1773
152
TWD+0.50 (0.33%)
2025.06.06收盤
勝一-現金流量表
合併現金流量表
第一季 (最新)
單季
(TWD千元) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3個月 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | % | 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) | 574,903 | 499,884 | 458,130 | 599,352 | 470,960 | 338,842 | 226,859 | 254,654 | 238,232 | 203,134 | 162,351 | 147,197 | 163,493 | 181,426 | ||||||||||||||
本期稅前淨利(淨損) | 574,903 | 499,884 | 458,130 | 599,352 | 470,960 | 338,842 | 226,859 | 254,654 | 238,232 | 203,134 | 162,351 | 147,197 | 163,493 | 181,426 | ||||||||||||||
調整項目 | ||||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||||
折舊費用 | 165,634 | 167,535 | 111,632 | 95,824 | 73,363 | 72,684 | 52,285 | 53,548 | 47,334 | 47,778 | 47,599 | 43,628 | 38,291 | 41,289 | ||||||||||||||
攤銷費用 | 2,320 | 1,855 | 1,554 | 1,598 | 1,338 | 936 | 194 | 72 | 174 | 275 | 232 | 393 | 0 | 0 | ||||||||||||||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | (1,724) | (6) | (748) | (301) | 9,407 | (237) | (3,702) | 0 | (180) | (308) | 1,449 | (228) | (2,576) | (3,757) | ||||||||||||||
利息費用 | 14,302 | 12,639 | 1,352 | 601 | 450 | 1,677 | 189 | 15 | 10 | 9 | 190 | 779 | 130 | 193 | ||||||||||||||
利息收入 | (314) | (383) | (500) | (114) | (72) | (34) | (469) | (1,077) | ||||||||||||||||||||
股利收入 | (7,040) | (3,726) | ||||||||||||||||||||||||||
採用權益法認列之關聯企業及合資損失(利益)之份額 | (15,660) | (12,311) | (14,446) | (15,845) | (14,289) | (10,051) | (14,086) | (12,713) | (11,479) | (9,588) | (12,309) | (18,046) | (22,148) | (15,454) | ||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | (390) | (95) | 0 | 55 | 0 | (330) | (330) | 0 | ||||||||||||||||||||
收益費損項目合計 | 157,128 | 165,508 | 98,606 | 81,581 | 69,959 | 65,357 | 33,844 | 39,845 | 34,424 | 47,626 | 37,068 | 26,236 | 14,523 | 18,695 | ||||||||||||||
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 | 8,446 | (212) | 5,593 | (13,784) | 1,452 | 3,251 | 15,486 | 25,286 | 13,387 | 19,366 | 5,412 | 3,189 | (2,207) | (20,441) | ||||||||||||||
應收帳款(增加)減少 | 56,099 | 33,524 | 50,702 | 88,720 | (57,758) | 63,303 | 178,376 | (24,163) | 64,678 | (23,625) | 78,074 | 8,601 | 26,086 | (42,371) | ||||||||||||||
其他應收款(增加)減少 | (7,839) | (1,656) | 21,303 | (17,397) | (12,843) | 17,288 | (2,994) | 2,530 | (643) | (2,412) | 504 | 2,388 | 5,655 | (6,875) | ||||||||||||||
存貨(增加)減少 | (158,438) | (3,218) | 112,589 | (271,508) | (123,709) | (53,459) | (211,802) | (236,233) | (156,168) | 9,222 | 116,884 | 102,253 | (21,442) | 26,278 | ||||||||||||||
預付款項(增加)減少 | 128,256 | 49,143 | 35,781 | 41,280 | (133,792) | (37,967) | (31,012) | (1,544) | (323) | (13,507) | 17,792 | (73,410) | (1,665) | (6,327) | ||||||||||||||
其他營業資產(增加)減少 | (3,547) | |||||||||||||||||||||||||||
與營業活動相關之資產之淨變動合計 | 22,977 | 77,581 | 225,968 | (172,689) | (326,650) | (7,584) | (51,946) | (234,124) | (79,069) | (10,956) | 218,666 | 43,021 | 6,427 | (49,736) | ||||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||||
合約負債增加(減少) | 859 | 20,172 | (5,186) | (18,284) | 5,021 | 824 | 687 | (12,826) | ||||||||||||||||||||
應付票據增加(減少) | (102) | (4,690) | (7,144) | 4,121 | (11,800) | (18,974) | 1,725 | (24,333) | (27,870) | (9,670) | (19,060) | (5,535) | 11,386 | 1,843 | ||||||||||||||
應付帳款增加(減少) | (8,731) | 201,866 | (149,740) | 30,951 | 44,949 | 98,330 | 60,263 | (45,997) | 92,691 | (15,713) | 109,957 | (31,362) | 42,151 | 107,528 | ||||||||||||||
