1727
26.85
TWD+0.60 (2.29%)
2025.04.02收盤
中華化-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) | 10,615 | (11,040) | 28,369 | 48,907 | 193,129 | 21,316 | 20,958 | 40,125 | 38,580 | 30,860 | 43,835 | 41,298 | 37,913 | |||||||||||||
停業單位稅前淨利(淨損) | 0 | 0 | 36,402 | 36,178 | ||||||||||||||||||||||
本期稅前淨利(淨損) | 10,615 | (11,040) | 64,771 | 85,085 | 7,018 | 21,316 | 20,958 | 40,125 | 38,580 | 30,860 | 43,835 | 41,298 | 37,913 | |||||||||||||
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 59,537 | 52,735 | 51,492 | 48,435 | 47,833 | 43,203 | 40,004 | 37,172 | 37,124 | 31,837 | 34,847 | 33,862 | 32,478 | |||||||||||||
攤銷費用 | 35 | 0 | 0 | 0 | 0 | 0 | 142 | 132 | 112 | 112 | 112 | 0 | 0 | |||||||||||||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | (9,432) | 8,686 | (893) | (32) | (881) | 2,049 | (1,831) | 5,181 | 8,258 | (36) | (1,943) | (928) | (21) | |||||||||||||
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | 157 | (57) | ||||||||||||||||||||||||
利息費用 | (129) | 765 | 3,218 | 1,250 | 2,705 | (561) | 2,853 | 3,233 | 2,285 | 1,695 | 1,550 | 1,395 | 411 | |||||||||||||
利息收入 | (366) | (857) | (172) | (694) | (150) | (97) | (23) | |||||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | (21) | (783) | (42) | (314) | (397) | (62) | 1,279 | |||||||||||||||||||
處分採用權益法之投資損失(利益) | 0 | 0 | ||||||||||||||||||||||||
收益費損項目合計 | 49,781 | 60,489 | 54,503 | 48,645 | 48,155 | 44,532 | 42,424 | 43,570 | 38,175 | 33,309 | 33,245 | 33,903 | 32,894 | |||||||||||||
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 | 20,983 | (22,616) | 2,875 | (12,393) | (2,006) | 18,589 | (50,571) | (118,647) | (72,598) | (5,797) | (77,805) | 12,932 | 11,671 | |||||||||||||
應收帳款(增加)減少 | 99,074 | 7,802 | 23,451 | (113,233) | 9,110 | (16,240) | 82,298 | 7,674 | (59,632) | 34,242 | 66,622 | (18,670) | 33,691 | |||||||||||||
應收帳款-關係人(增加)減少 | (453) | (1,614) | 4,485 | (4,561) | (2,893) | 1,090 | 582 | |||||||||||||||||||
其他應收款(增加)減少 | 735 | (696) | 3,310 | (147) | (9,802) | 5,751 | (1,460) | (4,131) | 10,865 | 1,993 | (5,023) | 1,960 | (1,258) | |||||||||||||
存貨(增加)減少 | (25,965) | (24,331) | 40,834 | (13,398) | 31,907 | 38,645 | (21,973) | 12,136 | 7,267 | 48,809 | (20,479) | (13,729) | 17,501 | |||||||||||||
預付款項(增加)減少 | (2,820) | 1,902 | 14,602 | 6,806 | 3,843 | 6,180 | 12,765 | 3,396 | (22,581) | 6,970 | 13,681 | 548 | 9,443 | |||||||||||||
與營業活動相關之資產之淨變動合計 | 91,554 | (39,553) | 89,557 | (136,926) | 30,159 | 54,015 | 21,641 | (97,538) | (136,662) | 86,285 | (15,835) | (18,709) | 64,150 | |||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
應付票據增加(減少) | (684) | (40) | 14,617 | 12,916 | 14,411 | 9,724 | 659 | 7,055 | 7,411 | 3,446 | (29,482) | 6,084 | (3,252) | |||||||||||||
應付帳款增加(減少) | 22,195 | 9,568 | (2,509) | 38,284 | 4,730 | (43,845) | (24,992) | (5,602) | 41,806 | (68,659) | (13,309) | (14,626) | (26,537) | |||||||||||||
其他應付款增加(減少) | 7,272 | (3,686) | (33,509) | 6,569 | 11,802 | 1,650 | 4,436 | 4,565 | 13,361 | 2,587 | (2,073) | 9,635 | 2,734 | |||||||||||||
其他流動負債增加(減少) | (2,618) | (160) | 4,421 | (76) | (3,371) | 1,225 | 2,278 | |||||||||||||||||||
淨確定福利負債增加(減少) | 10 | 28 | (85) | (143) | (93) | (71) | 102 | (29) | (55) | (93) | (98) | (743) | (121) | |||||||||||||
