2546
81.8
TWD-0.20 (-0.24%)
2025.05.22收盤
根基-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) | 236,684 | 150,973 | 209,186 | 179,348 | 143,933 | 112,194 | 143,366 | 90,089 | 45,373 | 60,063 | 25,316 | 92,933 | 58,972 | 58,640 | ||||||||||||||
本期稅前淨利(淨損) | 236,684 | 150,973 | 209,186 | 179,348 | 143,933 | 112,194 | 143,366 | 90,089 | 45,373 | 60,063 | 25,316 | 92,933 | 58,972 | 58,640 | ||||||||||||||
調整項目 | ||||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||||
折舊費用 | 12,170 | 11,230 | 7,145 | 3,648 | 4,841 | 738 | 245 | 207 | 206 | 207 | 241 | 308 | 309 | 274 | ||||||||||||||
攤銷費用 | 1,360 | 162 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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) | 6,017 | (5,921) | (199) | (678) | (9,243) | 14,090 | (1,774) | 218 | (4,063) | 3,224 | (6,885) | 5,502 | (17,858) | (10,170) | ||||||||||||||
利息費用 | 353 | 528 | 1,884 | 527 | 172 | 636 | 29 | 906 | 11 | 31 | 316 | 176 | 415 | 146 | ||||||||||||||
利息收入 | (14,895) | (12,752) | (10,682) | (1,207) | (1,469) | (1,966) | (840) | (570) | ||||||||||||||||||||
採用權益法認列之關聯企業及合資損失(利益)之份額 | (496) | 779 | (129) | (29) | (8) | 280 | 250 | 639 | 3,287 | (412) | (2,844) | (1,113) | (2,097) | (66) | ||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | (59) | 0 | 0 | (33) | ||||||||||||||||||||||||
收益費損項目合計 | 4,450 | (5,974) | (1,981) | 2,261 | (5,740) | 13,778 | (2,090) | 1,577 | (1,326) | 2,830 | (9,647) | 4,296 | (19,231) | (9,816) | ||||||||||||||
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 | (168) | 0 | 23,984 | |||||||||||||||||||||||
合約資產(增加)減少 | 586,226 | 82,771 | 357,299 | 159,429 | (442,641) | (332,789) | (317,239) | (61,103) | ||||||||||||||||||||
應收票據-關係人(增加)減少 | (26,780) | 0 | 0 | 911,181 | (37,315) | 678,271 | (1,008,139) | 171,690 | 205,400 | 42,949 | (43,335) | (147,108) | 103,095 | |||||||||||||||
應收帳款(增加)減少 | (89,103) | (390,098) | (375,873) | 293,270 | 305,662 | 371,607 | 328,124 | 321,414 | (180,296) | (270,907) | (103,347) | 26,800 | (118,603) | (61,062) | ||||||||||||||
應收帳款-關係人(增加)減少 | 110,043 | 73,687 | (11,041) | 48,125 | 132,218 | 6,419 | 74,206 | 246,698 | 154,923 | (194,679) | 68,733 | 27,602 | 200,950 | (188,141) | ||||||||||||||
預付款項(增加)減少 | 58,949 | 18,036 | (67,736) | (14,819) | 10,618 | 24,834 | 29,255 | 34,069 | 14,112 | (88,780) | (24,004) | 23,013 | 34,590 | 204,743 | ||||||||||||||
其他流動資產(增加)減少 | (22,137) | (14,897) | (12,023) | (77,124) | (17,622) | (2,880) | (1,657) | (8,868) | ||||||||||||||||||||
其他金融資產(增加)減少 | 272,884 | 125,306 | 114,111 | 107,832 | 12,804 | (38,193) | 44,409 | 20,019 | 123,249 | (7,153) | 20,426 | (23,215) | (28,926) | (2,980) | ||||||||||||||
其他營業資產(增加)減少 | 19 | (2,475) | 43 | 48 | 50 | 53 | 0 | 50 | 53 | 208 | ||||||||||||||||||
與營業活動相關之資產之淨變動合計 | 890,101 | (107,670) | 4,612 | 516,761 | 912,270 | 15,720 | 835,369 | (455,910) | (202,156) | (463,420) | (118,040) | (108,824) | 73,469 | (149,783) | ||||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||||
合約負債增加(減少) | 167,341 | (270,964) | 272,528 | 1,413,439 | (393,705) | 538,198 | (151,605) | (33,091) | ||||||||||||||||||||