其他應付款增加(減少) | (47,737) | (36,519) | (80,945) | (39,207) | (51,693) | (65,337) | (97,857) | (69,466) | (42,057) | (37,420) | (40,612) | (54,315) | (37,136) | (27,418) | ||||||||||||||
負債準備增加(減少) | (1,214) | 2,908 | 8,860 | (10,321) | 13,706 | 13,373 | (2,684) | 640 | 6,009 | (4,458) | (4,810) | (755) | 529 | (219) | ||||||||||||||
淨確定福利負債增加(減少) | 0 | (775) | (594) | (6,201) | (600) | (3,293) | (17,960) | (2,265) | (30,303) | (162,219) | (264) | (125) | 463 | 1,816 | ||||||||||||||
與營業活動相關之負債之淨變動合計 | (56,925) | 182,962 | (234,749) | (38,941) | (417) | 24,923 | (55,802) | (154,247) | (1,693) | (223,869) | 49,595 | (90,151) | 12,641 | 85,524 | ||||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (33,948) | 260,543 | (8,781) | (211,630) | (327,067) | 17,339 | (107,748) | (388,371) | (80,762) | (234,825) | 268,261 | (47,130) | 19,068 | 35,788 | ||||||||||||||
調整項目合計 | 123,180 | 426,051 | 89,825 | (130,049) | (257,108) | 82,696 | (73,904) | (348,526) | (46,338) | (187,199) | 305,329 | (20,894) | 33,591 | 54,483 | ||||||||||||||
營運產生之現金流入(流出) | 698,083 | 925,935 | 547,955 | 469,303 | 213,852 | 421,538 | 152,955 | (93,872) | 191,894 | 15,935 | 467,680 | 126,303 | 197,084 | 235,909 | ||||||||||||||
收取之利息 | 314 | 383 | 500 | 114 | 72 | 34 | 469 | 1,077 | 1,449 | 670 | 119 | 25 | 114 | 153 | ||||||||||||||
收取之股利 | 7,040 | 3,726 | 0 | 0 | 7,526 | |||||||||||||||||||||||
支付之利息 | (12,791) | (13,011) | (1,426) | (655) | (682) | (1,629) | (189) | (15) | (10) | (9) | (205) | (827) | (123) | (182) | ||||||||||||||
退還(支付)之所得稅 | 3,173 | (585) | 10 | (134) | 1 | (458) | (1,850) | (89) | (735) | (368) | (542) | (3) | (12) | (5) | ||||||||||||||
營業活動之淨現金流入(流出) | 695,819 | 916,448 | 547,039 | 468,628 | 220,769 | 419,485 | 151,385 | (92,899) | 192,598 | 16,228 | 467,052 | 125,498 | 197,063 | 235,875 | ||||||||||||||
投資活動之現金流量 | ||||||||||||||||||||||||||||
取得不動產、廠房及設備 | (293,051) | (271,276) | (600,116) | (676,502) | (298,035) | (173,998) | (282,020) | (121,267) | (107,846) | (15,843) | (42,495) | (70,124) | (110,159) | (73,661) | ||||||||||||||
處分不動產、廠房及設備 | 803 | 95 | 0 | 363 | 540 | 0 | ||||||||||||||||||||||
存出保證金增加 | 0 | (364) | 0 | (122) | (23) | (372) | (7,987) | 0 | 0 | 0 | 0 | (34) | (41) | (125) | ||||||||||||||
存出保證金減少 | 857 | 0 | 10 | 0 | 11 | 90 | 34 | 17 | ||||||||||||||||||||
取得無形資產 | (6,924) | (833) | (4,565) | (2,390) | (2,094) | 0 | (428) | 0 | (160) | (49) | 0 | (221) | (149) | (434) | ||||||||||||||
取得使用權資產 | 0 | 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) | (298,315) | (272,378) | (604,671) | (679,014) | (305,652) | (174,007) | (289,895) | (121,256) | (107,916) | (15,858) | (42,181) | (69,950) | (109,143) | (110,751) | ||||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||||||
短期借款增加 | (245,074) | (130,006) | 165,000 | |||||||||||||||||||||||||
舉借長期借款 | 1,355,000 | 489,400 | 905,102 | 582,682 | 39,801 | 100,000 | ||||||||||||||||||||||
償還長期借款 | (1,621,192) | (960,192) | (1,056,867) | (301,800) | (1,890) | |||||||||||||||||||||||
存入保證金增加 | 72 | 0 | (1) | (1,544) | 76 | 0 | 66 | 0 | 0 | 0 | 0 | 1 | 2 | 0 | ||||||||||||||
租賃本金償還 | (836) | (1,289) | (1,285) | (1,235) | (1,374) | (976) | (794) | |||||||||||||||||||||
發放現金股利 | 0 | 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) | (512,030) | (602,087) | 11,949 | 146,103 | 36,613 | (188,992) | (728) | (31) | (2) | (1) | (159,893) | (72,136) | (76,398) | (96,002) | ||||||||||||||
