3287
38.7
TWD+0.65 (1.71%)
2025.04.02收盤
廣寰科-資產負債表
合併資產負債表
(TWD千元) | 截至2024/12/31 | 截至2024/09/30 | 截至2024/06/30 | 截至2024/03/31 | 截至2023/12/31 | 截至2023/09/30 | 截至2023/06/30 | 截至2023/03/31 | 截至2022/12/31 | 截至2022/09/30 | 截至2022/06/30 | 截至2022/03/31 | 截至2021/12/31 | 截至2021/09/30 | 截至2021/06/30 | 截至2021/03/31 | 截至2020/12/31 | 截至2020/09/30 | 截至2020/06/30 | 截至2020/03/31 | 截至2019/12/31 | 截至2019/09/30 | 截至2019/06/30 | 截至2019/03/31 | 截至2018/12/31 | 截至2018/09/30 | 截至2018/06/30 | 截至2018/03/31 | 截至2017/12/31 | 截至2017/09/30 | 截至2017/06/30 | 截至2017/03/31 | 截至2016/12/31 | 截至2016/09/30 | 截至2016/06/30 | 截至2016/03/31 | 截至2015/12/31 | 截至2015/09/30 | 截至2015/06/30 | 截至2015/03/31 | 截至2014/12/31 | 截至2014/09/30 | 截至2014/06/30 | 截至2014/03/31 | 截至2013/12/31 | 截至2013/09/30 | 截至2013/06/30 | 截至2013/03/31 | 截至2012/12/31 | 截至2012/09/30 | 截至2012/06/30 | 截至2012/03/31 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | % | 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 | % | 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 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
資產 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
流動資產 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
現金及約當現金 | 180,918 | 18.42% | 160,909 | 18.01% | 161,017 | 16.12% | 235,299 | 23.76% | 104,862 | 11.07% | 88,375 | 9.93% | 151,932 | 18.49% | 176,095 | 24.22% | 142,211 | 20.08% | 159,716 | 22.76% | 120,450 | 17.35% | 98,769 | 13.53% | 39,270 | 5% | 74,754 | 8.95% | 138,722 | 16.09% | 115,479 | 14.2% | 164,003 | 20.17% | 250,827 | 33.2% | 121,731 | 18.98% | 100,141 | 19.27% | 76,463 | 13.6% | 67,564 | 12.64% | 68,289 | 13.76% | 67,494 | 13.93% | 59,422 | 11.2% | 84,966 | 15.8% | 109,825 | 20.7% | 155,788 | 31.49% | 172,638 | 33.95% | 174,313 | 37.19% | 146,335 | 29.44% | 143,636 | 28.06% | 100,734 | 17.45% | 83,648 | 14.87% | 59,859 | 10.45% | 54,988 | 9.27% | 74,121 | 12.02% | 106,623 | 15.61% | 64,584 | 9.98% | 86,567 | 13.25% | 114,533 | 16.77% | 86,781 | 11.9% | 113,463 | 16.76% | 181,248 | 26.55% | 147,259 | 20.56% | 152,520 | 20.87% | 115,804 | 15.75% | 192,310 | 28.15% | 209,308 | 29.36% | 148,679 | 19.64% | 134,170 | 17.74% | 152,744 | 20.82% |
透過損益按公允價值衡量之金融資產-流動 | 174,850 | 17.8% | 152,270 | 17.05% | 162,260 | 16.25% | 133,490 | 13.48% | 105,830 | 11.18% | 86,930 | 9.76% | 90,880 | 11.06% | 90,110 | 12.4% | 74,335 | 10.5% | 68,460 | 9.75% | 78,400 | 11.29% | 101,870 | 13.95% | 115,250 | 14.68% | 100,000 | 11.97% | 106,960 | 12.41% | 100,284 | 12.33% | 21,200 | 2.61% | 0 | 0% | 51,645 | 8.05% | 18,358 | 3.53% | 0 | 6,003 | 1.12% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 2,701 | 0.37% | 5,802 | 0.85% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | |||||||||||||||||
透過其他綜合損益按公允價值衡量之金融資產-流動 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
按攤銷後成本衡量之金融資產-流動 | 51,946 | 5.29% | 28,583 | 3.2% | 78,269 | 7.84% | 59,982 | 6.06% | 160,704 | 16.97% | 224,369 | 25.2% | 147,645 | 17.97% | 63,515 | 8.74% | 70,682 | 9.98% | 50,997 | 7.27% | 54,479 | 7.85% | 43,977 | 6.02% | 52,689 | 6.71% | 57,713 | 6.91% | 51,857 | 6.02% | 44,466 | 5.47% | 95,431 | 11.73% | 32,267 | 4.27% | 48,663 | 7.59% | 42,215 | 8.12% | 92,986 | 16.54% | 89,713 | 16.79% | 84,457 | 17.02% | 47,578 | 9.82% | 72,503 | 13.66% | 74,865 | 13.92% | 73,578 | 13.87% | 19,285 | 3.9% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||
