利息 | (8,884) | (11,240) | (8,563) | (5,437) | (4,723) | (521) | (3,040) | (4,320) | (3,747) | (2,228) | (3,296) | (4,238) | (4,960) | |||||||||||||
退還(支付)之所得稅 | (417) | (778) | (116) | (940) | (20) | 1,545 | 1,669 | (3,442) | (3,411) | (989) | (1,900) | (931) | (1,246) | |||||||||||||
營業活動之淨現金流入(流出) | (9,062) | 77,158 | (31,826) | 28,100 | 52,544 | 66,220 | 189,033 | (138,143) | 115,009 | 49,849 | 89,525 | 53,853 | 75,112 | |||||||||||||
投資活動之現金流量 | ||||||||||||||||||||||||||
取得透過其他綜合損益按公允價值衡量之金融資產 | (506) | 0 | (10,128) | (6,047) | (17,239) | (36,173) | (549) | |||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | 0 | (5,500) | 4,339 | 0 | (177,946) | |||||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 4,596 | (1,381) | 0 | 24,936 | (1,970) | |||||||||||||||||||||
取得不動產、廠房及設備 | 363 | 5 | (39) | (365,290) | (2,806) | (148) | (16) | (2,186) | 14 | (71) | (1,075) | 69,204 | (92,658) | |||||||||||||
取得無形資產 | 0 | 0 | 0 | (163) | (366) | 0 | (1,506) | 0 | (26) | (1) | 0 | (1) | 0 | |||||||||||||
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
收取之利息 | 399 | |||||||||||||||||||||||||
投資活動之淨現金流入(流出) | 4,960 | (7,404) | (4,147) | (242,391) | (21,588) | (214,151) | 21,892 | (23,237) | 42,565 | (48,727) | (260) | 71,245 | 44,816 | |||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||||
租賃本金償還 | (673) | (703) | (494) | (1,244) | (1,327) | (1,219) | ||||||||||||||||||||
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) | (18,150) | (160,531) | 348,361 | 128,281 | (258,980) | (9,567) | (102,645) | 133,788 | (59,521) | 53,429 | 53,407 | 3,945 | (283,314) | |||||||||||||
匯率變動對現金及約當現金之影響 | 11,992 | (39,913) | (32,187) | 3,751 | 10,539 | (15,867) | 2,342 | (5,022) | 11,181 | (4,898) | 11,256 | 1,753 | 1,267 | |||||||||||||
本期現金及約當現金增加(減少)數 | (10,260) | (130,690) | 280,201 | (82,259) | (217,485) | (173,365) | 110,622 | (32,614) | 109,234 | 49,653 | 153,928 | 130,796 | (162,119) | |||||||||||||
期初現金及約當現金餘額 | 0 | 0 | 0 | 0 | 0 | 0 | 1,135,842 | 1,089,216 | 803,400 | 700,934 | 609,666 | 216,920 | 390,578 | |||||||||||||
期末現金及約當現金餘額 | (10,260) | (130,690) | 280,201 | (82,259) | (217,485) | (173,365) | 845,633 | 1,135,842 | 1,089,216 | 803,400 | 700,934 | 609,666 | 216,920 | |||||||||||||
資產負債表帳列之現金及約當現金 | 804,602 | 9.78% | 871,275 | 11.89% | 977,520 | 13.84% | 542,021 | 7.71% | 553,900 | 10.37% | 608,103 | 10.92% | 845,633 | 15.95% | 1,135,842 | 19.99% | 1,089,216 | 20.51% | 803,400 | 18.01% | 700,934 | 14.36% | 609,666 | 12.46% | 216,920 | 4.82% |
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) | 389,747 | 4.65% | 229,084 | 3.06% | 286,117 | 3.11% | 370,179 | 3.47% | 275,460 | 3.89% | 226,113 | 2.63% | 263,700 | 2.71% | 254,886 | 2.51% | 247,920 | 2.78% | 236,377 | 2.6% | 204,683 | 1.95% | 146,582 | 1.46% | (152,785) | -1.42% |