匯率變動對現金及約當現金之影響 | 372 | 2,623 | (368) | 1,396 | (9) | 137 | 4 | (80) | (199) | (67) | (31) | 50 | 244 | (65) | ||||||||||||||
本期現金及約當現金增加(減少)數 | (114,154) | 44,606 | (46,051) | (62,887) | (48,279) | 56,623 | (139,234) | (214,266) | 84,481 | 302 | 264,947 | (16,538) | 11,766 | 29,057 | ||||||||||||||
期初現金及約當現金餘額 | 373,079 | 278,614 | 464,011 | 302,034 | 443,889 | 127,931 | 420,265 | 1,135,623 | 984,154 | 710,796 | 165,488 | 128,960 | 118,553 | 107,565 | ||||||||||||||
期末現金及約當現金餘額 | 258,925 | 323,220 | 417,960 | 239,147 | 395,610 | 184,554 | 281,031 | 921,357 | 1,068,635 | 711,098 | 430,435 | 112,422 | 130,319 | 136,622 | ||||||||||||||
資產負債表帳列之現金及約當現金 | 258,925 | 1.66% | 323,220 | 2.24% | 417,960 | 3.06% | 239,147 | 2.05% | 395,610 | 4.51% | 184,554 | 2.58% | 281,031 | 4.51% | 921,357 | 15.71% | 1,068,635 | 19.33% | 711,098 | 14.27% | 430,435 | 8.57% | 112,422 | 2.28% | 130,319 | 2.86% | 136,622 | 3.04% |
今年初累積至今
(TWD千元) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3個月 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | % | 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) | 574,903 | 20.88% | 499,884 | 18.87% | 458,130 | 18.75% | 599,352 | 19.67% | 470,960 | 20.53% | 338,842 | 17.13% | 226,859 | 13.45% | 254,654 | 14.21% | 238,232 | 14.02% | 203,134 | 13.8% | 162,351 | 9.99% | 147,197 | 8.41% | 163,493 | 10.37% | 181,426 | 10.49% |
本期稅前淨利(淨損) | 574,903 | 82.62% | 499,884 | 54.55% | 458,130 | 83.75% | 599,352 | 127.9% | 470,960 | 213.33% | 338,842 | 80.78% | 226,859 | 149.86% | 254,654 | -274.12% | 238,232 | 123.69% | 203,134 | 1251.75% | 162,351 | 34.76% | 147,197 | 117.29% | 163,493 | 82.96% | 181,426 | 76.92% |
調整項目 | ||||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||||
折舊費用 | 165,634 | 23.8% | 167,535 | 18.28% | 111,632 | 20.41% | 95,824 | 20.45% | 73,363 | 33.23% | 72,684 | 17.33% | 52,285 | 34.54% | 53,548 | -57.64% | 47,334 | 24.58% | 47,778 | 294.42% | 47,599 | 10.19% | 43,628 | 34.76% | 38,291 | 19.43% | 41,289 | 17.5% |
攤銷費用 | 2,320 | 0.33% | 1,855 | 0.2% | 1,554 | 0.28% | 1,598 | 0.34% | 1,338 | 0.61% | 936 | 0.22% | 194 | 0.13% | 72 | -0.08% | 174 | 0.09% | 275 | 1.69% | 232 | 0.05% | 393 | 0.31% | 0 | 0 | ||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | (1,724) | -0.25% | (6) | 0% | (748) | -0.14% | (301) | -0.06% | 9,407 | 4.26% | (237) | -0.06% | (3,702) | -2.45% | 0 | 0% | (180) | -0.09% | (308) | -1.9% | 1,449 | 0.31% | (228) | -0.18% | (2,576) | -1.31% | (3,757) | -1.59% |
利息費用 | 14,302 | 2.06% | 12,639 | 1.38% | 1,352 | 0.25% | 601 | 0.13% | 450 | 0.2% | 1,677 | 0.4% | 189 | 0.12% | 15 | -0.02% | 10 | 0.01% | 9 | 0.06% | 190 | 0.04% | 779 | 0.62% | 130 | 0.07% | 193 | 0.08% |
利息收入 | (314) | -0.05% | (383) | -0.04% | (500) | -0.09% | (114) | -0.02% | (72) | -0.03% | (34) | -0.01% | (469) | -0.31% | (1,077) | 1.16% | ||||||||||||
股利收入 | (7,040) | -1.01% | (3,726) | -0.41% | ||||||||||||||||||||||||
採用權益法認列之關聯企業及合資損失(利益)之份額 | (15,660) | -2.25% | (12,311) | -1.34% | (14,446) | -2.64% | (15,845) | -3.38% | (14,289) | -6.47% | (10,051) | -2.4% | (14,086) | -9.3% | (12,713) | 13.68% | (11,479) | -5.96% | (9,588) | -59.08% | (12,309) | -2.64% | (18,046) | -14.38% | (22,148) | -11.24% | (15,454) | -6.55% |