應付票據增加(減少) | (44,165) | (10,493) | (103,251) | (82,694) | (69,748) | (6,482) | (80,581) | (75,980) | 17,069 | 40,552 | (79,336) | 21,712 | (71,748) | 4,972 | ||||||||||||||
應付帳款增加(減少) | (352,063) | (403,248) | (386,525) | (446,046) | 45,995 | 8,771 | (50,152) | 4,958 | (221,305) | (111,905) | (15,667) | 193,545 | (143,838) | (247,371) | ||||||||||||||
其他應付款增加(減少) | (61,059) | (44,743) | (146,382) | (75,280) | (121,896) | (106,355) | (93,244) | (109,138) | (89,222) | (79,069) | (71,274) | (64,134) | (49,388) | (76,171) | ||||||||||||||
負債準備增加(減少) | (2,443) | (695) | (1,451) | (3,163) | (1,222) | (579) | 1,066 | 10,885 | (843) | 10,641 | (7) | 3,496 | 0 | (32) | ||||||||||||||
其他流動負債增加(減少) | 10,854 | (13,260) | 6,955 | 2,063 | 25,402 | (4,706) | (20,063) | (14,926) | ||||||||||||||||||||
其他營業負債增加(減少) | (97) | 0 | (733) | (269) | 270 | 0 | (118) | 1,498 | 0 | (7,350) | 7,350 | |||||||||||||||||
與營業活動相關之負債之淨變動合計 | (281,632) | (743,403) | (358,126) | 807,586 | (515,443) | 429,117 | (394,533) | (217,242) | (178,522) | (96,398) | (22,052) | 18,310 | (441,971) | (232,418) | ||||||||||||||
與營業活動相關之資產及負債之淨變動合計 | 608,469 | (851,073) | (353,514) | 1,324,347 | 396,827 | 444,837 | 440,836 | (673,152) | (380,678) | (559,818) | (140,092) | (90,514) | (368,502) | (382,201) | ||||||||||||||
調整項目合計 | 612,919 | (857,047) | (355,495) | 1,326,608 | 391,087 | 458,615 | 438,746 | (671,575) | (382,004) | (556,988) | (149,739) | (86,218) | (387,733) | (392,017) | ||||||||||||||
營運產生之現金流入(流出) | 849,603 | (706,074) | (146,309) | 1,505,956 | 535,020 | 570,809 | 582,112 | (581,486) | (336,631) | (496,925) | (124,423) | 6,715 | (328,761) | (333,377) | ||||||||||||||
收取之利息 | 15,027 | 13,322 | 9,911 | 1,247 | 1,898 | 2,397 | 851 | 563 | 734 | 179 | 474 | 395 | ||||||||||||||||
支付之利息 | (393) | (537) | (2,025) | (527) | (172) | (636) | (29) | (906) | (11) | (31) | (316) | (176) | (340) | (146) | ||||||||||||||
退還(支付)之所得稅 | (1,495) | (1,321) | (990) | (117) | (184) | (238) | (122) | (47) | (66) | (18) | (51) | (38) | (124) | (109) | ||||||||||||||
營業活動之淨現金流入(流出) | 862,742 | (694,610) | (139,413) | 1,506,559 | 536,562 | 572,332 | 582,812 | (581,876) | (335,974) | (496,795) | (124,316) | 6,896 | (329,225) | (333,632) | ||||||||||||||
投資活動之現金流量 | ||||||||||||||||||||||||||||
取得不動產、廠房及設備 | (1,003) | 0 | (806) | 0 | (2,864) | (15,236) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
處分不動產、廠房及設備 | 61 | 0 | 0 | 76 | ||||||||||||||||||||||||
取得無形資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | ||||||||||||||
其他金融資產減少 | 5,004 | 1,056 | 3,522 | 573 | 514 | 394 | 0 | 0 | 9,525 | |||||||||||||||||||
投資活動之淨現金流入(流出) | 4,062 | 1,056 | 2,716 | 573 | (2,274) | (14,842) | (7) | 2,769 | 0 | (50) | (211) | (13,398) | (30,025) | 9,525 | ||||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||||||
短期借款增加 | 0 | 50,000 | 10,000 | 110,000 | 0 | 1,000 | 10,000 | 110,000 | 20,000 | 0 | 120,000 | 120,000 | 170,000 | 20,000 | ||||||||||||||
短期借款減少 | (100,000) | (50,000) | (220,000) | (310,000) | (150,000) | (1,000) | (10,000) | (16,000) | (20,000) | 0 | (170,000) | (120,000) | (150,000) | (70,000) | ||||||||||||||