應收帳款淨額 | 275,071 | 28.01% | 233,277 | 26.11% | 262,725 | 26.31% | 233,396 | 23.57% | 233,702 | 24.68% | 170,015 | 19.09% | 140,529 | 17.11% | 149,647 | 20.59% | 163,613 | 23.1% | 133,102 | 18.96% | 108,835 | 15.68% | 133,581 | 18.3% | 188,454 | 24% | 138,507 | 16.58% | 163,088 | 18.92% | 218,639 | 26.89% | 195,053 | 23.98% | 199,361 | 26.39% | 149,198 | 23.26% | 111,287 | 21.42% | 110,282 | 19.62% | 100,713 | 18.85% | 84,764 | 17.08% | 89,015 | 18.37% | 94,941 | 17.89% | 74,999 | 13.95% | 71,393 | 13.46% | 78,497 | 15.87% | 104,221 | 20.5% | 75,197 | 16.04% | 63,034 | 12.68% | 68,542 | 13.39% | 88,243 | 15.29% | 74,294 | 13.21% | 67,017 | 11.7% | 76,706 | 12.93% | 73,702 | 11.95% | 74,305 | 10.88% | 79,164 | 12.23% | 65,551 | 10.03% | 84,148 | 12.32% | 119,609 | 16.4% | 88,749 | 13.11% | 98,554 | 14.44% | 130,362 | 18.2% | 145,317 | 19.88% | 172,397 | 23.45% | 97,869 | 14.33% | 132,299 | 18.56% | 187,374 | 24.76% | 149,845 | 19.81% | 110,075 | 15% |
其他應收款 | 682 | 0.07% | 722 | 0.08% | 1,517 | 0.15% | 1,250 | 0.13% | 1,711 | 0.18% | 1,670 | 0.19% | 4,334 | 0.53% | 1,028 | 0.14% | 730 | 0.1% | 553 | 0.08% | 3,368 | 0.49% | 436 | 0.06% | 483 | 0.06% | 7,543 | 0.9% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
本期所得稅資產 | 1,077 | 0.11% | 0 | 0% | 0 | 0% | 89 | 0.01% | 89 | 0.01% | 89 | 0.01% | 1,000 | 0.12% | 1,060 | 0.15% | 1,013 | 0.14% | 49 | 0.01% | 25 | 0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
存貨 | 152,412 | 15.52% | 173,619 | 19.44% | 200,878 | 20.12% | 192,342 | 19.42% | 203,342 | 21.48% | 186,539 | 20.95% | 152,434 | 18.55% | 126,093 | 17.35% | 136,400 | 19.26% | 176,914 | 25.21% | 215,184 | 31% | 236,412 | 32.38% | 270,792 | 34.49% | 328,589 | 39.34% | 266,821 | 30.95% | 187,431 | 23.05% | 201,155 | 24.73% | 136,485 | 18.07% | 138,338 | 21.57% | 113,863 | 21.91% | 141,942 | 25.25% | 128,808 | 24.11% | 123,823 | 24.95% | 143,701 | 29.66% | 169,211 | 31.89% | 168,802 | 31.39% | 144,477 | 27.23% | 108,371 | 21.91% | 103,506 | 20.36% | 87,376 | 18.64% | 81,838 | 16.46% | 75,621 | 14.77% | 78,476 | 13.6% | 72,319 | 12.86% | 84,389 | 14.74% | 97,637 | 16.45% | 97,939 | 15.88% | 118,913 | 17.41% | 97,545 | 15.07% | 100,471 | 15.38% | 111,210 | 16.29% | 128,851 | 17.66% | 113,717 | 16.8% | 138,385 | 20.27% | 140,689 | 19.64% | 157,144 | 21.5% | 124,459 | 16.93% | 136,218 | 19.94% | 89,653 | 12.58% | 141,678 | 18.72% | 127,106 | 16.81% | 124,536 | 16.97% |
預付款項 | 4,202 | 0.43% | 9,896 | 1.11% | 5,532 | 0.55% | 4,957 | 0.5% | 4,755 | 0.5% | 4,176 | 0.47% | 3,676 | 0.45% | 4,146 | 0.57% | 3,925 | 0.55% | 3,643 | 0.52% | 3,042 | 0.44% | 2,492 | 0.34% | 2,515 | 0.32% | 2,516 | 0.3% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
其他流動資產 | 4,473 | 0.46% | 1,103 | 0.12% | 200 | 0.02% | 60 | 0.01% | 502 | 0.05% | 501 | 0.06% | 515 | 0.06% | 506 | 0.07% | 0 | 0% | 6 | 0% | 1,200 | 0.17% | 1,816 | 0.25% | 612 | 0.08% | 5,113 | 0.61% | 10,815 | 1.25% | 10,773 | 1.32% | 5,725 | 0.7% | 8,009 | 1.06% | 7,800 | 1.22% | 9,322 | 1.79% | 8,336 | 1.48% | 8,159 | 1.53% | 9,668 | 1.95% | 9,783 | 2.02% | 9,626 | 1.81% | 6,496 | 1.21% | 6,811 | 1.28% | 8,554 | 1.73% | 7,352 | 1.45% | 3,610 | 0.77% | 4,273 | 0.86% | 6,792 | 1.33% | 6,640 | 1.15% | 5,544 | 0.99% | 5,299 | 0.93% | 6,621 | 1.12% | 7,255 | 1.18% | 7,486 | 1.1% | 5,962 | 0.92% | 7,011 | 1.07% | 8,043 | 1.18% | 7,142 | 0.98% | 5,968 | 0.88% | 8,957 | 1.31% | 8,785 | 1.23% | 12,544 | 1.72% | 12,755 | 1.73% | 12,447 | 1.82% | 11,874 | 1.67% | 11,944 | 1.58% | 14,147 | 1.87% | 12,784 | 1.74% |