處分及報廢不動產、廠房及設備損失(利益) | (390) | -0.06% | (95) | -0.01% | 0 | 0% | 55 | 0.01% | 0 | 0% | (330) | -0.08% | (330) | -0.22% | 0 | 0% | ||||||||||||
收益費損項目合計 | 157,128 | 22.58% | 165,508 | 18.06% | 98,606 | 18.03% | 81,581 | 17.41% | 69,959 | 31.69% | 65,357 | 15.58% | 33,844 | 22.36% | 39,845 | -42.89% | 34,424 | 17.87% | 47,626 | 293.48% | 37,068 | 7.94% | 26,236 | 20.91% | 14,523 | 7.37% | 18,695 | 7.93% |
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 | 8,446 | 1.21% | (212) | -0.02% | 5,593 | 1.02% | (13,784) | -2.94% | 1,452 | 0.66% | 3,251 | 0.77% | 15,486 | 10.23% | 25,286 | -27.22% | 13,387 | 6.95% | 19,366 | 119.34% | 5,412 | 1.16% | 3,189 | 2.54% | (2,207) | -1.12% | (20,441) | -8.67% |
應收帳款(增加)減少 | 56,099 | 8.06% | 33,524 | 3.66% | 50,702 | 9.27% | 88,720 | 18.93% | (57,758) | -26.16% | 63,303 | 15.09% | 178,376 | 117.83% | (24,163) | 26.01% | 64,678 | 33.58% | (23,625) | -145.58% | 78,074 | 16.72% | 8,601 | 6.85% | 26,086 | 13.24% | (42,371) | -17.96% |
其他應收款(增加)減少 | (7,839) | -1.13% | (1,656) | -0.18% | 21,303 | 3.89% | (17,397) | -3.71% | (12,843) | -5.82% | 17,288 | 4.12% | (2,994) | -1.98% | 2,530 | -2.72% | (643) | -0.33% | (2,412) | -14.86% | 504 | 0.11% | 2,388 | 1.9% | 5,655 | 2.87% | (6,875) | -2.91% |
存貨(增加)減少 | (158,438) | -22.77% | (3,218) | -0.35% | 112,589 | 20.58% | (271,508) | -57.94% | (123,709) | -56.04% | (53,459) | -12.74% | (211,802) | -139.91% | (236,233) | 254.29% | (156,168) | -81.08% | 9,222 | 56.83% | 116,884 | 25.03% | 102,253 | 81.48% | (21,442) | -10.88% | 26,278 | 11.14% |
預付款項(增加)減少 | 128,256 | 18.43% | 49,143 | 5.36% | 35,781 | 6.54% | 41,280 | 8.81% | (133,792) | -60.6% | (37,967) | -9.05% | (31,012) | -20.49% | (1,544) | 1.66% | (323) | -0.17% | (13,507) | -83.23% | 17,792 | 3.81% | (73,410) | -58.49% | (1,665) | -0.84% | (6,327) | -2.68% |
其他營業資產(增加)減少 | (3,547) | -0.51% | ||||||||||||||||||||||||||
與營業活動相關之資產之淨變動合計 | 22,977 | 3.3% | 77,581 | 8.47% | 225,968 | 41.31% | (172,689) | -36.85% | (326,650) | -147.96% | (7,584) | -1.81% | (51,946) | -34.31% | (234,124) | 252.02% | (79,069) | -41.05% | (10,956) | -67.51% | 218,666 | 46.82% | 43,021 | 34.28% | 6,427 | 3.26% | (49,736) | -21.09% |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||||
合約負債增加(減少) | 859 | 0.12% | 20,172 | 2.2% | (5,186) | -0.95% | (18,284) | -3.9% | 5,021 | 2.27% | 824 | 0.2% | 687 | 0.45% | (12,826) | 13.81% | ||||||||||||
應付票據增加(減少) | (102) | -0.01% | (4,690) | -0.51% | (7,144) | -1.31% | 4,121 | 0.88% | (11,800) | -5.34% | (18,974) | -4.52% | 1,725 | 1.14% | (24,333) | 26.19% | (27,870) | -14.47% | (9,670) | -59.59% | (19,060) | -4.08% | (5,535) | -4.41% | 11,386 | 5.78% | 1,843 | 0.78% |
應付帳款增加(減少) | (8,731) | -1.25% | 201,866 | 22.03% | (149,740) | -27.37% | 30,951 | 6.6% | 44,949 | 20.36% | 98,330 | 23.44% | 60,263 | 39.81% | (45,997) | 49.51% | 92,691 | 48.13% | (15,713) | -96.83% | 109,957 | 23.54% | (31,362) | -24.99% | 42,151 | 21.39% | 107,528 | 45.59% |
其他應付款增加(減少) | (47,737) | -6.86% | (36,519) | -3.98% | (80,945) | -14.8% | (39,207) | -8.37% | (51,693) | -23.41% | (65,337) | -15.58% | (97,857) | -64.64% | (69,466) | 74.78% | (42,057) | -21.84% | (37,420) | -230.59% | (40,612) | -8.7% | (54,315) | -43.28% | (37,136) | -18.84% | (27,418) | -11.62% |
負債準備增加(減少) | (1,214) | -0.17% | 2,908 | 0.32% | 8,860 | 1.62% | (10,321) | -2.2% | 13,706 | 6.21% | 13,373 | 3.19% | (2,684) | -1.77% | 640 | -0.69% | 6,009 | 3.12% | (4,458) | -27.47% | (4,810) | -1.03% | (755) | -0.6% | 529 | 0.27% | (219) | -0.09% |