應付短期票券增加 | 0 | 50,000 | 0 | 50,000 | 100,000 | 0 | 20,000 | 50,000 | 100,000 | 100,000 | 100,000 | 0 | 100,000 | 50,000 | ||||||||||||||
應付短期票券減少 | 0 | (50,000) | 0 | (50,000) | (100,000) | 0 | (20,000) | (50,000) | (100,000) | (100,000) | (100,000) | 0 | (50,000) | (50,000) | ||||||||||||||
租賃本金償還 | (4,447) | (4,009) | (1,862) | (443) | (618) | (328) | ||||||||||||||||||||||
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) | (104,447) | (4,009) | (211,862) | (200,443) | (150,618) | (328) | 0 | 94,000 | 0 | 0 | (50,000) | 0 | 70,000 | (50,000) | ||||||||||||||
本期現金及約當現金增加(減少)數 | 762,357 | (697,563) | (348,559) | 1,306,689 | 383,670 | 557,162 | 582,805 | (485,107) | (335,974) | (496,845) | (174,527) | (6,502) | (289,250) | (374,107) | ||||||||||||||
期初現金及約當現金餘額 | 4,634,266 | 5,262,388 | 4,947,697 | 4,024,912 | 4,108,192 | 2,526,409 | 1,333,037 | 1,901,135 | 1,539,929 | 1,434,364 | 1,337,250 | 1,083,257 | 1,208,206 | 1,036,398 | ||||||||||||||
期末現金及約當現金餘額 | 5,396,623 | 4,564,825 | 4,599,138 | 5,331,601 | 4,491,862 | 3,083,571 | 1,915,842 | 1,416,028 | 1,203,955 | 937,519 | 1,162,723 | 1,076,755 | 918,956 | 662,291 | ||||||||||||||
資產負債表帳列之現金及約當現金 | 5,396,623 | 41.62% | 4,564,825 | 37.97% | 4,599,138 | 40.18% | 5,331,601 | 53.1% | 4,491,862 | 50.05% | 3,083,571 | 35.34% | 1,915,842 | 28.45% | 1,416,028 | 21.54% | 1,203,955 | 22.57% | 937,519 | 19.39% | 1,162,723 | 25.87% | 1,076,755 | 24.03% | 918,956 | 21.19% | 662,291 | 15.79% |
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) | 236,684 | 6.02% | 150,973 | 5.03% | 209,186 | 6.4% | 179,348 | 8.17% | 143,933 | 5.44% | 112,194 | 4.05% | 143,366 | 5.25% | 90,089 | 3.71% | 45,373 | 2.77% | 60,063 | 3.14% | 25,316 | 2.17% | 92,933 | 5.67% | 58,972 | 4.33% | 58,640 | 3.69% |
本期稅前淨利(淨損) | 236,684 | 27.43% | 150,973 | -21.73% | 209,186 | -150.05% | 179,348 | 11.9% | 143,933 | 26.83% | 112,194 | 19.6% | 143,366 | 24.6% | 90,089 | -15.48% | 45,373 | -13.5% | 60,063 | -12.09% | 25,316 | -20.36% | 92,933 | 1347.64% | 58,972 | -17.91% | 58,640 | -17.58% |
調整項目 | ||||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||||
折舊費用 | 12,170 | 1.41% | 11,230 | -1.62% | 7,145 | -5.13% | 3,648 | 0.24% | 4,841 | 0.9% | 738 | 0.13% | 245 | 0.04% | 207 | -0.04% | 206 | -0.06% | 207 | -0.04% | 241 | -0.19% | 308 | 4.47% | 309 | -0.09% | 274 | -0.08% |
攤銷費用 | 1,360 | 0.16% | 162 | -0.02% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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) | 6,017 | 0.7% | (5,921) | 0.85% | (199) | 0.14% | (678) | -0.05% | (9,243) | -1.72% | 14,090 | 2.46% | (1,774) | -0.3% | 218 | -0.04% | (4,063) | 1.21% | 3,224 | -0.65% | (6,885) | 5.54% | 5,502 | 79.79% | (17,858) | 5.42% | (10,170) | 3.05% |
利息費用 | 353 | 0.04% | 528 | -0.08% | 1,884 | -1.35% | 527 | 0.03% | 172 | 0.03% | 636 | 0.11% | 29 | 0% | 906 | -0.16% | 11 | 0% | 31 | -0.01% | 316 | -0.25% | 176 | 2.55% | 415 | -0.13% | 146 | -0.04% |
利息收入 | (14,895) | -1.73% | (12,752) | 1.84% | (10,682) | 7.66% | (1,207) | -0.08% | (1,469) | -0.27% | (1,966) | -0.34% | (840) | -0.14% | (570) | 0.1% | ||||||||||||