與營業活動相關之負債之淨變動合計 | 26,175 | 5,710 | (17,065) | 27,057 | 113,438 | (31,317) | (17,517) | 5,420 | 61,125 | (63,531) | (47,154) | (8,721) | (27,435) | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | 117,729 | (33,843) | 72,492 | (109,869) | 143,597 | 22,698 | 4,124 | (92,118) | (75,537) | 22,754 | (62,989) | (27,430) | 36,715 | |||||||||||||
調整項目合計 | 167,510 | 26,646 | 126,995 | (61,224) | 191,752 | 67,230 | 46,548 | (48,548) | (37,362) | 56,063 | (29,744) | 6,473 | 69,609 | |||||||||||||
營運產生之現金流入(流出) | 178,125 | 15,606 | 191,766 | 23,861 | 198,770 | 88,546 | 67,506 | (8,423) | 1,218 | 86,923 | 14,091 | 47,771 | 107,522 | |||||||||||||
收取之利息 | 366 | 822 | 153 | 664 | 494 | 783 | 23 | 23 | 255 | 29 | 28 | 23 | 3 | |||||||||||||
支付之利息 | (1,824) | (1,445) | 26 | (1,196) | (3,492) | 19 | (2,270) | (2,252) | (2,306) | (1,731) | (1,590) | (1,438) | (523) | |||||||||||||
退還(支付)之所得稅 | (24) | (70) | 1 | 0 | 0 | (1,367) | (1,125) | 0 | (1,299) | (1) | (1) | 0 | (2,188) | |||||||||||||
營業活動之淨現金流入(流出) | 176,643 | 14,913 | 191,946 | 23,329 | 195,772 | 87,981 | 64,134 | (10,652) | (2,132) | 85,220 | 12,528 | 46,356 | 104,814 | |||||||||||||
投資活動之現金流量 | ||||||||||||||||||||||||||
取得不動產、廠房及設備 | (194,299) | (120,262) | (112,815) | (34,032) | (144,615) | (57,675) | (41,129) | (70,197) | (50,966) | 1,755 | (16,417) | 25,016 | 1,320 | |||||||||||||
處分不動產、廠房及設備 | 20 | 782 | 43 | 471 | 534 | 47 | 812 | |||||||||||||||||||
存出保證金增加 | (16,732) | (22,057) | (5,099) | (14,378) | (7,015) | (15,287) | (9,573) | (4,134) | (9,682) | (5,204) | (9,335) | (5,254) | (2,227) | |||||||||||||
存出保證金減少 | 5,398 | 3,556 | 301 | 12,277 | 6,076 | 31,933 | 1,418 | (5,321) | 2,388 | 5,445 | 259 | 0 | 125 | |||||||||||||
取得無形資產 | (261) | 0 | 0 | 0 | 0 | 0 | 0 | (130) | 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 | |||||||||||||
長期應收租賃款減少 | 0 | 120 | 240 | 240 | 240 | 120 | ||||||||||||||||||||
預付設備款增加 | 48,689 | 30,369 | (22,483) | (4,496) | 57,690 | 8,736 | (27,830) | (5,510) | (16,283) | (40,675) | (36,134) | (75,290) | (31,856) | |||||||||||||
投資活動之淨現金流入(流出) | (157,185) | (107,492) | (139,813) | (39,918) | (87,090) | (32,126) | (76,302) | (84,061) | (74,340) | (38,389) | (60,091) | (54,339) | (32,434) | |||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | 9,461 | (126,726) | 37,015 | (47,119) | 175,779 | (8,323) | 104,767 | (1,955) | 53,842 | 842 | 41,520 | 4,212 | (38) | |||||||||||||
短期借款減少 | 70,425 | 39,725 | (35,813) | 66,713 | (256,178) | (26,720) | 7,668 | 64,679 | 33,072 | 24,146 | (21,609) | (7,181) | (49,367) | |||||||||||||
應付短期票券減少 | (34,971) | 34,970 | 4,985 | (29,998) | 0 | (79,825) | (79,992) | |||||||||||||||||||
舉借長期借款 | 75,000 | 180,000 | 0 | 0 | ||||||||||||||||||||||
償還長期借款 | (90,000) | (30,000) | (1) | (4,286) | (4,285) | |||||||||||||||||||||
存入保證金增加 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||
租賃本金償還 | (1,414) | (1,270) | (1,154) | (1,045) | (670) | (681) | ||||||||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
非控制權益變動 | 0 | 0 | ||||||||||||||||||||||||
籌資活動之淨現金流入(流出) | 3,448 | 96,699 | (95,244) | 14,262 | (115,846) | (85,544) | 32,610 | 62,885 | 36,914 | (4,947) | 29,728 | 6,988 | (69,352) | |||||||||||||
匯率變動對現金及約當現金之影響 | 0 | 0 | (390) | 2,032 | (304) | 153 | 2,683 | 116 | (200) | (302) | 570 | (217) | 16 | |||||||||||||