本期稅前淨利(淨損) | 389,747 | 206.34% | 229,084 | 83.42% | 286,117 | 62.55% | 370,179 | -546.39% | 275,460 | 95.46% | 226,113 | 59.13% | 263,700 | 69.73% | 254,886 | -151.41% | 247,920 | 84.49% | 236,377 | 60.08% | 204,683 | 83.71% | 146,582 | 37.87% | (152,785) | -495.65% |
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 16,553 | 8.76% | 17,263 | 6.29% | 17,767 | 3.88% | 17,969 | -26.52% | 17,478 | 6.06% | 18,272 | 4.78% | 13,538 | 3.58% | 14,608 | -8.68% | 15,271 | 5.2% | 16,021 | 4.07% | 16,323 | 6.68% | 14,712 | 3.8% | 12,110 | 39.29% |
攤銷費用 | 1,675 | 0.89% | 1,455 | 0.53% | 1,568 | 0.34% | 1,687 | -2.49% | 1,563 | 0.54% | 1,523 | 0.4% | 1,113 | 0.29% | 305 | -0.18% | 392 | 0.13% | 708 | 0.18% | 630 | 0.26% | 621 | 0.16% | 617 | 2% |
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | (12) | -0.01% | (24) | -0.01% | 3,019 | 0.66% | (7,018) | 10.36% | 7,018 | 2.43% | 1,885 | 0.49% | (11,797) | -3.12% | 6,345 | -3.77% | (1,105) | -0.38% | (8,323) | -2.12% | 0 | 0% | 8,225 | 26.68% | ||
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | (38,529) | -20.4% | 1,330 | 0.48% | 18,995 | 4.15% | (44,459) | 65.62% | (65,028) | -22.54% | (11,388) | -2.98% | (2,333) | -0.62% | ||||||||||||
利息費用 | 36,091 | 19.11% | 37,428 | 13.63% | 21,059 | 4.6% | 12,691 | -18.73% | 11,291 | 3.91% | 10,971 | 2.87% | 13,662 | 3.61% | 15,771 | -9.37% | 13,581 | 4.63% | 13,447 | 3.42% | 16,683 | 6.82% | 16,840 | 4.35% | 22,520 | 73.06% |
利息收入 | (41,571) | -22.01% | (28,200) | -10.27% | (6,935) | -1.52% | (3,525) | 5.2% | (7,209) | -2.5% | (11,819) | -3.09% | (14,507) | -3.84% | ||||||||||||
股利收入 | (172,108) | -91.12% | (104,284) | -37.97% | (160,580) | -35.1% | (107,218) | 158.26% | (98,215) | -34.04% | (84,296) | -22.04% | (81,899) | -21.66% | ||||||||||||
非金融資產減損損失 | 113 | 0.06% | 333 | 0.12% | 0 | 0% | 1,350 | 0.55% | 1,648 | 0.43% | (4,874) | -15.81% | ||||||||||||||
未實現外幣兌換損失(利益) | (24,873) | -13.17% | 10,302 | 3.75% | 11,530 | 2.52% | 3,164 | -4.67% | (6,817) | -2.36% | 2,861 | 0.75% | (12,953) | -3.43% | ||||||||||||
其他項目 | (2) | 0% | 0 | 0% | (30) | -0.01% | 0 | 0% | 2,819 | 0.74% | ||||||||||||||||
收益費損項目合計 | (222,663) | -117.88% | (64,397) | -23.45% | (93,685) | -20.48% | (126,709) | 187.02% | (139,386) | -48.3% | (66,409) | -17.37% | (92,744) | -24.52% | (57,339) | 34.06% | (51,555) | -17.57% | (48,307) | -12.28% | (25,610) | -10.47% | 2,244 | 0.58% | 257,887 | 836.62% |
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 | (4,905) | -2.6% | (284) | -0.1% | 14,341 | 3.14% | (94,561) | 139.57% | 64,521 | 22.36% | (3,526) | -0.92% | 3,719 | 0.98% | ||||||||||||
應收票據(增加)減少 | 72,224 | 38.24% | 19,125 | 6.96% | 1,795 | 0.39% | (103,665) | 153.01% | 8,265 | 2.86% | 64,863 | 16.96% | 55,019 | 14.55% | (23,816) | 14.15% | (78,957) | -26.91% | 104,912 | 26.67% | 61,702 | 25.23% | (52,242) | -13.5% | 30,017 | 97.38% |