採用權益法認列之關聯企業及合資損失(利益)之份額 | (496) | -0.06% | 779 | -0.11% | (129) | 0.09% | (29) | 0% | (8) | 0% | 280 | 0.05% | 250 | 0.04% | 639 | -0.11% | 3,287 | -0.98% | (412) | 0.08% | (2,844) | 2.29% | (1,113) | -16.14% | (2,097) | 0.64% | (66) | 0.02% |
處分及報廢不動產、廠房及設備損失(利益) | (59) | -0.01% | 0 | 0% | 0 | 0% | (33) | -0.01% | ||||||||||||||||||||
收益費損項目合計 | 4,450 | 0.52% | (5,974) | 0.86% | (1,981) | 1.42% | 2,261 | 0.15% | (5,740) | -1.07% | 13,778 | 2.41% | (2,090) | -0.36% | 1,577 | -0.27% | (1,326) | 0.39% | 2,830 | -0.57% | (9,647) | 7.76% | 4,296 | 62.3% | (19,231) | 5.84% | (9,816) | 2.94% |
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% | 0 | 0% | (168) | 0.12% | 0 | 0% | 23,984 | 4.19% | ||||||||||||||||||
合約資產(增加)減少 | 586,226 | 67.95% | 82,771 | -11.92% | 357,299 | -256.29% | 159,429 | 10.58% | (442,641) | -82.5% | (332,789) | -58.15% | (317,239) | -54.43% | (61,103) | 10.5% | ||||||||||||
應收票據-關係人(增加)減少 | (26,780) | -3.1% | 0 | 0% | 0 | 0% | 911,181 | 169.82% | (37,315) | -6.52% | 678,271 | 116.38% | (1,008,139) | 173.26% | 171,690 | -51.1% | 205,400 | -41.35% | 42,949 | -34.55% | (43,335) | -628.41% | (147,108) | 44.68% | 103,095 | -30.9% | ||
應收帳款(增加)減少 | (89,103) | -10.33% | (390,098) | 56.16% | (375,873) | 269.61% | 293,270 | 19.47% | 305,662 | 56.97% | 371,607 | 64.93% | 328,124 | 56.3% | 321,414 | -55.24% | (180,296) | 53.66% | (270,907) | 54.53% | (103,347) | 83.13% | 26,800 | 388.63% | (118,603) | 36.02% | (61,062) | 18.3% |
應收帳款-關係人(增加)減少 | 110,043 | 12.76% | 73,687 | -10.61% | (11,041) | 7.92% | 48,125 | 3.19% | 132,218 | 24.64% | 6,419 | 1.12% | 74,206 | 12.73% | 246,698 | -42.4% | 154,923 | -46.11% | (194,679) | 39.19% | 68,733 | -55.29% | 27,602 | 400.26% | 200,950 | -61.04% | (188,141) | 56.39% |
預付款項(增加)減少 | 58,949 | 6.83% | 18,036 | -2.6% | (67,736) | 48.59% | (14,819) | -0.98% | 10,618 | 1.98% | 24,834 | 4.34% | 29,255 | 5.02% | 34,069 | -5.86% | 14,112 | -4.2% | (88,780) | 17.87% | (24,004) | 19.31% | 23,013 | 333.72% | 34,590 | -10.51% | 204,743 | -61.37% |
其他流動資產(增加)減少 | (22,137) | -2.57% | (14,897) | 2.14% | (12,023) | 8.62% | (77,124) | -5.12% | (17,622) | -3.28% | (2,880) | -0.5% | (1,657) | -0.28% | (8,868) | 1.52% | ||||||||||||
其他金融資產(增加)減少 | 272,884 | 31.63% | 125,306 | -18.04% | 114,111 | -81.85% | 107,832 | 7.16% | 12,804 | 2.39% | (38,193) | -6.67% | 44,409 | 7.62% | 20,019 | -3.44% | 123,249 | -36.68% | (7,153) | 1.44% | 20,426 | -16.43% | (23,215) | -336.64% | (28,926) | 8.79% | (2,980) | 0.89% |
其他營業資產(增加)減少 | 19 | 0% | (2,475) | 0.36% | 43 | -0.03% | 48 | 0% | 50 | 0.01% | 53 | 0.01% | 0 | 0% | 50 | -0.01% | 53 | -0.01% | 208 | -0.17% | ||||||||
與營業活動相關之資產之淨變動合計 | 890,101 | 103.17% | (107,670) | 15.5% | 4,612 | -3.31% | 516,761 | 34.3% | 912,270 | 170.02% | 15,720 | 2.75% | 835,369 | 143.33% | (455,910) | 78.35% | (202,156) | 60.17% | (463,420) | 93.28% | (118,040) | 94.95% | (108,824) | -1578.07% | 73,469 | -22.32% | (149,783) | 44.89% |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||||
合約負債增加(減少) | 167,341 | 19.4% | (270,964) | 39.01% | 272,528 | -195.48% | 1,413,439 | 93.82% | (393,705) | -73.38% | 538,198 | 94.04% | (151,605) | -26.01% | (33,091) | 5.69% | ||||||||||||