流動資產合計 | 845,631 | 86.11% | 768,086 | 85.98% | 872,398 | 87.36% | 860,865 | 86.92% | 815,497 | 86.13% | 762,664 | 85.65% | 692,945 | 84.35% | 612,200 | 84.21% | 592,909 | 83.72% | 593,481 | 84.55% | 585,119 | 84.29% | 619,472 | 84.85% | 670,164 | 85.36% | 715,029 | 85.6% | 740,360 | 85.88% | 686,547 | 84.42% | 683,114 | 84% | 640,671 | 84.8% | 519,174 | 80.94% | 398,273 | 76.65% | 437,937 | 77.92% | 406,264 | 76.03% | 372,718 | 75.11% | 359,791 | 74.27% | 408,812 | 77.04% | 412,391 | 76.7% | 407,280 | 76.77% | 372,421 | 75.28% | 388,652 | 76.44% | 346,094 | 73.85% | 371,071 | 74.65% | 386,349 | 75.47% | 451,774 | 78.27% | 434,836 | 77.3% | 443,624 | 77.46% | 464,023 | 78.2% | 486,935 | 78.94% | 552,180 | 80.86% | 516,584 | 79.79% | 521,016 | 79.74% | 548,650 | 80.36% | 590,498 | 80.95% | 535,016 | 79.04% | 539,497 | 79.04% | 571,106 | 79.73% | 581,541 | 79.56% | 584,995 | 79.56% | 533,999 | 78.17% | 565,563 | 79.34% | 606,400 | 80.12% | 598,039 | 79.08% | 580,022 | 79.06% |
非流動資產 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
不動產、廠房及設備 | 108,652 | 11.06% | 108,699 | 12.17% | 111,087 | 11.12% | 114,012 | 11.51% | 115,184 | 12.17% | 111,420 | 12.51% | 112,661 | 13.71% | 104,682 | 14.4% | 105,403 | 14.88% | 104,999 | 14.96% | 105,090 | 15.14% | 106,232 | 14.55% | 107,671 | 13.71% | 108,856 | 13.03% | 79,742 | 9.25% | 78,681 | 9.68% | 80,353 | 9.88% | 79,246 | 10.49% | 78,170 | 12.19% | 78,663 | 15.14% | 80,001 | 14.23% | 81,371 | 15.23% | 80,158 | 16.15% | 81,057 | 16.73% | 80,702 | 15.21% | 81,483 | 15.15% | 79,108 | 14.91% | 79,539 | 16.08% | 79,947 | 15.72% | 79,758 | 17.02% | 95,998 | 19.31% | 96,223 | 18.8% | 112,294 | 19.45% | 113,333 | 20.15% | 114,853 | 20.06% | 115,164 | 19.41% | 115,145 | 18.67% | 116,371 | 17.04% | 116,239 | 17.95% | 117,437 | 17.97% | 118,989 | 17.43% | 120,962 | 16.58% | 123,117 | 18.19% | 125,388 | 18.37% | 127,253 | 17.77% | 128,164 | 17.53% | 127,403 | 17.33% | 127,856 | 18.72% | 129,907 | 18.22% | 131,898 | 17.43% | 134,428 | 17.78% | 133,444 | 18.19% |
使用權資產 | 5,607 | 0.57% | 3,623 | 0.41% | 4,752 | 0.48% | 5,864 | 0.59% | 6,834 | 0.72% | 8,212 | 0.92% | 9,075 | 1.1% | 4,409 | 0.61% | 5,114 | 0.72% | 194 | 0.03% | 836 | 0.12% | 1,671 | 0.23% | 2,445 | 0.31% | 3,279 | 0.39% | 4,112 | 0.48% | 5,035 | 0.62% | 5,675 | 0.7% | 2,628 | 0.35% | 3,522 | 0.55% | 4,457 | 0.86% | 5,281 | 0.94% | 6,266 | 1.17% | 3,197 | 0.64% | 3,999 | 0.83% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||
無形資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 295 | 0.04% | 0 | 0 | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 3 | 0% | 15 | 0% | 25 | 0% | 36 | 0% | 66 | 0.01% | 95 | 0.02% | 124 | 0.02% | 154 | 0.03% | 184 | 0.04% | 214 | 0.04% | 242 | 0.05% | 272 | 0.05% | 166 | 0.03% | 184 | 0.04% | 208 | 0.04% | 22 | 0% | 39 | 0.01% | 57 | 0.01% | 81 | 0.01% | 104 | 0.02% | 127 | 0.02% | 150 | 0.03% | 471 | 0.08% | 757 | 0.11% | 912 | 0.14% | 1,095 | 0.17% | 1,088 | 0.16% | 1,329 | 0.18% | 1,514 | 0.22% | 1,144 | 0.17% | 1,303 | 0.18% | 1,521 | 0.21% | 1,711 | 0.23% | 1,596 | 0.23% | 667 | 0.09% | 911 | 0.12% | 1,128 | 0.15% | 1,323 | 0.18% | |||||||||