應收帳款(增加)減少 | (143,229) | -75.83% | 83,024 | 30.23% | 219,645 | 48.02% | (127,302) | 187.9% | (114,001) | -39.51% | 141,779 | 37.08% | 181,647 | 48.03% | (154,408) | 91.72% | (106,896) | -36.43% | 199,774 | 50.78% | 12,428 | 5.08% | 193,465 | 49.98% | (94,780) | -307.48% |
應收帳款-關係人(增加)減少 | (748) | -0.4% | (3,205) | -1.17% | (3,202) | -0.7% | ||||||||||||||||||||
其他應收款(增加)減少 | 1,087 | 0.58% | 1,499 | 0.55% | (997) | -0.22% | 990 | -1.46% | 2,349 | 0.81% | (792) | -0.21% | (450) | -0.12% | 4,327 | -2.57% | (6,103) | -2.08% | 4,625 | 1.18% | 2,634 | 1.08% | (3,644) | -0.94% | 2,738 | 8.88% |
存貨(增加)減少 | (40,575) | -21.48% | (46,524) | -16.94% | 49,651 | 10.85% | (17,330) | 25.58% | 38,287 | 13.27% | 19,154 | 5.01% | (46,256) | -12.23% | 90,810 | -53.94% | (110,025) | -37.49% | 22,664 | 5.76% | 101,811 | 41.64% | 127,755 | 33.01% | 7,998 | 25.95% |
預付款項(增加)減少 | 1,927 | 1.02% | 7,759 | 2.83% | 1,887 | 0.41% | (43,605) | 64.36% | 3,692 | 1.28% | (471) | -0.12% | 16,270 | 4.3% | (32,063) | 19.05% | (20,637) | -7.03% | 9,806 | 2.49% | 2,203 | 0.9% | (12,161) | -3.14% | 22,031 | 71.47% |
其他流動資產(增加)減少 | 3,826 | 2.03% | (3,144) | -1.14% | (1,098) | -0.24% | (667) | 0.98% | ||||||||||||||||||
與營業活動相關之資產之淨變動合計 | (110,393) | -58.44% | 58,250 | 21.21% | 282,022 | 61.65% | (386,140) | 569.95% | 3,113 | 1.08% | 221,007 | 57.8% | 207,762 | 54.94% | (115,112) | 68.38% | (314,642) | -107.22% | 342,593 | 87.08% | 180,778 | 73.93% | 253,173 | 65.41% | (42,922) | -139.24% |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
合約負債增加(減少) | 11,431 | 6.05% | 5,958 | 2.17% | (363) | -0.08% | (16,314) | 24.08% | (29,030) | -10.06% | 47,136 | 12.33% | 662 | 0.18% | ||||||||||||
應付票據增加(減少) | (7,878) | -4.17% | 1,115 | 0.41% | (5,734) | -1.25% | 4,415 | -6.52% | 16,919 | 5.86% | (18,661) | -4.88% | (4,042) | -1.07% | (99,956) | 59.38% | 106,584 | 36.32% | (65,866) | -16.74% | 5,530 | 2.26% | 14,577 | 3.77% | (3,390) | -11% |
應付帳款增加(減少) | (25,509) | -13.5% | (7,407) | -2.7% | (107,371) | -23.47% | 8,749 | -12.91% | 87,271 | 30.24% | (78,834) | -20.62% | (43,774) | -11.58% | (155,676) | 92.48% | 277,278 | 94.49% | (102,093) | -25.95% | (164,635) | -67.33% | (51,689) | -13.35% | (17,903) | -58.08% |
應付帳款-關係人增加(減少) | (613) | -0.32% | 1,122 | 0.41% | 5,503 | 1.2% | (949) | 1.4% | 2,607 | 0.9% | 3,848 | 1.01% | (2,034) | -0.54% | (864) | 0.51% | 1,886 | 0.64% | 2,657 | 0.68% | (1,018) | -0.42% | (501) | -0.13% | 732 | 2.37% |
其他應付款增加(減少) | 8,719 | 4.62% | (13,546) | -4.93% | (5,101) | -1.12% | 4,908 | -7.24% | 5,854 | 2.03% | (2,325) | -0.61% | (1,811) | -0.48% | 3,522 | -2.09% | (14,008) | -4.77% | 701 | 0.18% | 1,483 | 0.61% | (114) | -0.03% | (11,348) | -36.81% |