應付票據增加(減少) | (44,165) | -5.12% | (10,493) | 1.51% | (103,251) | 74.06% | (82,694) | -5.49% | (69,748) | -13% | (6,482) | -1.13% | (80,581) | -13.83% | (75,980) | 13.06% | 17,069 | -5.08% | 40,552 | -8.16% | (79,336) | 63.82% | 21,712 | 314.85% | (71,748) | 21.79% | 4,972 | -1.49% |
應付帳款增加(減少) | (352,063) | -40.81% | (403,248) | 58.05% | (386,525) | 277.25% | (446,046) | -29.61% | 45,995 | 8.57% | 8,771 | 1.53% | (50,152) | -8.61% | 4,958 | -0.85% | (221,305) | 65.87% | (111,905) | 22.53% | (15,667) | 12.6% | 193,545 | 2806.63% | (143,838) | 43.69% | (247,371) | 74.14% |
其他應付款增加(減少) | (61,059) | -7.08% | (44,743) | 6.44% | (146,382) | 105% | (75,280) | -5% | (121,896) | -22.72% | (106,355) | -18.58% | (93,244) | -16% | (109,138) | 18.76% | (89,222) | 26.56% | (79,069) | 15.92% | (71,274) | 57.33% | (64,134) | -930.02% | (49,388) | 15% | (76,171) | 22.83% |
負債準備增加(減少) | (2,443) | -0.28% | (695) | 0.1% | (1,451) | 1.04% | (3,163) | -0.21% | (1,222) | -0.23% | (579) | -0.1% | 1,066 | 0.18% | 10,885 | -1.87% | (843) | 0.25% | 10,641 | -2.14% | (7) | 0.01% | 3,496 | 50.7% | 0 | 0% | (32) | 0.01% |
其他流動負債增加(減少) | 10,854 | 1.26% | (13,260) | 1.91% | 6,955 | -4.99% | 2,063 | 0.14% | 25,402 | 4.73% | (4,706) | -0.82% | (20,063) | -3.44% | (14,926) | 2.57% | ||||||||||||
其他營業負債增加(減少) | (97) | -0.01% | 0 | 0% | (733) | -0.05% | (269) | -0.05% | 270 | 0.05% | 0 | 0% | (118) | 0.02% | 1,498 | -1.2% | 0 | 0% | (7,350) | 2.23% | 7,350 | -2.2% | ||||||
與營業活動相關之負債之淨變動合計 | (281,632) | -32.64% | (743,403) | 107.02% | (358,126) | 256.88% | 807,586 | 53.6% | (515,443) | -96.06% | 429,117 | 74.98% | (394,533) | -67.69% | (217,242) | 37.33% | (178,522) | 53.14% | (96,398) | 19.4% | (22,052) | 17.74% | 18,310 | 265.52% | (441,971) | 134.25% | (232,418) | 69.66% |
與營業活動相關之資產及負債之淨變動合計 | 608,469 | 70.53% | (851,073) | 122.53% | (353,514) | 253.57% | 1,324,347 | 87.91% | 396,827 | 73.96% | 444,837 | 77.72% | 440,836 | 75.64% | (673,152) | 115.69% | (380,678) | 113.31% | (559,818) | 112.69% | (140,092) | 112.69% | (90,514) | -1312.56% | (368,502) | 111.93% | (382,201) | 114.56% |
調整項目合計 | 612,919 | 71.04% | (857,047) | 123.39% | (355,495) | 254.99% | 1,326,608 | 88.06% | 391,087 | 72.89% | 458,615 | 80.13% | 438,746 | 75.28% | (671,575) | 115.42% | (382,004) | 113.7% | (556,988) | 112.12% | (149,739) | 120.45% | (86,218) | -1250.26% | (387,733) | 117.77% | (392,017) | 117.5% |
營運產生之現金流入(流出) | 849,603 | 98.48% | (706,074) | 101.65% | (146,309) | 104.95% | 1,505,956 | 99.96% | 535,020 | 99.71% | 570,809 | 99.73% | 582,112 | 99.88% | (581,486) | 99.93% | (336,631) | 100.2% | (496,925) | 100.03% | (124,423) | 100.09% | 6,715 | 97.38% | (328,761) | 99.86% | (333,377) | 99.92% |
收取之利息 | 15,027 | 1.74% | 13,322 | -1.92% | 9,911 | -7.11% | 1,247 | 0.08% | 1,898 | 0.35% | 2,397 | 0.42% | 851 | 0.15% | 563 | -0.1% | 734 | -0.22% | 179 | -0.04% | 474 | -0.38% | 395 | 5.73% | ||||
支付之利息 | (393) | -0.05% | (537) | 0.08% | (2,025) | 1.45% | (527) | -0.03% | (172) | -0.03% | (636) | -0.11% | (29) | 0% | (906) | 0.16% | (11) | 0% | (31) | 0.01% | (316) | 0.25% | (176) | -2.55% | (340) | 0.1% | (146) | 0.04% |