本期現金及約當現金增加(減少)數 | 22,906 | 4,120 | (43,501) | (295) | (7,468) | (29,536) | 23,125 | (31,712) | (39,758) | 41,582 | (17,265) | (1,212) | 3,044 | |||||||||||||
期初現金及約當現金餘額 | 0 | 0 | 0 | 0 | 0 | 0 | 50,923 | 64,694 | 87,842 | 55,380 | 45,061 | 47,288 | 47,716 | |||||||||||||
期末現金及約當現金餘額 | 22,906 | 4,120 | (43,501) | (295) | (7,468) | (29,536) | 78,353 | 50,923 | 64,694 | 87,842 | 55,380 | 45,061 | 47,288 | |||||||||||||
資產負債表帳列之現金及約當現金 | 145,528 | 4.79% | 209,123 | 7.35% | 261,671 | 9.17% | 202,387 | 7.81% | 54,566 | 2.37% | 47,795 | 1.9% | 78,353 | 3.01% | 50,923 | 1.95% | 64,694 | 2.69% | 87,842 | 3.95% | 55,380 | 2.51% | 45,061 | 2.35% | 47,288 | 2.4% |
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) | 75,129 | 3.61% | 10,304 | 0.6% | 65,001 | 2.82% | 165,453 | 8.22% | 18,910 | 1.07% | 45,157 | 1.95% | 128,984 | 4.87% | 109,796 | 4.48% | 119,424 | 5.69% | 114,302 | 5.19% | 133,053 | 5.98% | 132,092 | 6.35% | 138,771 | 6.32% |
停業單位稅前淨利(淨損) | 0 | 0% | (20,270) | -9.25% | 128,190 | 37.91% | 90,919 | 27.24% | (186,111) | -44.03% | ||||||||||||||||
本期稅前淨利(淨損) | 75,129 | 21.37% | (9,966) | -4.55% | 193,191 | 57.13% | 256,372 | 76.8% | (167,201) | -39.56% | 45,157 | 18.05% | 128,984 | 36.97% | 109,796 | 103.18% | 119,424 | 89.6% | 114,302 | 35.19% | 133,053 | 239.78% | 132,092 | 44.14% | 138,771 | 57.07% |
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 234,419 | 66.68% | 207,291 | 94.63% | 196,566 | 58.13% | 186,877 | 55.98% | 180,394 | 42.68% | 165,479 | 66.13% | 156,789 | 44.94% | 152,630 | 143.43% | 144,149 | 108.15% | 129,053 | 39.74% | 138,760 | 250.06% | 130,782 | 43.7% | 121,619 | 50.02% |
攤銷費用 | 92 | 0.03% | 0 | 0 | 0% | 0 | 0% | 0 | 0% | 142 | 0.06% | 569 | 0.16% | 470 | 0.44% | 450 | 0.34% | 450 | 0.14% | 300 | 0.54% | 0 | 0 | |||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | (8,442) | -2.4% | 8,269 | 3.77% | (992) | -0.29% | (5,417) | -1.62% | 6,766 | 1.6% | 1,959 | 0.78% | (1,938) | -0.56% | 5,080 | 4.77% | 8,160 | 6.12% | (130) | -0.04% | (2,021) | -3.64% | (1,040) | -0.35% | 10,317 | 4.24% |
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | (681) | -0.19% | (3,238) | -1.48% | 900 | 0.27% | ||||||||||||||||||||
利息費用 | 2,115 | 0.6% | 5,991 | 2.73% | 7,701 | 2.28% | 4,732 | 1.42% | 8,820 | 2.09% | 7,424 | 2.97% | 8,713 | 2.5% | 9,007 | 8.46% | 7,054 | 5.29% | 6,166 | 1.9% | 5,206 | 9.38% | 5,131 | 1.71% | 4,773 | 1.96% |
利息收入 | (1,456) | -0.41% | (3,119) | -1.42% | (2,438) | -0.72% | (911) | -0.27% | (324) | -0.08% | (157) | -0.06% | (90) | -0.03% | ||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | (583) | -0.17% | (3,081) | -1.41% | (4,107) | -1.21% | (1,775) | -0.53% | 977 | 0.23% | 2,016 | 0.81% | (7,800) | -2.24% | ||||||||||||
處分採用權益法之投資損失(利益) | 0 | 0% | 17,553 | 8.01% | ||||||||||||||||||||||
收益費損項目合計 | 225,464 | 64.13% | 229,666 | 104.85% | 197,630 | 58.45% | 152,455 | 45.67% | 326,477 | 77.24% | 176,863 | 70.68% | 156,243 | 44.78% | 166,090 | 156.08% | 150,410 | 112.85% | 135,123 | 41.6% | 140,898 | 253.92% | 135,030 | 45.12% | 137,212 | 56.43% |
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 | 31,010 | 8.82% | 31,979 | 14.6% | (8,333) | -2.46% | 15,729 | 4.71% | 23,927 | 5.66% | 154,127 | 61.59% | 29,504 | 8.46% | (146,954) | -138.1% | (20,858) | -15.65% | 40,756 | 12.55% | (76,391) | -137.67% | 78,722 | 26.3% | 40,519 | 16.66% |