其他流動負債增加(減少) | (980) | -0.52% | 0 | 0% | 980 | 0.21% | ||||||||||||||||||||
淨確定福利負債增加(減少) | 1,758 | 0.93% | 212 | 0.08% | 1,786 | 0.39% | 1,916 | -2.83% | 1,949 | 0.68% | 1,909 | 0.5% | 1,817 | 0.48% | 1,311 | -0.78% | 2,292 | 0.78% | (1,080) | -0.27% | 1,581 | 0.65% | 1,347 | 0.35% | 1,401 | 4.55% |
與營業活動相關之負債之淨變動合計 | (13,072) | -6.92% | (12,546) | -4.57% | (110,300) | -24.11% | 2,725 | -4.02% | 85,570 | 29.65% | (46,927) | -12.27% | (49,182) | -13.01% | (297,512) | 176.73% | 397,123 | 135.33% | (144,425) | -36.71% | (156,543) | -64.02% | (34,861) | -9.01% | (34,965) | -113.43% |
與營業活動相關之資產及負債之淨變動合計 | (123,465) | -65.36% | 45,704 | 16.64% | 171,722 | 37.54% | (383,415) | 565.93% | 88,683 | 30.73% | 174,080 | 45.52% | 158,580 | 41.93% | (412,624) | 245.11% | 82,481 | 28.11% | 198,168 | 50.37% | 24,235 | 9.91% | 218,312 | 56.4% | (77,887) | -252.67% |
調整項目合計 | (346,128) | -183.25% | (18,693) | -6.81% | 78,037 | 17.06% | (510,124) | 752.95% | (50,703) | -17.57% | 107,671 | 28.16% | 65,836 | 17.41% | (469,963) | 279.17% | 30,926 | 10.54% | 149,861 | 38.09% | (1,375) | -0.56% | 220,556 | 56.98% | 180,000 | 583.94% |
營運產生之現金流入(流出) | 43,619 | 23.09% | 210,391 | 76.61% | 364,154 | 79.61% | (139,945) | 206.56% | 224,757 | 77.89% | 333,784 | 87.29% | 329,536 | 87.14% | (215,077) | 127.76% | 278,846 | 95.02% | 386,238 | 98.17% | 203,308 | 83.15% | 367,138 | 94.85% | 27,215 | 88.29% |
收取之利息 | 39,475 | 20.9% | 28,624 | 10.42% | 5,534 | 1.21% | 3,525 | -5.2% | 7,369 | 2.55% | 12,234 | 3.2% | 14,249 | 3.77% | 13,238 | -7.86% | 6,488 | 2.21% | 10,017 | 2.55% | 8,365 | 3.42% | 7,092 | 1.83% | 9,418 | 30.55% |
收取之股利 | 172,108 | 91.12% | 104,284 | 37.97% | 160,580 | 35.1% | 107,218 | -158.26% | 98,215 | 34.04% | 84,296 | 22.04% | 81,899 | 21.66% | 83,561 | -49.64% | 68,032 | 23.18% | 49,075 | 12.47% | 53,868 | 22.03% | 38,841 | 10.03% | 38,071 | 123.51% |
支付之利息 | (36,032) | -19.08% | (37,137) | -13.52% | (20,347) | -4.45% | (12,384) | 18.28% | (11,517) | -3.99% | (8,649) | -2.26% | (13,560) | -3.59% | (16,104) | 9.57% | (13,610) | -4.64% | (12,531) | -3.18% | (16,897) | -6.91% | (17,088) | -4.41% | (23,011) | -74.65% |
退還(支付)之所得稅 | (30,282) | -16.03% | (31,549) | -11.49% | (52,475) | -11.47% | (26,164) | 38.62% | (30,265) | -10.49% | (39,274) | -10.27% | (33,959) | -8.98% | (33,961) | 20.17% | (46,308) | -15.78% | (39,358) | -10% | (4,129) | -1.69% | (8,909) | -2.3% | (20,868) | -67.7% |
營業活動之淨現金流入(流出) | 188,888 | 100% | 274,613 | 100% | 457,446 | 100% | (67,750) | 100% | 288,559 | 100% | 382,391 | 100% | 378,165 | 100% | (168,343) | 100% | 293,448 | 100% | 393,441 | 100% | 244,515 | 100% | 387,074 | 100% | 30,825 | 100% |
投資活動之現金流量 | ||||||||||||||||||||||||||
取得透過其他綜合損益按公允價值衡量之金融資產 | (12,784) | 21.45% | (57,631) | 83.26% | (99,681) | 92.13% | (235,949) | 44.47% | (183,919) | 1158.11% | (84,315) | 31.42% | (61,590) | 108.95% | ||||||||||||