遞延所得稅資產 | 13,903 | 1.42% | 11,968 | 1.34% | 9,412 | 0.94% | 8,665 | 0.87% | 8,311 | 0.88% | 6,529 | 0.73% | 5,292 | 0.64% | 4,219 | 0.58% | 3,229 | 0.46% | 2,002 | 0.29% | 1,956 | 0.28% | 1,294 | 0.18% | 3,426 | 0.44% | 6,733 | 0.81% | 6,763 | 0.78% | 11,734 | 1.44% | 12,556 | 1.54% | 516 | 0.07% | 7,504 | 1.17% | 4,933 | 0.95% | 5,384 | 0.96% | 6,852 | 1.28% | 6,271 | 1.26% | 5,546 | 1.14% | 6,905 | 1.3% | 7,216 | 1.34% | 7,216 | 1.36% | 7,216 | 1.46% | 6,893 | 1.36% | 10,300 | 2.2% | 13,712 | 2.76% | 12,950 | 2.53% | 12,302 | 2.13% | 13,447 | 2.39% | 12,785 | 2.23% | 12,578 | 2.12% | 12,844 | 2.08% | 12,055 | 1.77% | 11,775 | 1.82% | 12,830 | 1.96% | 13,074 | 1.91% | 15,741 | 2.16% | 15,915 | 2.35% | 15,394 | 2.26% | 15,404 | 2.15% | 17,990 | 2.46% | 17,331 | 2.36% | 16,127 | 2.36% | 14,861 | 2.08% | 16,465 | 2.18% | 21,317 | 2.82% | 16,340 | 2.23% |
其他非流動資產 | 8,299 | 0.85% | 948 | 0.11% | 997 | 0.1% | 1,014 | 0.1% | 1,010 | 0.11% | 1,578 | 0.18% | 1,578 | 0.19% | 1,161 | 0.16% | 1,519 | 0.21% | 1,214 | 0.17% | 1,156 | 0.17% | 1,437 | 0.2% | 1,388 | 0.18% | 1,390 | 0.17% | 1,390 | 0.16% | 1,400 | 0.17% | 1,592 | 0.2% | 2,325 | 0.31% | 2,834 | 0.44% | 2,943 | 0.57% | 2,939 | 0.52% | 2,955 | 0.55% | 3,080 | 0.62% | 3,126 | 0.65% | 3,171 | 0.6% | 5,378 | 1% | 5,707 | 1.08% | 4,184 | 0.85% | ||||||||||||||||||||||||||||||||||||||||||||||||
非流動資產合計 | 136,461 | 13.89% | 125,238 | 14.02% | 126,248 | 12.64% | 129,555 | 13.08% | 131,339 | 13.87% | 127,739 | 14.35% | 128,606 | 15.65% | 114,766 | 15.79% | 115,265 | 16.28% | 108,409 | 15.45% | 109,038 | 15.71% | 110,634 | 15.15% | 114,930 | 14.64% | 120,258 | 14.4% | 121,721 | 14.12% | 126,687 | 15.58% | 130,134 | 16% | 114,795 | 15.2% | 122,252 | 19.06% | 121,358 | 23.35% | 124,107 | 22.08% | 128,088 | 23.97% | 123,491 | 24.89% | 124,654 | 25.73% | 121,844 | 22.96% | 125,284 | 23.3% | 123,243 | 23.23% | 122,280 | 24.72% | 119,806 | 23.56% | 122,575 | 26.15% | 126,025 | 25.35% | 125,598 | 24.53% | 125,447 | 21.73% | 127,673 | 22.7% | 129,054 | 22.54% | 129,378 | 21.8% | 129,877 | 21.06% | 130,741 | 19.14% | 130,818 | 20.21% | 132,339 | 20.26% | 134,132 | 19.64% | 138,999 | 19.05% | 141,893 | 20.96% | 143,063 | 20.96% | 145,156 | 20.27% | 149,401 | 20.44% | 150,254 | 20.44% | 149,154 | 21.83% | 147,245 | 20.66% | 150,448 | 19.88% | 158,188 | 20.92% | 153,657 | 20.94% |
資產總計 | 982,092 | 100% | 893,324 | 100% | 998,646 | 100% | 990,420 | 100% | 946,836 | 100% | 890,403 | 100% | 821,551 | 100% | 726,966 | 100% | 708,174 | 100% | 701,890 | 100% | 694,157 | 100% | 730,106 | 100% | 785,094 | 100% | 835,287 | 100% | 862,081 | 100% | 813,234 | 100% | 813,248 | 100% | 755,466 | 100% | 641,426 | 100% | 519,631 | 100% | 562,044 | 100% | 534,352 | 100% | 496,209 | 100% | 484,445 | 100% | 530,656 | 100% | 537,675 | 100% | 530,523 | 100% | 494,701 | 100% | 508,458 | 100% | 468,669 | 100% | 497,096 | 100% | 511,947 | 100% | 577,221 | 100% | 562,509 | 100% | 572,678 | 100% | 593,401 | 100% | 616,812 | 100% | 682,921 | 100% | 647,402 | 100% | 653,355 | 100% | 682,782 | 100% | 729,497 | 100% | 676,909 | 100% | 682,560 | 100% | 716,262 | 100% | 730,942 | 100% | 735,249 | 100% | 683,153 | 100% | 712,808 | 100% | 756,848 | 100% | 756,227 | 100% | 733,679 | 100% |
負債及權益 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
負債 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
流動負債 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