應收帳款(增加)減少 | (26,875) | -7.64% | 36,855 | 16.82% | 101,185 | 29.92% | (152,535) | -45.69% | 102,939 | 24.35% | (39,251) | -15.69% | 38,618 | 11.07% | (34,741) | -32.65% | (61,909) | -46.45% | 40,572 | 12.49% | (40,926) | -73.75% | (1,492) | -0.5% | (28,188) | -11.59% |
應收帳款-關係人(增加)減少 | 2,844 | 0.81% | 1,320 | 0.6% | 1,882 | 0.56% | (5,720) | -1.71% | (3,261) | -0.77% | (565) | -0.23% | 3,268 | 0.94% | 3,012 | 2.83% | ||||||||||
其他應收款(增加)減少 | (5,119) | -1.46% | (261) | -0.12% | (2,657) | -0.79% | 10,314 | 3.09% | (3,378) | -0.8% | 401 | 0.16% | (4,066) | -1.17% | (5,714) | -5.37% | 6,351 | 4.76% | (1,608) | -0.5% | (6,302) | -11.36% | (320) | -0.11% | (520) | -0.21% |
存貨(增加)減少 | 21,681 | 6.17% | 13,003 | 5.94% | 26,973 | 7.98% | (75,237) | -22.54% | 69,445 | 16.43% | 51,433 | 20.55% | 14,059 | 4.03% | (16,924) | -15.9% | (54,095) | -40.59% | 35,001 | 10.78% | (96,792) | -174.43% | 22,020 | 7.36% | (7,070) | -2.91% |
預付款項(增加)減少 | (9,106) | -2.59% | (935) | -0.43% | 1,730 | 0.51% | (3,823) | -1.15% | 10,770 | 2.55% | (7,392) | -2.95% | 8,630 | 2.47% | 28,422 | 26.71% | (24,095) | -18.08% | (8,825) | -2.72% | 13,925 | 25.09% | (7,554) | -2.52% | 6,522 | 2.68% |
與營業活動相關之資產之淨變動合計 | 14,435 | 4.11% | 81,961 | 37.42% | 120,780 | 35.72% | (211,272) | -63.29% | 200,442 | 47.42% | 158,753 | 63.44% | 90,013 | 25.8% | (173,859) | -163.38% | (154,457) | -115.88% | 107,367 | 33.06% | (207,065) | -373.16% | 101,772 | 34% | 2,940 | 1.21% |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
應付票據增加(減少) | (526) | -0.15% | (15,973) | -7.29% | (5,735) | -1.7% | 1,337 | 0.4% | 3,558 | 0.84% | (1,177) | -0.47% | 3,980 | 1.14% | 2,987 | 2.81% | 2,268 | 1.7% | 3,444 | 1.06% | (6,454) | -11.63% | 3,239 | 1.08% | 660 | 0.27% |
應付帳款增加(減少) | 22,653 | 6.44% | (26,698) | -12.19% | (318) | -0.09% | 93,216 | 27.92% | (14,650) | -3.47% | (69,585) | -27.81% | (13,417) | -3.85% | 29,385 | 27.61% | 50,070 | 37.57% | (11,928) | -3.67% | 30,390 | 54.77% | (39,078) | -13.06% | (16,111) | -6.63% |
其他應付款增加(減少) | 22,151 | 6.3% | (14,468) | -6.6% | (8,982) | -2.66% | 22,762 | 6.82% | (155) | -0.04% | (20,840) | -8.33% | 18,438 | 5.28% | (1,310) | -1.23% | 6,000 | 4.5% | 1,542 | 0.47% | (8,590) | -15.48% | 613 | 0.2% | 5,737 | 2.36% |
其他流動負債增加(減少) | (1,492) | -0.42% | (3,750) | -1.71% | 4,386 | 1.3% | (196) | -0.06% | (479) | -0.11% | (2,454) | -0.98% | 3,026 | 0.87% | ||||||||||||
淨確定福利負債增加(減少) | 39 | 0.01% | (6,104) | -2.79% | (4,498) | -1.33% | (12,585) | -3.77% | (430) | -0.1% | (440) | -0.18% | (454) | -0.13% | (387) | -0.36% | (11,354) | -8.52% | (835) | -0.26% | (452) | -0.81% | (1,047) | -0.35% | (480) | -0.2% |
與營業活動相關之負債之淨變動合計 | 42,825 | 12.18% | (66,993) | -30.58% | (143,450) | -42.42% | 143,212 | 42.9% | 73,803 | 17.46% | (94,496) | -37.76% | 11,573 | 3.32% | 30,772 | 28.92% | 45,234 | 33.94% | (6,572) | -2.02% | 15,624 | 28.16% | (39,472) | -13.19% | (5,084) | -2.09% |
與營業活動相關之資產及負債之淨變動合計 | 57,260 | 16.29% | 14,968 | 6.83% | (22,670) | -6.7% | (68,060) | -20.39% | 274,245 | 64.88% | 64,257 | 25.68% | 101,586 | 29.12% | (143,087) | -134.46% | (109,223) | -81.95% | 100,795 | 31.03% | (191,441) | -345% | 62,300 | 20.82% | (2,144) | -0.88% |