淨確定福利負債增加(減少) | 0 | 0% | (775) | -0.08% | (594) | -0.11% | (6,201) | -1.32% | (600) | -0.27% | (3,293) | -0.79% | (17,960) | -11.86% | (2,265) | 2.44% | (30,303) | -15.73% | (162,219) | -999.62% | (264) | -0.06% | (125) | -0.1% | 463 | 0.23% | 1,816 | 0.77% |
與營業活動相關之負債之淨變動合計 | (56,925) | -8.18% | 182,962 | 19.96% | (234,749) | -42.91% | (38,941) | -8.31% | (417) | -0.19% | 24,923 | 5.94% | (55,802) | -36.86% | (154,247) | 166.04% | (1,693) | -0.88% | (223,869) | -1379.52% | 49,595 | 10.62% | (90,151) | -71.83% | 12,641 | 6.41% | 85,524 | 36.26% |
與營業活動相關之資產及負債之淨變動合計 | (33,948) | -4.88% | 260,543 | 28.43% | (8,781) | -1.61% | (211,630) | -45.16% | (327,067) | -148.15% | 17,339 | 4.13% | (107,748) | -71.17% | (388,371) | 418.06% | (80,762) | -41.93% | (234,825) | -1447.04% | 268,261 | 57.44% | (47,130) | -37.55% | 19,068 | 9.68% | 35,788 | 15.17% |
調整項目合計 | 123,180 | 17.7% | 426,051 | 46.49% | 89,825 | 16.42% | (130,049) | -27.75% | (257,108) | -116.46% | 82,696 | 19.71% | (73,904) | -48.82% | (348,526) | 375.17% | (46,338) | -24.06% | (187,199) | -1153.56% | 305,329 | 65.37% | (20,894) | -16.65% | 33,591 | 17.05% | 54,483 | 23.1% |
營運產生之現金流入(流出) | 698,083 | 100.33% | 925,935 | 101.04% | 547,955 | 100.17% | 469,303 | 100.14% | 213,852 | 96.87% | 421,538 | 100.49% | 152,955 | 101.04% | (93,872) | 101.05% | 191,894 | 99.63% | 15,935 | 98.19% | 467,680 | 100.13% | 126,303 | 100.64% | 197,084 | 100.01% | 235,909 | 100.01% |
收取之利息 | 314 | 0.05% | 383 | 0.04% | 500 | 0.09% | 114 | 0.02% | 72 | 0.03% | 34 | 0.01% | 469 | 0.31% | 1,077 | -1.16% | 1,449 | 0.75% | 670 | 4.13% | 119 | 0.03% | 25 | 0.02% | 114 | 0.06% | 153 | 0.06% |
收取之股利 | 7,040 | 1.01% | 3,726 | 0.41% | 0 | 0% | 0 | 0% | 7,526 | 3.41% | ||||||||||||||||||
支付之利息 | (12,791) | -1.84% | (13,011) | -1.42% | (1,426) | -0.26% | (655) | -0.14% | (682) | -0.31% | (1,629) | -0.39% | (189) | -0.12% | (15) | 0.02% | (10) | -0.01% | (9) | -0.06% | (205) | -0.04% | (827) | -0.66% | (123) | -0.06% | (182) | -0.08% |
退還(支付)之所得稅 | 3,173 | 0.46% | (585) | -0.06% | 10 | 0% | (134) | -0.03% | 1 | 0% | (458) | -0.11% | (1,850) | -1.22% | (89) | 0.1% | (735) | -0.38% | (368) | -2.27% | (542) | -0.12% | (3) | 0% | (12) | -0.01% | (5) | 0% |
營業活動之淨現金流入(流出) | 695,819 | 100% | 916,448 | 100% | 547,039 | 100% | 468,628 | 100% | 220,769 | 100% | 419,485 | 100% | 151,385 | 100% | (92,899) | 100% | 192,598 | 100% | 16,228 | 100% | 467,052 | 100% | 125,498 | 100% | 197,063 | 100% | 235,875 | 100% |
投資活動之現金流量 | ||||||||||||||||||||||||||||
取得不動產、廠房及設備 | (293,051) | 98.24% | (271,276) | 99.6% | (600,116) | 99.25% | (676,502) | 99.63% | (298,035) | 97.51% | (173,998) | 99.99% | (282,020) | 97.28% | (121,267) | 100.01% | (107,846) | 99.94% | (15,843) | 99.91% | (42,495) | 100.74% | (70,124) | 100.25% | (110,159) | 100.93% | (73,661) | 66.51% |
處分不動產、廠房及設備 | 803 | -0.27% | 95 | -0.03% | 0 | 0% | 363 | -0.21% | 540 | -0.19% | 0 | 0% | ||||||||||||||||
存出保證金增加 | 0 | 0% | (364) | 0.13% | 0 | 0% | (122) | 0.02% | (23) | 0.01% | (372) | 0.21% | (7,987) | 2.76% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | (34) | 0.05% | (41) | 0.04% | (125) | 0.11% |
存出保證金減少 | 857 | -0.29% | 0 | 0% | 10 | 0% | 0 | 0% | 11 | -0.01% | 90 | -0.08% | 34 | -0.21% | 17 | -0.04% | ||||||||||||