短期借款 | 30,000 | 3.05% | 10,000 | 1.12% | 0 | 0% | 0 | 0% | 5,000 | 0.53% | 5,000 | 0.56% | 5,000 | 0.61% | 5,000 | 0.69% | 5,000 | 0.71% | 5,000 | 0.71% | 11,000 | 1.58% | 11,000 | 1.51% | 21,700 | 2.76% | 37,000 | 4.43% | 24,000 | 2.78% | 15,000 | 1.84% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
合約負債-流動 | 5,944 | 0.61% | 9,162 | 1.03% | 10,159 | 1.02% | 11,877 | 1.2% | 10,298 | 1.09% | 4,833 | 0.54% | 6,829 | 0.83% | 10,147 | 1.4% | 5,528 | 0.78% | 7,735 | 1.1% | 6,394 | 0.92% | 9,230 | 1.26% | 4,661 | 0.59% | 5,776 | 0.69% | 5,756 | 0.67% | 8,136 | 1% | 10,376 | 1.28% | 7,075 | 0.94% | 6,320 | 0.99% | 6,059 | 1.17% | 3,246 | 0.58% | 6,439 | 1.21% | 5,129 | 1.03% | 8,084 | 1.67% | 10,939 | 2.06% | 16,195 | 3.01% | 7,138 | 1.35% | 4,965 | 1% | ||||||||||||||||||||||||||||||||||||||||||||||||
應付帳款 | 191,948 | 19.54% | 132,391 | 14.82% | 182,859 | 18.31% | 193,833 | 19.57% | 230,332 | 24.33% | 201,494 | 22.63% | 151,833 | 18.48% | 75,295 | 10.36% | 68,620 | 9.69% | 46,883 | 6.68% | 48,625 | 7% | 49,297 | 6.75% | 81,698 | 10.41% | 152,189 | 18.22% | 199,026 | 23.09% | 157,217 | 19.33% | 196,889 | 24.21% | 167,431 | 22.16% | 137,561 | 21.45% | 47,123 | 9.07% | 90,261 | 16.06% | 73,603 | 13.77% | 45,056 | 9.08% | 31,716 | 6.55% | 67,538 | 12.73% | 65,411 | 12.17% | 58,996 | 11.12% | 25,774 | 5.21% | 57,667 | 11.34% | 40,258 | 8.59% | 37,745 | 7.59% | 37,289 | 7.28% | 34,784 | 6.07% | 70,346 | 10.3% | 47,615 | 7.35% | 44,243 | 6.77% | 48,239 | 7.07% | 93,561 | 12.83% | 48,263 | 7.13% | 42,880 | 6.28% | 71,715 | 10.01% | 77,605 | 10.62% | 108,672 | 14.78% | 78,139 | 11.44% | 95,898 | 13.45% | 121,923 | 16.11% | 119,221 | 15.77% | 101,469 | 13.83% | ||||||||
其他應付款 | 34,531 | 3.52% | 52,004 | 5.82% | 90,725 | 9.08% | 28,566 | 2.88% | 31,786 | 3.36% | 24,880 | 2.79% | 26,162 | 3.18% | 14,682 | 2.02% | 21,629 | 3.05% | 34,396 | 4.9% | 35,247 | 5.08% | 27,808 | 3.81% | 46,422 | 5.91% | 55,359 | 6.63% | 42,687 | 4.95% | 42,761 | 5.26% | 51,307 | 6.31% | 30,502 | 4.04% | 18,562 | 2.89% | 13,456 | 2.59% | 21,995 | 3.91% | 18,122 | 3.39% | 17,617 | 3.55% | 16,145 | 3.33% | 34,851 | 6.57% | 25,295 | 4.7% | 22,472 | 4.24% | 21,705 | 4.39% | ||||||||||||||||||||||||||||||||||||||||||||||||
本期所得稅負債 | 3,391 | 0.35% | 2,259 | 0.25% | 7,705 | 0.77% | 21,218 | 2.14% | 17,075 | 1.8% | 16,143 | 1.81% | 8,723 | 1.06% | 3,856 | 0.53% | 2,332 | 0.33% | 1,598 | 0.23% | 2,498 | 0.36% | 10,661 | 1.46% | 8,657 | 1.1% | 10,095 | 1.21% | 11,034 | 1.28% | 16,455 | 2.02% | 9,945 | 1.22% | 12,078 | 1.6% | 7,639 | 1.19% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 26 | 0.01% | 26 | 0.01% | 26 | 0% | 26 | 0% | 26 | 0% | 26 | 0% | 460 | 0.07% | 0 | 0% | 1,835 | 0.28% | 2,793 | 0.43% | 3,514 | 0.51% | 4,921 | 0.67% | 5,272 | 0.78% | 3,659 | 0.54% | 4,213 | 0.59% | 6,927 | 0.95% | 5,664 | 0.77% | 4,084 | 0.6% | 3,201 | 0.45% | 6,900 | 0.91% | 6,354 | 0.84% | 4,930 | 0.67% | ||||||||||||||
租賃負債-流動 | 4,845 | 0.49% | 2,386 | 0.27% | 3,088 | 0.31% | 3,765 | 0.38% | 4,330 | 0.46% | 4,696 | 0.53% | 4,489 | 0.55% | 2,616 | 0.36% | 2,595 | 0.37% | 201 | 0.03% | 863 | 0.12% | 1,718 | 0.24% | 2,508 | 0.32% | 3,187 | 0.38% | 3,358 | 0.39% | 3,382 | 0.42% | 3,184 | 0.39% | 1,601 | 0.21% | 2,488 | 0.39% | 3,409 | 0.66% | 2,979 | 0.53% | 3,557 | 0.67% | 2,387 | 0.48% | 2,526 | 0.52% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||