調整項目合計 | 282,724 | 80.42% | 244,634 | 111.68% | 174,960 | 51.74% | 84,395 | 25.28% | 600,722 | 142.12% | 241,120 | 96.35% | 257,829 | 73.9% | 23,003 | 21.62% | 41,187 | 30.9% | 235,918 | 72.64% | (50,543) | -91.08% | 197,330 | 65.93% | 135,068 | 55.55% |
營運產生之現金流入(流出) | 357,853 | 101.79% | 234,668 | 107.13% | 368,151 | 108.88% | 340,767 | 102.08% | 433,521 | 102.56% | 286,277 | 114.4% | 386,813 | 110.87% | 132,799 | 124.8% | 160,611 | 120.5% | 350,220 | 107.83% | 82,510 | 148.69% | 329,422 | 110.07% | 273,839 | 112.62% |
收取之利息 | 1,623 | 0.46% | 2,879 | 1.31% | 2,347 | 0.69% | 777 | 0.23% | 1,277 | 0.3% | 852 | 0.34% | 90 | 0.03% | 113 | 0.11% | 315 | 0.24% | 39 | 0.01% | 36 | 0.06% | 40 | 0.01% | 18 | 0.01% |
支付之利息 | (7,669) | -2.18% | (4,679) | -2.14% | (4,245) | -1.26% | (4,932) | -1.48% | (10,202) | -2.41% | (7,947) | -3.18% | (9,136) | -2.62% | (8,050) | -7.56% | (7,124) | -5.34% | (6,293) | -1.94% | (5,387) | -9.71% | (5,366) | -1.79% | (5,042) | -2.07% |
退還(支付)之所得稅 | (251) | -0.07% | (13,818) | -6.31% | (28,113) | -8.31% | (2,795) | -0.84% | (1,911) | -0.45% | (28,940) | -11.56% | (28,884) | -8.28% | (18,449) | -17.34% | (20,515) | -15.39% | (19,186) | -5.91% | (21,669) | -39.05% | (24,808) | -8.29% | (25,654) | -10.55% |
營業活動之淨現金流入(流出) | 351,556 | 100% | 219,050 | 100% | 338,140 | 100% | 333,817 | 100% | 422,685 | 100% | 250,242 | 100% | 348,883 | 100% | 106,413 | 100% | 133,287 | 100% | 324,780 | 100% | 55,490 | 100% | 299,288 | 100% | 243,161 | 100% |
投資活動之現金流量 | ||||||||||||||||||||||||||
取得不動產、廠房及設備 | (385,451) | 85.72% | (272,120) | 91.11% | (345,754) | 72.94% | (128,236) | 104.45% | (225,297) | 91.03% | (154,854) | 60.97% | (142,978) | 64.8% | (96,583) | 50.05% | (91,018) | 40.35% | (113,008) | 47.55% | (53,047) | 29.18% | (9,666) | 5.71% | (26,570) | 35.63% |
處分不動產、廠房及設備 | 1,256 | -0.28% | 3,366 | -1.13% | 6,001 | -1.27% | 2,554 | -2.08% | 2,496 | -1.01% | 3,132 | -1.23% | 69,331 | -31.42% | ||||||||||||
存出保證金增加 | (58,365) | 12.98% | (27,798) | 9.31% | (20,337) | 4.29% | (25,572) | 20.83% | (29,753) | 12.02% | (29,938) | 11.79% | (29,679) | 13.45% | (6,974) | 3.61% | (13,488) | 5.98% | (10,888) | 4.58% | (10,304) | 5.67% | (20,712) | 12.23% | (4,211) | 5.65% |
存出保證金減少 | 45,241 | -10.06% | 17,272 | -5.78% | 15,377 | -3.24% | 17,508 | -14.26% | 34,989 | -14.14% | 36,592 | -14.41% | 24,947 | -11.31% | 4,083 | -2.12% | 15,464 | -6.86% | 10,111 | -4.25% | 12,271 | -6.75% | 18,402 | -10.86% | 10,648 | -14.28% |
取得無形資產 | (691) | 0.15% | 0 | 0 | 0 | 0 | 0 | 0 | 0% | (130) | 0.07% | 0 | 0% | 0 | 0% | (2,253) | 1.24% | 0 | 0 | |||||||
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
長期應收租賃款減少 | 320 | -0.07% | 720 | -0.24% | 960 | -0.2% | 960 | -0.78% | 720 | -0.29% | 160 | -0.06% | ||||||||||||||
預付設備款增加 | (51,992) | 11.56% | (20,101) | 6.73% | (130,268) | 27.48% | (79,084) | 64.42% | (29,247) | 11.82% | (107,117) | 42.18% | (142,280) | 64.48% | (95,869) | 49.68% | (136,940) | 60.71% | (124,863) | 52.54% | (134,017) | 73.72% | (159,377) | 94.08% | (131,522) | 176.39% |
投資活動之淨現金流入(流出) | (449,682) | 100% | (298,661) | 100% | (474,021) | 100% | (122,771) | 100% | (247,495) | 100% | (253,968) | 100% | (220,659) | 100% | (192,984) | 100% | (225,546) | 100% | (237,674) | 100% | (181,783) | 100% | (169,405) | 100% | (74,563) | 100% |