取得按攤銷後成本衡量之金融資產 | (56,385) | 94.59% | (9,511) | 13.74% | (650) | 0.6% | 0 | 0% | (184,109) | 68.61% | ||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 15,954 | -26.76% | 2,637 | -3.81% | 0 | 0% | 79,304 | -14.95% | 174,380 | -1098.04% | 0 | 0% | 14,048 | -24.85% | ||||||||||||
取得不動產、廠房及設備 | (5,793) | 9.72% | (3,496) | 5.05% | (11,531) | 10.66% | (368,863) | 69.53% | (6,046) | 38.07% | (1,311) | 0.49% | (1,771) | 3.13% | (2,428) | 8.73% | (1,018) | 1.42% | (586) | -25.34% | (12,805) | -487.62% | (71,891) | 181.39% | (99,518) | -508.5% |
存出保證金增加 | 148 | -0.25% | 113 | -0.16% | 2,998 | -2.77% | (4,743) | 0.89% | (3,193) | 20.11% | (2,005) | 0.75% | 0 | 0% | (12) | 0.02% | ||||||||||
取得無形資產 | (1,228) | 2.06% | (800) | 1.16% | (909) | 0.84% | (235) | 0.04% | (1,086) | 6.84% | (1,169) | 0.44% | (3,039) | 5.38% | (34) | 0.12% | (26) | 0.04% | (670) | -28.97% | 0 | 0% | (63) | 0.16% | (1,060) | -5.42% |
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
預付設備款增加 | 0 | 0% | (528) | 0.76% | (865) | 0.8% | (60) | 0.01% | (334) | 2.1% | (6,132) | 2.29% | (5,150) | 9.11% | (133) | 0.48% | (200) | 0.28% | (4,628) | -200.09% | 0 | 0% | (71,038) | 179.24% | (4,211) | -21.52% |
收取之利息 | 477 | -0.8% | ||||||||||||||||||||||||
投資活動之淨現金流入(流出) | (59,611) | 100% | (69,216) | 100% | (108,193) | 100% | (530,546) | 100% | (15,881) | 100% | (268,341) | 100% | (56,529) | 100% | (27,818) | 100% | (71,830) | 100% | 2,313 | 100% | 2,626 | 100% | (39,633) | 100% | 19,571 | 100% |
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | (16,816) | 7.08% | 0 | 0% | 582,405 | 678.41% | 657,171 | 111.56% | 0 | 0% | 352,563 | 130.59% | 84,397 | 99.82% | (202,766) | 119.35% | 275,426 | 710.92% | (127,360) | 58.47% | ||||||
應付短期票券增加 | (63,142) | 26.6% | (269,274) | -313.66% | 111,535 | 18.93% | 0 | 0% | 65,990 | 24.44% | 150,316 | 177.79% | 25,021 | -8.68% | ||||||||||||
存入保證金減少 | (400) | 0.17% | 0 | 0% | 0 | 0% | 0 | 0% | 63 | -0.02% | 0 | 0% | (352) | 0.06% | ||||||||||||
租賃本金償還 | (2,488) | 1.05% | (2,890) | 0.96% | (3,631) | -4.23% | (5,056) | -0.86% | (5,223) | 1.58% | (4,378) | 1.32% | ||||||||||||||
發放現金股利 | (154,555) | 65.1% | (181,830) | 60.41% | (223,651) | -260.52% | (174,557) | -29.63% | (147,282) | 44.45% | (152,737) | 46.11% | (150,298) | 24.31% | (144,866) | -53.66% | (141,244) | -167.06% | (113,644) | 39.43% | (63,640) | 37.46% | 0 | 0 | ||
籌資活動之淨現金流入(流出) | (237,401) | 100% | (300,993) | 100% | 85,849 | 100% | 589,093 | 100% | (331,327) | 100% | (331,269) | 100% | (618,373) | 100% | 269,970 | 100% | 84,548 | 100% | (288,214) | 100% | (169,886) | 100% | 38,742 | 100% | (217,830) | 100% |