取得無形資產 | (6,924) | 2.32% | (833) | 0.31% | (4,565) | 0.75% | (2,390) | 0.35% | (2,094) | 0.69% | 0 | 0% | (428) | 0.15% | 0 | 0% | (160) | 0.15% | (49) | 0.31% | 0 | 0% | (221) | 0.32% | (149) | 0.14% | (434) | 0.39% |
取得使用權資產 | 0 | 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) | (298,315) | 100% | (272,378) | 100% | (604,671) | 100% | (679,014) | 100% | (305,652) | 100% | (174,007) | 100% | (289,895) | 100% | (121,256) | 100% | (107,916) | 100% | (15,858) | 100% | (42,181) | 100% | (69,950) | 100% | (109,143) | 100% | (110,751) | 100% |
籌資活動之現金流量 | ||||||||||||||||||||||||||||
短期借款增加 | (245,074) | 47.86% | (130,006) | 21.59% | 165,000 | 1380.87% | ||||||||||||||||||||||
舉借長期借款 | 1,355,000 | -264.63% | 489,400 | -81.28% | 905,102 | 7574.71% | 582,682 | 398.82% | 39,801 | 108.71% | 100,000 | -52.91% | ||||||||||||||||
償還長期借款 | (1,621,192) | 316.62% | (960,192) | 159.48% | (1,056,867) | -8844.82% | (301,800) | -206.57% | (1,890) | -5.16% | ||||||||||||||||||
存入保證金增加 | 72 | -0.01% | 0 | 0% | (1) | -0.01% | (1,544) | -1.06% | 76 | 0.21% | 0 | 0% | 66 | -9.07% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 1 | 0% | 2 | 0% | 0 | 0% |
租賃本金償還 | (836) | 0.16% | (1,289) | 0.21% | (1,285) | -10.75% | (1,235) | -0.85% | (1,374) | -3.75% | (976) | 0.52% | (794) | 109.07% | ||||||||||||||
發放現金股利 | 0 | 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) | (512,030) | 100% | (602,087) | 100% | 11,949 | 100% | 146,103 | 100% | 36,613 | 100% | (188,992) | 100% | (728) | 100% | (31) | 100% | (2) | 100% | (1) | 100% | (159,893) | 100% | (72,136) | 100% | (76,398) | 100% | (96,002) | 100% |
匯率變動對現金及約當現金之影響 | 372 | 2,623 | (368) | 1,396 | (9) | 137 | 4 | (80) | (199) | (67) | (31) | 50 | 244 | (65) | ||||||||||||||
本期現金及約當現金增加(減少)數 | (114,154) | 44,606 | (46,051) | (62,887) | (48,279) | 56,623 | (139,234) | (214,266) | 84,481 | 302 | 264,947 | (16,538) | 11,766 | 29,057 | ||||||||||||||
期初現金及約當現金餘額 | 373,079 | 278,614 | 464,011 | 302,034 | 443,889 | 127,931 | 420,265 | |||||||||||||||||||||
期末現金及約當現金餘額 | 258,925 | 323,220 | 417,960 | 239,147 | 395,610 | 184,554 | 281,031 | |||||||||||||||||||||
資產負債表帳列之現金及約當現金 | 258,925 | 323,220 | 417,960 | 239,147 | 395,610 | 184,554 | 281,031 | 921,357 | 1,068,635 | 711,098 | 430,435 | 112,422 | 130,319 | 136,622 |
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
勝一(1773) 2025年第1季「營業活動之現金流」單季為NT$6.96億元、較上一季衰退-28.09%;而今年初至今累積為NT$6.96億元、較去年同期衰退-24.07%。
單季
勝一(1773) 最新公布的2025年第1季財報中,本季新增之「營業活動之現金流」為NT$6.96億元,較上一季衰退-28.09%,為過去11年同期中的第2高。
同時勝一過去3年、5年與10年的「第1季營業活動之現金流年化成長率」分別為14.08%、10.65%與4.07%。
其中稅前淨利為NT$5.75億元,收益費損相關之調整項目為NT$1.57億元,所得稅/利息等之影響數為NT$-226萬元
今年初累積至今
今年前3個月營業活動之現金流累積為NT$6.96億元,較去年同期衰退-24.07%,為過去11年同期中的第2高。
同時勝一過去3年、5年與10年的「前3個月營業活動之現金流年化成長率」分別為14.08%、10.65%與4.07%。
其中稅前淨利為NT$5.75億元,收益費損相關之調整項目為NT$1.57億元,所得稅/利息等之影響數為NT$-226萬元
營業活動之現金流-今年初累積至今
(TWD千元) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3個月 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | % | 金額 | % | |
繼續營業單位稅前淨利(淨損) | 574,903 | 499,884 | 458,130 | 599,352 | 470,960 | 338,842 | 226,859 | 254,654 | 238,232 | 203,134 | 162,351 | 147,197 | 163,493 | 181,426 | ||||||||||||||
收益費損項目合計 | 157,128 | 165,508 | 98,606 | 81,581 | 69,959 | 65,357 | 33,844 | 39,845 | 34,424 | 47,626 | 37,068 | 26,236 | 14,523 | 18,695 | ||||||||||||||