其他流動負債 | 30,392 | 3.09% | 31,169 | 3.49% | 37,723 | 3.78% | 42,807 | 4.32% | 26,917 | 2.84% | 24,512 | 2.75% | 22,805 | 2.78% | 21,107 | 2.9% | 21,010 | 2.97% | 17,659 | 2.52% | 14,659 | 2.11% | 14,714 | 2.02% | 22,126 | 2.82% | 20,223 | 2.42% | 28,423 | 3.3% | 33,143 | 4.08% | 22,635 | 2.78% | 29,780 | 3.94% | 25,675 | 4% | 26,757 | 5.15% | 26,821 | 4.77% | 20,936 | 3.92% | 21,041 | 4.24% | 21,790 | 4.5% | 20,852 | 3.93% | 495 | 0.09% | 449 | 0.08% | 608 | 0.12% | ||||||||||||||||||||||||||||||||||||||||||||||||
一年或一營業週期內到期長期負債 | 15,000 | 1.53% | 18,125 | 2.03% | 22,500 | 2.25% | 25,625 | 2.59% | 12,500 | 1.32% | 12,500 | 1.4% | 12,500 | 1.52% | 12,500 | 1.72% | 12,500 | 1.77% | 9,375 | 1.34% | 6,250 | 0.9% | 3,542 | 0.49% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
退款負債-流動 | 14,923 | 1.52% | 12,697 | 1.42% | 14,967 | 1.5% | 16,928 | 1.71% | 14,053 | 1.48% | 11,579 | 1.3% | 9,953 | 1.21% | 8,195 | 1.13% | 7,844 | 1.11% | 7,695 | 1.1% | 8,006 | 1.15% | 10,756 | 1.47% | 19,048 | 2.43% | 19,804 | 2.37% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
其他流動負債-其他 | 469 | 0.05% | 347 | 0.04% | 256 | 0.03% | 254 | 0.03% | 364 | 0.04% | 433 | 0.05% | 352 | 0.04% | 412 | 0.06% | 666 | 0.09% | 589 | 0.08% | 403 | 0.06% | 416 | 0.06% | 3,078 | 0.39% | 419 | 0.05% | 28,423 | 3.3% | 33,143 | 4.08% | 22,635 | 2.78% | 29,780 | 3.94% | 25,675 | 4% | 26,757 | 5.15% | 26,821 | 4.77% | 20,936 | 3.92% | 21,041 | 4.24% | 21,790 | 4.5% | 20,852 | 3.93% | 495 | 0.09% | 449 | 0.08% | 608 | 0.12% | 577 | 0.11% | 567 | 0.12% | 476 | 0.1% | 583 | 0.11% | 846 | 0.15% | 678 | 0.12% | 679 | 0.12% | 808 | 0.14% | 919 | 0.15% | 561 | 0.08% | 1,027 | 0.16% | 733 | 0.11% | 1,163 | 0.17% | 598 | 0.08% | 688 | 0.1% | 1,334 | 0.2% | 1,276 | 0.18% | 1,682 | 0.23% | 3,252 | 0.44% | 3,341 | 0.49% | 2,650 | 0.37% | 2,742 | 0.36% | 1,022 | 0.14% | 988 | 0.13% |
流動負債合計 | 301,051 | 30.65% | 239,371 | 26.8% | 332,259 | 33.27% | 302,066 | 30.5% | 325,738 | 34.4% | 281,558 | 31.62% | 225,841 | 27.49% | 132,703 | 18.25% | 126,714 | 17.89% | 113,472 | 16.17% | 119,286 | 17.18% | 124,428 | 17.04% | 187,772 | 23.92% | 283,829 | 33.98% | 314,435 | 36.47% | 276,105 | 33.95% | 295,055 | 36.28% | 248,467 | 32.89% | 198,245 | 30.91% | 96,804 | 18.63% | 145,302 | 25.85% | 122,657 | 22.95% | 91,230 | 18.39% | 80,261 | 16.57% | 134,180 | 25.29% | 132,391 | 24.62% | 111,836 | 21.08% | 85,395 | 17.26% | 109,695 | 21.57% | 80,298 | 17.13% | 98,814 | 19.88% | 77,722 | 15.18% | 132,489 | 22.95% | 86,163 | 15.32% | 92,290 | 16.12% | 94,728 | 15.96% | 97,150 | 15.75% | 146,994 | 21.52% | 110,790 | 17.11% | 112,136 | 17.16% | 120,387 | 17.63% | 174,321 | 23.9% | 121,348 | 17.93% | 118,543 | 17.37% | 149,681 | 20.9% | 160,066 | 21.9% | 181,523 | 24.69% | 144,093 | 21.09% | 175,370 | 24.6% | 203,937 | 26.95% | 191,911 | 25.38% | 168,759 | 23% |
非流動負債 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
應付公司債 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
長期借款 | 1,250 | 0.13% | 5,000 | 0.56% | 8,750 | 0.88% | 12,500 | 1.26% | 0 | 0% | 3,125 | 0.35% | 6,250 | 0.76% | 9,375 | 1.29% | 12,500 | 1.77% | 15,625 | 2.23% | 18,750 | 2.7% | 31,458 | 4.31% | 25,000 | 3.18% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||