匯率變動對現金及約當現金之影響 | 41,451 | (10,649) | 397 | (2,676) | 4,446 | (20,311) | 6,528 | (27,183) | (20,350) | (5,074) | 14,013 | 6,563 | (6,224) | |||||||||||||
本期現金及約當現金增加(減少)數 | (66,673) | (106,245) | 435,499 | (11,879) | (54,203) | (237,530) | (290,209) | 46,626 | 285,816 | 102,466 | 91,268 | 392,746 | (173,658) | |||||||||||||
期初現金及約當現金餘額 | 871,275 | 977,520 | 542,021 | 553,900 | 608,103 | 845,633 | ||||||||||||||||||||
期末現金及約當現金餘額 | 804,602 | 871,275 | 977,520 | 542,021 | 553,900 | 608,103 | ||||||||||||||||||||
資產負債表帳列之現金及約當現金 | 804,602 | 871,275 | 977,520 | 542,021 | 553,900 | 608,103 | 845,633 | 1,135,842 | 1,089,216 | 803,400 | 700,934 | 609,666 | 216,920 |
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
元禎(1725) 2024年第4季「營業活動之現金流」單季為NT$-906萬元、較上一季衰退-104.02%;而今年初至今累積為NT$1.89億元、較去年同期衰退-31.22%。
單季
元禎(1725) 最新公布的2024年第4季財報中,本季新增之「營業活動之現金流」為NT$-906萬元,較上一季衰退-104.02%,為過去11年同期中的第10高。
同時元禎過去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$5,476萬元,收益費損相關之調整項目為NT$-555萬元,所得稅/利息等之影響數為NT$-457萬元
今年初累積至今
今年全年營業活動之現金流累積為NT$1.89億元,較去年同期衰退-31.22%,為過去11年同期中的第10高。
同時元禎過去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$3.9億元,收益費損相關之調整項目為NT$-2.23億元,所得稅/利息等之影響數為NT$1.45億元
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) | 54,756 | 18,347 | 15,738 | 87,076 | 110,812 | 21,727 | 32,114 | 45,726 | 65,464 | 42,526 | 44,191 | 36,171 | (205,156) | |||||||||||||
收益費損項目合計 | (5,553) | 29,931 | 43,876 | (18,380) | (62,662) | 7,084 | 5,999 | 9,377 | (11,198) | 735 | 7,325 | 599 | 218,151 | |||||||||||||
折舊費用 | 4,277 | 4,307 | 4,264 | 4,565 | 4,345 | 4,631 | 3,227 | 3,678 | 3,663 | 4,031 | 4,148 | 3,783 | 3,081 | |||||||||||||
攤銷費用 | 461 | 358 | 342 | 481 | 444 | 389 | 386 | 96 | 70 | 190 | 158 | 157 | 151 | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (53,697) | 31,444 | (84,904) | (64,925) | 8,260 | 33,268 | 144,859 | (190,478) | 63,807 | 5,904 | 39,204 | 18,287 | 66,008 | |||||||||||||
營業活動之淨現金流入(流出) | (9,062) | 77,158 | (31,826) | 28,100 | 52,544 | 66,220 | 189,033 | (138,143) | 115,009 | 49,849 | 89,525 | 53,853 | 75,112 |
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) | 389,747 | 4.65% | 229,084 | 3.06% | 286,117 | 3.11% | 370,179 | 3.47% | 275,460 | 3.89% | 226,113 | 2.63% | 263,700 | 2.71% | 254,886 | 2.51% | 247,920 | 2.78% | 236,377 | 2.6% | 204,683 | 1.95% | 146,582 | 1.46% | (152,785) | -1.42% |
收益費損項目合計 | (222,663) | -117.88% | (64,397) | -23.45% | (93,685) | -20.48% | (126,709) | 187.02% | (139,386) | -48.3% | (66,409) | -17.37% | (92,744) | -24.52% | (57,339) | 34.06% | (51,555) | -17.57% | (48,307) | -12.28% | (25,610) | -10.47% | 2,244 | 0.58% | 257,887 | 836.62% |
折舊費用 | 16,553 | 8.76% | 17,263 | 6.29% | 17,767 | 3.88% | 17,969 | -26.52% | 17,478 | 6.06% | 18,272 | 4.78% | 13,538 | 3.58% | 14,608 | -8.68% | 15,271 | 5.2% | 16,021 | 4.07% | 16,323 | 6.68% | 14,712 | 3.8% | 12,110 | 39.29% |