折舊費用 | 165,634 | 167,535 | 111,632 | 95,824 | 73,363 | 72,684 | 52,285 | 53,548 | 47,334 | 47,778 | 47,599 | 43,628 | 38,291 | 41,289 | ||||||||||||||
攤銷費用 | 2,320 | 1,855 | 1,554 | 1,598 | 1,338 | 936 | 194 | 72 | 174 | 275 | 232 | 393 | 0 | 0 | ||||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (33,948) | 260,543 | (8,781) | (211,630) | (327,067) | 17,339 | (107,748) | (388,371) | (80,762) | (234,825) | 268,261 | (47,130) | 19,068 | 35,788 | ||||||||||||||
營業活動之淨現金流入(流出) | 695,819 | 916,448 | 547,039 | 468,628 | 220,769 | 419,485 | 151,385 | (92,899) | 192,598 | 16,228 | 467,052 | 125,498 | 197,063 | 235,875 |
營業活動之現金流-今年初累積至今
(TWD千元) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3個月 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | % | 金額 | % | |
繼續營業單位稅前淨利(淨損) | 574,903 | 20.88% | 499,884 | 18.87% | 458,130 | 18.75% | 599,352 | 19.67% | 470,960 | 20.53% | 338,842 | 17.13% | 226,859 | 13.45% | 254,654 | 14.21% | 238,232 | 14.02% | 203,134 | 13.8% | 162,351 | 9.99% | 147,197 | 8.41% | 163,493 | 10.37% | 181,426 | 10.49% |
收益費損項目合計 | 157,128 | 22.58% | 165,508 | 18.06% | 98,606 | 18.03% | 81,581 | 17.41% | 69,959 | 31.69% | 65,357 | 15.58% | 33,844 | 22.36% | 39,845 | -42.89% | 34,424 | 17.87% | 47,626 | 293.48% | 37,068 | 7.94% | 26,236 | 20.91% | 14,523 | 7.37% | 18,695 | 7.93% |
折舊費用 | 165,634 | 23.8% | 167,535 | 18.28% | 111,632 | 20.41% | 95,824 | 20.45% | 73,363 | 33.23% | 72,684 | 17.33% | 52,285 | 34.54% | 53,548 | -57.64% | 47,334 | 24.58% | 47,778 | 294.42% | 47,599 | 10.19% | 43,628 | 34.76% | 38,291 | 19.43% | 41,289 | 17.5% |
攤銷費用 | 2,320 | 0.33% | 1,855 | 0.2% | 1,554 | 0.28% | 1,598 | 0.34% | 1,338 | 0.61% | 936 | 0.22% | 194 | 0.13% | 72 | -0.08% | 174 | 0.09% | 275 | 1.69% | 232 | 0.05% | 393 | 0.31% | 0 | 0 | ||
與營業活動相關之資產及負債之淨變動合計 | (33,948) | -4.88% | 260,543 | 28.43% | (8,781) | -1.61% | (211,630) | -45.16% | (327,067) | -148.15% | 17,339 | 4.13% | (107,748) | -71.17% | (388,371) | 418.06% | (80,762) | -41.93% | (234,825) | -1447.04% | 268,261 | 57.44% | (47,130) | -37.55% | 19,068 | 9.68% | 35,788 | 15.17% |
營業活動之淨現金流入(流出) | 695,819 | 100% | 916,448 | 100% | 547,039 | 100% | 468,628 | 100% | 220,769 | 100% | 419,485 | 100% | 151,385 | 100% | (92,899) | 100% | 192,598 | 100% | 16,228 | 100% | 467,052 | 100% | 125,498 | 100% | 197,063 | 100% | 235,875 | 100% |
投資活動之淨現金流
勝一(1773) 2025年第1季「投資活動之淨現金流」單季為NT$-2.98億元、較上一季衰退-54.07%;而今年初至今累積為NT$-2.98億元、較去年同期衰退-9.52%。
單季
勝一(1773) 最新公布的2025年第1季財報中,本季新增之「投資活動之淨現金流」為NT$-2.98億元,較上一季衰退-54.07%,為過去11年同期中的第9高。
今年初累積至今
今年前3個月投資活動之淨現金流累積為NT$-2.98億元,較去年同期衰退-9.52%,為過去11年同期中的第9高。
投資活動之淨現金流-今年初累積至今
(TWD千元) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3個月 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | % | 金額 | % | |
投資活動之淨現金流入(流出) | (298,315) | (272,378) | (604,671) | (679,014) | (305,652) | (174,007) | (289,895) | (121,256) | (107,916) | (15,858) | (42,181) | (69,950) | (109,143) | (110,751) | ||||||||||||||
取得不動產、廠房及設備 | (293,051) | (271,276) | (600,116) | (676,502) | (298,035) | (173,998) | (282,020) | (121,267) | (107,846) | (15,843) | (42,495) | (70,124) | (110,159) | (73,661) | ||||||||||||||
處分不動產、廠房及設備 | 803 | 95 | 0 | 363 | 540 | 0 | ||||||||||||||||||||||
取得無形資產 | (6,924) | (833) | (4,565) | (2,390) | (2,094) | 0 | (428) | 0 | (160) | (49) | 0 | (221) | (149) | (434) | ||||||||||||||