遞延所得稅負債 | 1,850 | 0.19% | 154 | 0.02% | 1,306 | 0.13% | 930 | 0.09% | 158 | 0.02% | 2,477 | 0.28% | 489 | 0.06% | 433 | 0.06% | 1,421 | 0.2% | 4,768 | 0.68% | 2,305 | 0.33% | 21 | 0% | 111 | 0.01% | 90 | 0.01% | 90 | 0.01% | 209 | 0.03% | 71 | 0.01% | 0 | 0% | 80 | 0.01% | 163 | 0.03% | 133 | 0.02% | 258 | 0.05% | 311 | 0.06% | 592 | 0.12% | 283 | 0.05% | 288 | 0.05% | 286 | 0.05% | 96 | 0.02% | 157 | 0.03% | 232 | 0.05% | 240 | 0.05% | 205 | 0.04% | 638 | 0.11% | 1,015 | 0.18% | 296 | 0.05% | 541 | 0.09% | 1,213 | 0.2% | 1,770 | 0.26% | 418 | 0.06% | 1,289 | 0.2% | 2,718 | 0.4% | 972 | 0.13% | 350 | 0.05% | 949 | 0.14% | 831 | 0.12% | 258 | 0.04% | 974 | 0.13% | 704 | 0.1% | 363 | 0.05% | 333 | 0.04% | 868 | 0.11% | 0 | 0% |
租賃負債-非流動 | 801 | 0.08% | 1,292 | 0.14% | 1,742 | 0.17% | 2,194 | 0.22% | 2,608 | 0.28% | 3,610 | 0.41% | 4,647 | 0.57% | 1,827 | 0.25% | 2,528 | 0.36% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 163 | 0.02% | 812 | 0.09% | 1,697 | 0.21% | 2,516 | 0.31% | 1,056 | 0.14% | 1,078 | 0.17% | 1,104 | 0.21% | 2,366 | 0.42% | 2,765 | 0.52% | 941 | 0.19% | 1,493 | 0.31% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||
其他非流動負債 | 0 | 0% | 738 | 0.08% | 738 | 0.07% | 738 | 0.07% | 738 | 0.08% | 738 | 0.08% | 738 | 0.09% | 738 | 0.1% | 738 | 0.1% | 1,218 | 0.17% | 1,218 | 0.18% | 1,218 | 0.17% | 2,003 | 0.26% | 2,101 | 0.25% | 2,201 | 0.26% | 2,201 | 0.27% | 2,201 | 0.27% | 2,185 | 0.29% | 2,425 | 0.38% | 2,425 | 0.47% | 2,425 | 0.43% | 2,658 | 0.5% | 2,658 | 0.54% | 2,658 | 0.55% | 2,658 | 0.5% | 2,641 | 0.49% | 2,641 | 0.5% | 2,641 | 0.53% | ||||||||||||||||||||||||||||||||||||||||||||||||
淨確定福利負債-非流動 | 0 | 0% | 738 | 0.08% | 738 | 0.07% | 738 | 0.07% | 738 | 0.08% | 738 | 0.08% | 738 | 0.09% | 738 | 0.1% | 738 | 0.1% | 1,218 | 0.17% | 1,218 | 0.18% | 1,218 | 0.17% | 2,003 | 0.26% | 2,101 | 0.25% | 2,101 | 0.24% | 2,101 | 0.26% | 2,101 | 0.26% | 2,085 | 0.28% | 2,085 | 0.33% | 2,085 | 0.4% | 2,085 | 0.37% | 2,318 | 0.43% | 2,318 | 0.47% | 2,318 | 0.48% | 2,318 | 0.44% | 2,301 | 0.43% | 2,301 | 0.43% | 2,301 | 0.47% | ||||||||||||||||||||||||||||||||||||||||||||||||
非流動負債合計 | 3,901 | 0.4% | 7,184 | 0.8% | 12,536 | 1.26% | 16,362 | 1.65% | 3,504 | 0.37% | 9,950 | 1.12% | 12,124 | 1.48% | 12,373 | 1.7% | 17,187 | 2.43% | 21,611 | 3.08% | 22,273 | 3.21% | 32,697 | 4.48% | 27,114 | 3.45% | 2,354 | 0.28% | 3,103 | 0.36% | 4,107 | 0.51% | 4,788 | 0.59% | 3,241 | 0.43% | 3,583 | 0.56% | 3,692 | 0.71% | 4,924 | 0.88% | 5,681 | 1.06% | 3,910 | 0.79% | 4,743 | 0.98% | 2,941 | 0.55% | 2,929 | 0.54% | 2,927 | 0.55% | 2,737 | 0.55% | 2,798 | 0.55% | 2,897 | 0.62% | 2,824 | 0.57% | 2,789 | 0.54% | 3,082 | 0.53% | 3,115 | 0.55% | 2,277 | 0.4% | 3,189 | 0.54% | 3,861 | 0.63% | 3,659 | 0.54% | 2,343 | 0.36% | 3,638 | 0.56% | 5,109 | 0.75% | 3,522 | 0.48% | 2,942 | 0.43% | 3,586 | 0.53% | 3,514 | 0.49% | 3,111 | 0.43% | 3,887 | 0.53% | 3,647 | 0.53% | 3,352 | 0.47% | 3,863 | 0.51% | 4,438 | 0.59% | 3,616 | 0.49% |
負債總計 | 304,952 | 31.05% | 246,555 | 27.6% | 344,795 | 34.53% | 318,428 | 32.15% | 329,242 | 34.77% | 291,508 | 32.74% | 237,965 | 28.97% | 145,076 | 19.96% | 143,901 | 20.32% | 135,083 | 19.25% | 141,559 | 20.39% | 157,125 | 21.52% | 214,886 | 27.37% | 286,183 | 34.26% | 317,538 | 36.83% | 280,212 | 34.46% | 299,843 | 36.87% | 251,708 | 33.32% | 201,828 | 31.47% | 100,496 | 19.34% | 150,226 | 26.73% | 128,338 | 24.02% | 95,140 | 19.17% | 85,004 | 17.55% | 137,121 | 25.84% | 135,320 | 25.17% | 114,763 | 21.63% | 88,132 | 17.82% | 112,493 | 22.12% | 83,195 | 17.75% | 101,638 | 20.45% | 80,511 | 15.73% | 135,571 | 23.49% | 89,278 | 15.87% | 94,567 | 16.51% | 97,917 | 16.5% | 101,011 | 16.38% | 150,653 | 22.06% | 113,133 | 17.47% | 115,774 | 17.72% | 125,496 | 18.38% | 177,843 | 24.38% | 124,290 | 18.36% | 122,129 | 17.89% | 153,195 | 21.39% | 163,177 | 22.32% | 185,410 | 25.22% | 147,740 | 21.63% | 178,722 | 25.07% | 207,800 | 27.46% | 196,349 | 25.96% | 172,375 | 23.49% |