攤銷費用 | 1,675 | 0.89% | 1,455 | 0.53% | 1,568 | 0.34% | 1,687 | -2.49% | 1,563 | 0.54% | 1,523 | 0.4% | 1,113 | 0.29% | 305 | -0.18% | 392 | 0.13% | 708 | 0.18% | 630 | 0.26% | 621 | 0.16% | 617 | 2% |
與營業活動相關之資產及負債之淨變動合計 | (123,465) | -65.36% | 45,704 | 16.64% | 171,722 | 37.54% | (383,415) | 565.93% | 88,683 | 30.73% | 174,080 | 45.52% | 158,580 | 41.93% | (412,624) | 245.11% | 82,481 | 28.11% | 198,168 | 50.37% | 24,235 | 9.91% | 218,312 | 56.4% | (77,887) | -252.67% |
營業活動之淨現金流入(流出) | 188,888 | 100% | 274,613 | 100% | 457,446 | 100% | (67,750) | 100% | 288,559 | 100% | 382,391 | 100% | 378,165 | 100% | (168,343) | 100% | 293,448 | 100% | 393,441 | 100% | 244,515 | 100% | 387,074 | 100% | 30,825 | 100% |
投資活動之淨現金流
元禎(1725) 2024年第4季「投資活動之淨現金流」單季為NT$496萬元、較上一季成長106.81%;而今年初至今累積為NT$-5,961萬元、較去年同期成長13.88%。
單季
元禎(1725) 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$496萬元,較上一季成長106.81%,為過去11年同期中的第4高。
今年初累積至今
今年全年投資活動之淨現金流累積為NT$-5,961萬元,較去年同期成長13.88%,為過去11年同期中的第7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) | 4,960 | (7,404) | (4,147) | (242,391) | (21,588) | (214,151) | 21,892 | (23,237) | 42,565 | (48,727) | (260) | 71,245 | 44,816 | |||||||||||||
取得不動產、廠房及設備 | 363 | 5 | (39) | (365,290) | (2,806) | (148) | (16) | (2,186) | 14 | (71) | (1,075) | 69,204 | (92,658) | |||||||||||||
處分不動產、廠房及設備 | 0 | 0 | 166 | |||||||||||||||||||||||
取得無形資產 | 0 | 0 | 0 | (163) | (366) | 0 | (1,506) | 0 | (26) | (1) | 0 | (1) | 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 | (506) | 0 | (10,128) | (6,047) | (17,239) | (36,173) | (549) | |||||||||||||||||||
處分透過其他綜合損益按公允價值衡量之金融資產 | 0 | 0 | 58 | |||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | 0 | (5,500) | 4,339 | 0 | (177,946) | |||||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 4,596 | (1,381) | 0 | 24,936 | (1,970) | |||||||||||||||||||||
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) | (59,611) | 100% | (69,216) | 100% | (108,193) | 100% | (530,546) | 100% | (15,881) | 100% | (268,341) | 100% | (56,529) | 100% | (27,818) | 100% | (71,830) | 100% | 2,313 | 100% | 2,626 | 100% | (39,633) | 100% | 19,571 | 100% |
取得不動產、廠房及設備 | (5,793) | 9.72% | (3,496) | 5.05% | (11,531) | 10.66% | (368,863) | 69.53% | (6,046) | 38.07% | (1,311) | 0.49% | (1,771) | 3.13% | (2,428) | 8.73% | (1,018) | 1.42% | (586) | -25.34% | (12,805) | -487.62% | (71,891) | 181.39% | (99,518) | -508.5% |
處分不動產、廠房及設備 | 0 | 0% | 78 | -0.07% | 0 | 0% | 248 | -0.09% | 257 | -0.45% | ||||||||||||||||
取得無形資產 | (1,228) | 2.06% | (800) | 1.16% | (909) | 0.84% | (235) | 0.04% | (1,086) | 6.84% | (1,169) | 0.44% | (3,039) | 5.38% | (34) | 0.12% | (26) | 0.04% | (670) | -28.97% | 0 | 0% | (63) | 0.16% | (1,060) | -5.42% |