退還(支付)之所得稅 | (1,495) | -0.17% | (1,321) | 0.19% | (990) | 0.71% | (117) | -0.01% | (184) | -0.03% | (238) | -0.04% | (122) | -0.02% | (47) | 0.01% | (66) | 0.02% | (18) | 0% | (51) | 0.04% | (38) | -0.55% | (124) | 0.04% | (109) | 0.03% |
營業活動之淨現金流入(流出) | 862,742 | 100% | (694,610) | 100% | (139,413) | 100% | 1,506,559 | 100% | 536,562 | 100% | 572,332 | 100% | 582,812 | 100% | (581,876) | 100% | (335,974) | 100% | (496,795) | 100% | (124,316) | 100% | 6,896 | 100% | (329,225) | 100% | (333,632) | 100% |
投資活動之現金流量 | ||||||||||||||||||||||||||||
取得不動產、廠房及設備 | (1,003) | -24.69% | 0 | 0% | (806) | -29.68% | 0 | 0% | (2,864) | 125.95% | (15,236) | 102.65% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
處分不動產、廠房及設備 | 61 | 1.5% | 0 | 0% | 0 | 0% | 76 | -3.34% | ||||||||||||||||||||
取得無形資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | ||||||||||||||
其他金融資產減少 | 5,004 | 123.19% | 1,056 | 100% | 3,522 | 129.68% | 573 | 100% | 514 | -22.6% | 394 | -2.65% | 0 | 0% | 0 | 0% | 9,525 | 100% | ||||||||||
投資活動之淨現金流入(流出) | 4,062 | 100% | 1,056 | 100% | 2,716 | 100% | 573 | 100% | (2,274) | 100% | (14,842) | 100% | (7) | 100% | 2,769 | 100% | 0 | (50) | 100% | (211) | 100% | (13,398) | 100% | (30,025) | 100% | 9,525 | 100% | |
籌資活動之現金流量 | ||||||||||||||||||||||||||||
短期借款增加 | 0 | 0% | 50,000 | -1247.19% | 10,000 | -4.72% | 110,000 | -54.88% | 0 | 0% | 1,000 | -304.88% | 10,000 | 110,000 | 117.02% | 20,000 | 0 | 120,000 | -240% | 120,000 | 170,000 | 242.86% | 20,000 | -40% | ||||
短期借款減少 | (100,000) | 95.74% | (50,000) | 1247.19% | (220,000) | 103.84% | (310,000) | 154.66% | (150,000) | 99.59% | (1,000) | 304.88% | (10,000) | (16,000) | -17.02% | (20,000) | 0 | (170,000) | 340% | (120,000) | (150,000) | -214.29% | (70,000) | 140% | ||||
應付短期票券增加 | 0 | 0% | 50,000 | -1247.19% | 0 | 0% | 50,000 | -24.94% | 100,000 | -66.39% | 0 | 0% | 20,000 | 50,000 | 53.19% | 100,000 | 100,000 | 100,000 | -200% | 0 | 100,000 | 142.86% | 50,000 | -100% | ||||
應付短期票券減少 | 0 | 0% | (50,000) | 1247.19% | 0 | 0% | (50,000) | 24.94% | (100,000) | 66.39% | 0 | 0% | (20,000) | (50,000) | -53.19% | (100,000) | (100,000) | (100,000) | 200% | 0 | (50,000) | -71.43% | (50,000) | 100% | ||||
租賃本金償還 | (4,447) | 4.26% | (4,009) | 100% | (1,862) | 0.88% | (443) | 0.22% | (618) | 0.41% | (328) | 100% | ||||||||||||||||
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) | (104,447) | 100% | (4,009) | 100% | (211,862) | 100% | (200,443) | 100% | (150,618) | 100% | (328) | 100% | 0 | 94,000 | 100% | 0 | 0 | (50,000) | 100% | 0 | 70,000 | 100% | (50,000) | 100% | ||||
本期現金及約當現金增加(減少)數 | 762,357 | (697,563) | (348,559) | 1,306,689 | 383,670 | 557,162 | 582,805 | (485,107) | (335,974) | (496,845) | (174,527) | (6,502) | (289,250) | (374,107) | ||||||||||||||
期初現金及約當現金餘額 | 4,634,266 | 5,262,388 | 4,947,697 | 4,024,912 | 4,108,192 | 2,526,409 | 1,333,037 | |||||||||||||||||||||
期末現金及約當現金餘額 | 5,396,623 | 4,564,825 | 4,599,138 | 5,331,601 | 4,491,862 | 3,083,571 | 1,915,842 | |||||||||||||||||||||
資產負債表帳列之現金及約當現金 | 5,396,623 | 4,564,825 | 4,599,138 | 5,331,601 | 4,491,862 | 3,083,571 | 1,915,842 | 1,416,028 | 1,203,955 | 937,519 | 1,162,723 | 1,076,755 | 918,956 | 662,291 |