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | 236,722 | 685.53% | 130,653 | 466.02% | 431,068 | 225.08% | 62,795 | -97.67% | 278,287 | -168.29% | 84,664 | -289.2% | 176,391 | -163.48% | 121,020 | 165.01% | 127,028 | 176.98% | 33,072 | -60.41% | 129,337 | 95.31% | 91,386 | -69.5% | 11,721 | -6.93% |
短期借款減少 | (131,338) | -380.35% | (120,452) | -429.63% | (330,557) | -172.6% | (111,831) | 173.94% | (666,166) | 402.86% | (135,154) | 461.67% | (108,283) | 100.35% | (31,635) | -43.13% | 0 | 0% | (45,281) | 82.71% | (33,664) | -24.81% | (175,734) | 133.65% | (112,715) | 66.64% |
應付短期票券減少 | (34,971) | -101.27% | (54,924) | -195.91% | 4,985 | -7.75% | (219,892) | 132.98% | 0 | 0% | (109,958) | 101.91% | 0 | 0% | (127) | -0.18% | 0 | 0% | ||||||||
舉借長期借款 | 477,000 | 1381.37% | 380,000 | 1355.4% | 0 | 0% | 500,000 | -302.37% | ||||||||||||||||||
償還長期借款 | (472,000) | -1366.89% | (200,000) | -713.37% | (471,429) | -246.15% | (17,143) | 26.66% | (11,428) | 6.91% | ||||||||||||||||
存入保證金增加 | 42 | 0.12% | 0 | 0% | 100 | -0.09% | 0 | 0% | 0 | 0% | 224 | 0.17% | ||||||||||||||
存入保證金減少 | (100) | -0.29% | 0 | 0% | 0 | 0% | (184) | -0.14% | (86) | 0.07% | (1,203) | 0.71% | ||||||||||||||
租賃本金償還 | (5,285) | -15.31% | (4,714) | -16.81% | (3,969) | -2.07% | (3,099) | 4.82% | (2,717) | 1.64% | (2,666) | 9.11% | ||||||||||||||
發放現金股利 | (35,539) | -102.92% | (86,600) | -308.89% | (56,290) | -29.39% | 0 | 0% | (22,050) | 13.33% | (66,150) | 225.96% | (66,150) | 61.31% | (66,150) | -90.19% | (55,125) | -76.8% | (52,500) | 95.89% | (50,000) | -36.84% | (37,000) | 28.14% | (37,000) | 21.88% |
非控制權益變動 | 0 | 0% | (15,927) | -56.81% | ||||||||||||||||||||||
籌資活動之淨現金流入(流出) | 34,531 | 100% | 28,036 | 100% | 191,519 | 100% | (64,293) | 100% | (165,361) | 100% | (29,275) | 100% | (107,900) | 100% | 73,342 | 100% | 71,776 | 100% | (54,749) | 100% | 135,706 | 100% | (131,489) | 100% | (169,134) | 100% |
匯率變動對現金及約當現金之影響 | 0 | (973) | 3,646 | 1,068 | (3,058) | 2,443 | 7,106 | (542) | (2,665) | 105 | 906 | (621) | 108 | |||||||||||||
本期現金及約當現金增加(減少)數 | (63,595) | (52,548) | 59,284 | 147,821 | 6,771 | (30,558) | 27,430 | (13,771) | (23,148) | 32,462 | 10,319 | (2,227) | (428) | |||||||||||||
期初現金及約當現金餘額 | 209,123 | 261,671 | 202,387 | 54,566 | 47,795 | 78,353 | ||||||||||||||||||||
期末現金及約當現金餘額 | 145,528 | 209,123 | 261,671 | 202,387 | 54,566 | 47,795 | ||||||||||||||||||||
資產負債表帳列之現金及約當現金 | 145,528 | 209,123 | 261,671 | 202,387 | 54,566 | 47,795 | 78,353 | 50,923 | 64,694 | 87,842 | 55,380 | 45,061 | 47,288 |
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
中華化(1727) 2024年第4季「營業活動之現金流」單季為NT$1.77億元、較上一季成長148.29%;而今年初至今累積為NT$3.52億元、較去年同期成長60.49%。
單季
中華化(1727) 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$1.77億元,較上一季成長148.29%,為過去11年同期中的第3高。
同時中華化過去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96.37%、14.96%與30.29%。
其中稅前淨利為NT$1,062萬元,收益費損相關之調整項目為NT$4,978萬元,所得稅/利息等之影響數為NT$-148萬元
今年初累積至今
今年全年營業活動之現金流累積為NT$3.52億元,較去年同期成長60.49%,為過去11年同期中的第2高。
同時中華化過去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1.74%、7.04%與20.28%。
其中稅前淨利為NT$7,513萬元,收益費損相關之調整項目為NT$2.25億元,所得稅/利息等之影響數為NT$-630萬元