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 | (12,784) | 21.45% | (57,631) | 83.26% | (99,681) | 92.13% | (235,949) | 44.47% | (183,919) | 1158.11% | (84,315) | 31.42% | (61,590) | 108.95% | ||||||||||||
處分透過其他綜合損益按公允價值衡量之金融資產 | 0 | 0% | 2,367 | -2.19% | 0 | 0% | 4,317 | -27.18% | 10,452 | -3.9% | ||||||||||||||||
取得按攤銷後成本衡量之金融資產 | (56,385) | 94.59% | (9,511) | 13.74% | (650) | 0.6% | 0 | 0% | (184,109) | 68.61% | ||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 15,954 | -26.76% | 2,637 | -3.81% | 0 | 0% | 79,304 | -14.95% | 174,380 | -1098.04% | 0 | 0% | 14,048 | -24.85% | ||||||||||||
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
元禎(1725) 2024年第4季「籌資活動之淨現金流」單季為NT$-1,815萬元、較上一季成長86.76%;而今年初至今累積為NT$-2.37億元、較去年同期成長21.13%。
單季
元禎(1725) 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$-1,815萬元,較上一季成長86.76%,為過去11年同期中的第8高。
今年初累積至今
今年全年籌資活動之淨現金流累積為NT$-2.37億元,較去年同期成長21.13%,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) | (18,150) | (160,531) | 348,361 | 128,281 | (258,980) | (9,567) | (102,645) | 133,788 | (59,521) | 53,429 | 53,407 | 3,945 | (283,314) | |||||||||||||
短期借款增加 | (51,217) | 449,402 | 58,483 | 0 | 119,444 | (209,776) | 76,896 | 71,746 | (273,860) | |||||||||||||||||
短期借款減少 | (167,883) | (7,785) | (61,019) | 0 | 59,275 | |||||||||||||||||||||
發行公司債 | ||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||
舉借長期借款 | ||||||||||||||||||||||||||
償還長期借款 | 0 | 0 | (2,230) | (2,230) | (2,230) | (2,230) | (2,230) | |||||||||||||||||||
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 | 0 | (4,486) | 0 | (1,671) |
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) | (237,401) | 100% | (300,993) | 100% | 85,849 | 100% | 589,093 | 100% | (331,327) | 100% | (331,269) | 100% | (618,373) | 100% | 269,970 | 100% | 84,548 | 100% | (288,214) | 100% | (169,886) | 100% | 38,742 | 100% | (217,830) | 100% |
短期借款增加 | (16,816) | 7.08% | 0 | 0% | 582,405 | 678.41% | 657,171 | 111.56% | 0 | 0% | 352,563 | 130.59% | 84,397 | 99.82% | (202,766) | 119.35% | 275,426 | 710.92% | (127,360) | 58.47% | ||||||
短期借款減少 | (104,350) | 34.67% | 0 | 0% | 0 | 0% | (167,883) | 50.67% | (160,288) | 48.39% | (366,265) | 59.23% | 0 | 0% | (180,214) | 62.53% | ||||||||||
發行公司債 | ||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||
舉借長期借款 | ||||||||||||||||||||||||||
償還長期借款 | 0 | 0% | (3,717) | -1.38% | (8,921) | -10.55% | (8,921) | 3.1% | (8,921) | 5.25% | (8,921) | -23.03% | (8,921) | 4.1% | ||||||||||||
發放現金股利 | (154,555) | 65.1% | (181,830) | 60.41% | (223,651) | -260.52% | (174,557) | -29.63% | (147,282) | 44.45% | (152,737) | 46.11% | (150,298) | 24.31% | (144,866) | -53.66% | (141,244) | -167.06% | (113,644) | 39.43% | (63,640) | 37.46% | 0 | 0 | ||
庫藏股票買回成本 | 0 | 0% | (10,456) | 3.63% | 0 | 0% | (10,084) | 4.63% |
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。