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
根基(2546) 2025年第1季「營業活動之現金流」單季為NT$8.63億元、較上一季成長445.26%;而今年初至今累積為NT$8.63億元、較去年同期成長224.21%。
單季
根基(2546) 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$8.63億元,較上一季成長445.26%,為過去11年同期中的第2高。
同時根基過去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-16.96%、8.55%與24.49%。
其中稅前淨利為NT$2.37億元,收益費損相關之調整項目為NT$445萬元,所得稅/利息等之影響數為NT$1,314萬元
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$8.63億元,較去年同期成長224.21%,為過去11年同期中的第2高。
同時根基過去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-16.96%、8.55%與24.49%。
其中稅前淨利為NT$2.37億元,收益費損相關之調整項目為NT$445萬元,所得稅/利息等之影響數為NT$1,314萬元
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) | 236,684 | 150,973 | 209,186 | 179,348 | 143,933 | 112,194 | 143,366 | 90,089 | 45,373 | 60,063 | 25,316 | 92,933 | 58,972 | 58,640 | ||||||||||||||
收益費損項目合計 | 4,450 | (5,974) | (1,981) | 2,261 | (5,740) | 13,778 | (2,090) | 1,577 | (1,326) | 2,830 | (9,647) | 4,296 | (19,231) | (9,816) | ||||||||||||||
折舊費用 | 12,170 | 11,230 | 7,145 | 3,648 | 4,841 | 738 | 245 | 207 | 206 | 207 | 241 | 308 | 309 | 274 | ||||||||||||||
攤銷費用 | 1,360 | 162 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
與營業活動相關之資產及負債之淨變動合計 | 608,469 | (851,073) | (353,514) | 1,324,347 | 396,827 | 444,837 | 440,836 | (673,152) | (380,678) | (559,818) | (140,092) | (90,514) | (368,502) | (382,201) | ||||||||||||||
營業活動之淨現金流入(流出) | 862,742 | (694,610) | (139,413) | 1,506,559 | 536,562 | 572,332 | 582,812 | (581,876) | (335,974) | (496,795) | (124,316) | 6,896 | (329,225) | (333,632) |
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) | 236,684 | 6.02% | 150,973 | 5.03% | 209,186 | 6.4% | 179,348 | 8.17% | 143,933 | 5.44% | 112,194 | 4.05% | 143,366 | 5.25% | 90,089 | 3.71% | 45,373 | 2.77% | 60,063 | 3.14% | 25,316 | 2.17% | 92,933 | 5.67% | 58,972 | 4.33% | 58,640 | 3.69% |
收益費損項目合計 | 4,450 | 0.52% | (5,974) | 0.86% | (1,981) | 1.42% | 2,261 | 0.15% | (5,740) | -1.07% | 13,778 | 2.41% | (2,090) | -0.36% | 1,577 | -0.27% | (1,326) | 0.39% | 2,830 | -0.57% | (9,647) | 7.76% | 4,296 | 62.3% | (19,231) | 5.84% | (9,816) | 2.94% |
折舊費用 | 12,170 | 1.41% | 11,230 | -1.62% | 7,145 | -5.13% | 3,648 | 0.24% | 4,841 | 0.9% | 738 | 0.13% | 245 | 0.04% | 207 | -0.04% | 206 | -0.06% | 207 | -0.04% | 241 | -0.19% | 308 | 4.47% | 309 | -0.09% | 274 | -0.08% |
攤銷費用 | 1,360 | 0.16% | 162 | -0.02% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||
與營業活動相關之資產及負債之淨變動合計 | 608,469 | 70.53% | (851,073) | 122.53% | (353,514) | 253.57% | 1,324,347 | 87.91% | 396,827 | 73.96% | 444,837 | 77.72% | 440,836 | 75.64% | (673,152) | 115.69% | (380,678) | 113.31% | (559,818) | 112.69% | (140,092) | 112.69% | (90,514) | -1312.56% | (368,502) | 111.93% | (382,201) | 114.56% |
營業活動之淨現金流入(流出) | 862,742 | 100% | (694,610) | 100% | (139,413) | 100% | 1,506,559 | 100% | 536,562 | 100% | 572,332 | 100% | 582,812 | 100% | (581,876) | 100% | (335,974) | 100% | (496,795) | 100% | (124,316) | 100% | 6,896 | 100% | (329,225) | 100% | (333,632) | 100% |
投資活動之淨現金流
根基(2546) 2025年第1季「投資活動之淨現金流」單季為NT$406萬元、較上一季成長151.88%;而今年初至今累積為NT$406萬元、較去年同期成長284.66%。
單季