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) | 10,615 | (11,040) | 28,369 | 48,907 | 193,129 | 21,316 | 20,958 | 40,125 | 38,580 | 30,860 | 43,835 | 41,298 | 37,913 | |||||||||||||
收益費損項目合計 | 49,781 | 60,489 | 54,503 | 48,645 | 48,155 | 44,532 | 42,424 | 43,570 | 38,175 | 33,309 | 33,245 | 33,903 | 32,894 | |||||||||||||
折舊費用 | 59,537 | 52,735 | 51,492 | 48,435 | 47,833 | 43,203 | 40,004 | 37,172 | 37,124 | 31,837 | 34,847 | 33,862 | 32,478 | |||||||||||||
攤銷費用 | 35 | 0 | 0 | 0 | 0 | 0 | 142 | 132 | 112 | 112 | 112 | 0 | 0 | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | 117,729 | (33,843) | 72,492 | (109,869) | 143,597 | 22,698 | 4,124 | (92,118) | (75,537) | 22,754 | (62,989) | (27,430) | 36,715 | |||||||||||||
營業活動之淨現金流入(流出) | 176,643 | 14,913 | 191,946 | 23,329 | 195,772 | 87,981 | 64,134 | (10,652) | (2,132) | 85,220 | 12,528 | 46,356 | 104,814 |
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) | 75,129 | 3.61% | 10,304 | 0.6% | 65,001 | 2.82% | 165,453 | 8.22% | 18,910 | 1.07% | 45,157 | 1.95% | 128,984 | 4.87% | 109,796 | 4.48% | 119,424 | 5.69% | 114,302 | 5.19% | 133,053 | 5.98% | 132,092 | 6.35% | 138,771 | 6.32% |
收益費損項目合計 | 225,464 | 64.13% | 229,666 | 104.85% | 197,630 | 58.45% | 152,455 | 45.67% | 326,477 | 77.24% | 176,863 | 70.68% | 156,243 | 44.78% | 166,090 | 156.08% | 150,410 | 112.85% | 135,123 | 41.6% | 140,898 | 253.92% | 135,030 | 45.12% | 137,212 | 56.43% |
折舊費用 | 234,419 | 66.68% | 207,291 | 94.63% | 196,566 | 58.13% | 186,877 | 55.98% | 180,394 | 42.68% | 165,479 | 66.13% | 156,789 | 44.94% | 152,630 | 143.43% | 144,149 | 108.15% | 129,053 | 39.74% | 138,760 | 250.06% | 130,782 | 43.7% | 121,619 | 50.02% |
攤銷費用 | 92 | 0.03% | 0 | 0 | 0% | 0 | 0% | 0 | 0% | 142 | 0.06% | 569 | 0.16% | 470 | 0.44% | 450 | 0.34% | 450 | 0.14% | 300 | 0.54% | 0 | 0 | |||
與營業活動相關之資產及負債之淨變動合計 | 57,260 | 16.29% | 14,968 | 6.83% | (22,670) | -6.7% | (68,060) | -20.39% | 274,245 | 64.88% | 64,257 | 25.68% | 101,586 | 29.12% | (143,087) | -134.46% | (109,223) | -81.95% | 100,795 | 31.03% | (191,441) | -345% | 62,300 | 20.82% | (2,144) | -0.88% |
營業活動之淨現金流入(流出) | 351,556 | 100% | 219,050 | 100% | 338,140 | 100% | 333,817 | 100% | 422,685 | 100% | 250,242 | 100% | 348,883 | 100% | 106,413 | 100% | 133,287 | 100% | 324,780 | 100% | 55,490 | 100% | 299,288 | 100% | 243,161 | 100% |
投資活動之淨現金流
中華化(1727) 2024年第4季「投資活動之淨現金流」單季為NT$-1.57億元、較上一季衰退-40.79%;而今年初至今累積為NT$-4.5億元、較去年同期衰退-50.57%。
單季
中華化(1727) 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$-1.57億元,較上一季衰退-40.79%,為過去11年同期中的第12高。
今年初累積至今
今年全年投資活動之淨現金流累積為NT$-4.5億元,較去年同期衰退-50.57%,為過去11年同期中的第11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) | (157,185) | (107,492) | (139,813) | (39,918) | (87,090) | (32,126) | (76,302) | (84,061) | (74,340) | (38,389) | (60,091) | (54,339) | (32,434) | |||||||||||||
取得不動產、廠房及設備 | (194,299) | (120,262) | (112,815) | (34,032) | (144,615) | (57,675) | (41,129) | (70,197) | (50,966) | 1,755 | (16,417) | 25,016 | 1,320 | |||||||||||||
處分不動產、廠房及設備 | 20 | 782 | 43 | 471 | 534 | 47 | 812 | |||||||||||||||||||
取得無形資產 | (261) | 0 | 0 | 0 | 0 | 0 | 0 | (130) | 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) | (449,682) | 100% | (298,661) | 100% | (474,021) | 100% | (122,771) | 100% | (247,495) | 100% | (253,968) | 100% | (220,659) | 100% | (192,984) | 100% | (225,546) | 100% | (237,674) | 100% | (181,783) | 100% | (169,405) | 100% | (74,563) | 100% |