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) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3個月 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | % | 金額 | % | |
投資活動之淨現金流入(流出) | (298,315) | 100% | (272,378) | 100% | (604,671) | 100% | (679,014) | 100% | (305,652) | 100% | (174,007) | 100% | (289,895) | 100% | (121,256) | 100% | (107,916) | 100% | (15,858) | 100% | (42,181) | 100% | (69,950) | 100% | (109,143) | 100% | (110,751) | 100% |
取得不動產、廠房及設備 | (293,051) | 98.24% | (271,276) | 99.6% | (600,116) | 99.25% | (676,502) | 99.63% | (298,035) | 97.51% | (173,998) | 99.99% | (282,020) | 97.28% | (121,267) | 100.01% | (107,846) | 99.94% | (15,843) | 99.91% | (42,495) | 100.74% | (70,124) | 100.25% | (110,159) | 100.93% | (73,661) | 66.51% |
處分不動產、廠房及設備 | 803 | -0.27% | 95 | -0.03% | 0 | 0% | 363 | -0.21% | 540 | -0.19% | 0 | 0% | ||||||||||||||||
取得無形資產 | (6,924) | 2.32% | (833) | 0.31% | (4,565) | 0.75% | (2,390) | 0.35% | (2,094) | 0.69% | 0 | 0% | (428) | 0.15% | 0 | 0% | (160) | 0.15% | (49) | 0.31% | 0 | 0% | (221) | 0.32% | (149) | 0.14% | (434) | 0.39% |
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
勝一(1773) 2025年第1季「籌資活動之淨現金流」單季為NT$-5.12億元、較上一季成長21.1%;而今年初至今累積為NT$-5.12億元、較去年同期成長14.96%。
單季
勝一(1773) 最新公布的2025年第1季財報中,本季新增之「籌資活動之淨現金流」為NT$-5.12億元,較上一季成長21.1%,為過去11年同期中的第11高。
今年初累積至今
今年前3個月籌資活動之淨現金流累積為NT$-5.12億元,較去年同期成長14.96%,為過去11年同期中的第11高。
籌資活動之淨現金流-今年初累積至今
(TWD千元) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3個月 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | % | 金額 | % | |
籌資活動之淨現金流入(流出) | (512,030) | (602,087) | 11,949 | 146,103 | 36,613 | (188,992) | (728) | (31) | (2) | (1) | (159,893) | (72,136) | (76,398) | (96,002) | ||||||||||||||
短期借款增加 | (245,074) | (130,006) | 165,000 | |||||||||||||||||||||||||
短期借款減少 | 0 | 0 | (132,000) | 0 | (188,000) | 0 | 0 | 0 | (159,892) | (72,137) | (76,400) | (96,000) | ||||||||||||||||
發行公司債 | ||||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||||
舉借長期借款 | 1,355,000 | 489,400 | 905,102 | 582,682 | 39,801 | 100,000 | ||||||||||||||||||||||
償還長期借款 | (1,621,192) | (960,192) | (1,056,867) | (301,800) | (1,890) | |||||||||||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
庫藏股票買回成本 |
籌資活動之淨現金流-今年初累積至今
(TWD千元) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3個月 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | % | 金額 | % | |
籌資活動之淨現金流入(流出) | (512,030) | 100% | (602,087) | 100% | 11,949 | 100% | 146,103 | 100% | 36,613 | 100% | (188,992) | 100% | (728) | 100% | (31) | 100% | (2) | 100% | (1) | 100% | (159,893) | 100% | (72,136) | 100% | (76,398) | 100% | (96,002) | 100% |
短期借款增加 | (245,074) | 47.86% | (130,006) | 21.59% | 165,000 | 1380.87% | ||||||||||||||||||||||
短期借款減少 | 0 | 0% | 0 | 0% | (132,000) | -90.35% | 0 | 0% | (188,000) | 99.48% | 0 | 0% | 0 | 0% | 0 | 0% | (159,892) | 100% | (72,137) | 100% | (76,400) | 100% | (96,000) | 100% | ||||
發行公司債 | ||||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||||
舉借長期借款 | 1,355,000 | -264.63% | 489,400 | -81.28% | 905,102 | 7574.71% | 582,682 | 398.82% | 39,801 | 108.71% | 100,000 | -52.91% | ||||||||||||||||
償還長期借款 | (1,621,192) | 316.62% | (960,192) | 159.48% | (1,056,867) | -8844.82% | (301,800) | -206.57% | (1,890) | -5.16% | ||||||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
庫藏股票買回成本 |
ifa.ai自當盡力提供正確訊息,但如有疏忽或錯誤遺漏,本公司或關係企業與其任何董事或任何受僱人,恕不負任何法律責任。