根基(2546) 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$406萬元,較上一季成長151.88%,為過去11年同期中的第1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$406萬元,較去年同期成長284.66%,為過去11年同期中的第1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) | 4,062 | 1,056 | 2,716 | 573 | (2,274) | (14,842) | (7) | 2,769 | 0 | (50) | (211) | (13,398) | (30,025) | 9,525 | ||||||||||||||
取得不動產、廠房及設備 | (1,003) | 0 | (806) | 0 | (2,864) | (15,236) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
處分不動產、廠房及設備 | 61 | 0 | 0 | 76 | ||||||||||||||||||||||||
取得無形資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | ||||||||||||||||||||||||||||
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) | 4,062 | 100% | 1,056 | 100% | 2,716 | 100% | 573 | 100% | (2,274) | 100% | (14,842) | 100% | (7) | 100% | 2,769 | 100% | 0 | (50) | 100% | (211) | 100% | (13,398) | 100% | (30,025) | 100% | 9,525 | 100% | |
取得不動產、廠房及設備 | (1,003) | -24.69% | 0 | 0% | (806) | -29.68% | 0 | 0% | (2,864) | 125.95% | (15,236) | 102.65% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
處分不動產、廠房及設備 | 61 | 1.5% | 0 | 0% | 0 | 0% | 76 | -3.34% | ||||||||||||||||||||
取得無形資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | ||||||||||||||||||||||||||||
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
根基(2546) 2025年第1季「籌資活動之淨現金流」單季為NT$-1.04億元、較上一季成長53.14%;而今年初至今累積為NT$-1.04億元、較去年同期衰退-2505.31%。
單季
根基(2546) 最新公布的2025年第1季財報中,本季新增之「籌資活動之淨現金流」為NT$-1.04億元,較上一季成長53.14%,為過去11年同期中的第5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$-1.04億元,較去年同期衰退-2505.31%,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) | 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) | (104,447) | (4,009) | (211,862) | (200,443) | (150,618) | (328) | 0 | 94,000 | 0 | 0 | (50,000) | 0 | 70,000 | (50,000) | ||||||||||||||
短期借款增加 | 0 | 50,000 | 10,000 | 110,000 | 0 | 1,000 | 10,000 | 110,000 | 20,000 | 0 | 120,000 | 120,000 | 170,000 | 20,000 | ||||||||||||||
短期借款減少 | (100,000) | (50,000) | (220,000) | (310,000) | (150,000) | (1,000) | (10,000) | (16,000) | (20,000) | 0 | (170,000) | (120,000) | (150,000) | (70,000) | ||||||||||||||
發行公司債 | ||||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||||
舉借長期借款 | ||||||||||||||||||||||||||||
償還長期借款 | ||||||||||||||||||||||||||||
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) | (104,447) | 100% | (4,009) | 100% | (211,862) | 100% | (200,443) | 100% | (150,618) | 100% | (328) | 100% | 0 | 94,000 | 100% | 0 | 0 | (50,000) | 100% | 0 | 70,000 | 100% | (50,000) | 100% | ||||
短期借款增加 | 0 | 0% | 50,000 | -1247.19% | 10,000 | -4.72% | 110,000 | -54.88% | 0 | 0% | 1,000 | -304.88% | 10,000 | 110,000 | 117.02% | 20,000 | 0 | 120,000 | -240% | 120,000 | 170,000 | 242.86% | 20,000 | -40% | ||||
短期借款減少 | (100,000) | 95.74% | (50,000) | 1247.19% | (220,000) | 103.84% | (310,000) | 154.66% | (150,000) | 99.59% | (1,000) | 304.88% | (10,000) | (16,000) | -17.02% | (20,000) | 0 | (170,000) | 340% | (120,000) | (150,000) | -214.29% | (70,000) | 140% | ||||
發行公司債 | ||||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||||
舉借長期借款 | ||||||||||||||||||||||||||||
償還長期借款 | ||||||||||||||||||||||||||||
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。