取得不動產、廠房及設備 | (385,451) | 85.72% | (272,120) | 91.11% | (345,754) | 72.94% | (128,236) | 104.45% | (225,297) | 91.03% | (154,854) | 60.97% | (142,978) | 64.8% | (96,583) | 50.05% | (91,018) | 40.35% | (113,008) | 47.55% | (53,047) | 29.18% | (9,666) | 5.71% | (26,570) | 35.63% |
處分不動產、廠房及設備 | 1,256 | -0.28% | 3,366 | -1.13% | 6,001 | -1.27% | 2,554 | -2.08% | 2,496 | -1.01% | 3,132 | -1.23% | 69,331 | -31.42% | ||||||||||||
取得無形資產 | (691) | 0.15% | 0 | 0 | 0 | 0 | 0 | 0 | 0% | (130) | 0.07% | 0 | 0% | 0 | 0% | (2,253) | 1.24% | 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 |
籌資活動之淨現金流
中華化(1727) 2024年第4季「籌資活動之淨現金流」單季為NT$345萬元、較上一季衰退-78.21%;而今年初至今累積為NT$3,453萬元、較去年同期成長23.17%。
單季
中華化(1727) 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$345萬元,較上一季衰退-78.21%,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$3,453萬元,較去年同期成長23.17%,為過去11年同期中的第5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) | 3,448 | 96,699 | (95,244) | 14,262 | (115,846) | (85,544) | 32,610 | 62,885 | 36,914 | (4,947) | 29,728 | 6,988 | (69,352) | |||||||||||||
短期借款增加 | 9,461 | (126,726) | 37,015 | (47,119) | 175,779 | (8,323) | 104,767 | (1,955) | 53,842 | 842 | 41,520 | 4,212 | (38) | |||||||||||||
短期借款減少 | 70,425 | 39,725 | (35,813) | 66,713 | (256,178) | (26,720) | 7,668 | 64,679 | 33,072 | 24,146 | (21,609) | (7,181) | (49,367) | |||||||||||||
發行公司債 | ||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||
舉借長期借款 | 75,000 | 180,000 | 0 | 0 | ||||||||||||||||||||||
償還長期借款 | (90,000) | (30,000) | (1) | (4,286) | (4,285) | |||||||||||||||||||||
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 | (494) |
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) | 34,531 | 100% | 28,036 | 100% | 191,519 | 100% | (64,293) | 100% | (165,361) | 100% | (29,275) | 100% | (107,900) | 100% | 73,342 | 100% | 71,776 | 100% | (54,749) | 100% | 135,706 | 100% | (131,489) | 100% | (169,134) | 100% |
短期借款增加 | 236,722 | 685.53% | 130,653 | 466.02% | 431,068 | 225.08% | 62,795 | -97.67% | 278,287 | -168.29% | 84,664 | -289.2% | 176,391 | -163.48% | 121,020 | 165.01% | 127,028 | 176.98% | 33,072 | -60.41% | 129,337 | 95.31% | 91,386 | -69.5% | 11,721 | -6.93% |
短期借款減少 | (131,338) | -380.35% | (120,452) | -429.63% | (330,557) | -172.6% | (111,831) | 173.94% | (666,166) | 402.86% | (135,154) | 461.67% | (108,283) | 100.35% | (31,635) | -43.13% | 0 | 0% | (45,281) | 82.71% | (33,664) | -24.81% | (175,734) | 133.65% | (112,715) | 66.64% |
發行公司債 | 0 | 0% | 597,759 | 312.11% | ||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||
舉借長期借款 | 477,000 | 1381.37% | 380,000 | 1355.4% | 0 | 0% | 500,000 | -302.37% | ||||||||||||||||||
償還長期借款 | (472,000) | -1366.89% | (200,000) | -713.37% | (471,429) | -246.15% | (17,143) | 26.66% | (11,428) | 6.91% | ||||||||||||||||
發放現金股利 | (35,539) | -102.92% | (86,600) | -308.89% | (56,290) | -29.39% | 0 | 0% | (22,050) | 13.33% | (66,150) | 225.96% | (66,150) | 61.31% | (66,150) | -90.19% | (55,125) | -76.8% | (52,500) | 95.89% | (50,000) | -36.84% | (37,000) | 28.14% | (37,000) | 21.88% |
庫藏股票買回成本 | 0 | 0% | (21,395) | 12.94% |
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。