權益 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
歸屬於母公司業主之權益 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
股本 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
普通股股本 | 439,705 | 44.77% | 439,705 | 49.22% | 439,705 | 44.03% | 439,705 | 44.4% | 439,705 | 46.44% | 439,705 | 49.38% | 439,705 | 53.52% | 439,705 | 60.48% | 439,705 | 62.09% | 439,705 | 62.65% | 439,705 | 63.34% | 439,705 | 60.22% | 439,705 | 56.01% | 439,705 | 52.64% | 439,705 | 51.01% | 439,705 | 54.07% | 439,705 | 54.07% | 439,705 | 58.2% | 439,705 | 68.55% | 439,705 | 84.62% | 439,705 | 78.23% | 439,705 | 82.29% | 439,705 | 88.61% | 439,705 | 90.76% | 439,705 | 82.86% | 439,705 | 81.78% | 439,705 | 82.88% | 439,705 | 88.88% | 439,705 | 86.48% | 439,705 | 93.82% | 439,705 | 88.45% | 439,705 | 85.89% | 439,705 | 76.18% | 439,705 | 78.17% | 439,705 | 76.78% | 439,705 | 74.1% | 439,705 | 71.29% | 439,705 | 64.39% | 439,705 | 67.92% | 439,705 | 67.3% | 439,705 | 64.4% | 439,705 | 60.28% | 439,705 | 64.96% | 439,705 | 64.42% | 439,705 | 61.39% | 439,705 | 60.16% | 439,705 | 59.8% | 439,705 | 64.36% | 439,705 | 61.69% | 439,705 | 58.1% | 439,705 | 58.14% | 439,705 | 59.93% |
特別股股本 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
股本合計 | 439,705 | 44.77% | 439,705 | 49.22% | 439,705 | 44.03% | 439,705 | 44.4% | 439,705 | 46.44% | 439,705 | 49.38% | 439,705 | 53.52% | 439,705 | 60.48% | 439,705 | 62.09% | 439,705 | 62.65% | 439,705 | 63.34% | 439,705 | 60.22% | 439,705 | 56.01% | 439,705 | 52.64% | 439,705 | 51.01% | 439,705 | 54.07% | 439,705 | 54.07% | 439,705 | 58.2% | 439,705 | 68.55% | 439,705 | 84.62% | 439,705 | 78.23% | 439,705 | 82.29% | 439,705 | 88.61% | 439,705 | 90.76% | 439,705 | 82.86% | 439,705 | 81.78% | 439,705 | 82.88% | 439,705 | 88.88% | 439,705 | 86.48% | 439,705 | 93.82% | 439,705 | 88.45% | 439,705 | 85.89% | 439,705 | 76.18% | 439,705 | 78.17% | 439,705 | 76.78% | 439,705 | 74.1% | 439,705 | 71.29% | 439,705 | 64.39% | 439,705 | 67.92% | 439,705 | 67.3% | 439,705 | 64.4% | 439,705 | 60.28% | 439,705 | 64.96% | 439,705 | 64.42% | 439,705 | 61.39% | 439,705 | 60.16% | 439,705 | 59.8% | 439,705 | 64.36% | 439,705 | 61.69% | 439,705 | 58.1% | 439,705 | 58.14% | 439,705 | 59.93% |
資本公積 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
資本公積-發行溢價 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
資本公積-特別股股票溢價 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
資本公積合計 | 16,259 | 1.66% | 16,259 | 1.82% | 16,259 | 1.63% | 16,259 | 1.64% | 16,259 | 1.72% | 16,259 | 1.83% | 16,259 | 1.98% | 16,259 | 2.24% | 16,259 | 2.3% | 16,259 | 2.32% | 16,259 | 2.34% | 16,259 | 2.23% | 16,259 | 2.07% | 16,259 | 1.95% | 16,259 | 1.89% | 14,457 | 1.78% | 14,457 | 1.78% | 14,457 | 1.91% | 15,203 | 2.37% | 15,203 | 2.93% | 15,203 | 2.7% | 15,203 | 2.85% | 15,203 | 3.06% | 15,203 | 3.14% | 15,203 | 2.86% | 15,203 | 2.83% | 15,203 | 2.87% | 13,980 | 2.83% | 13,980 | 2.75% | 11,688 | 2.49% | 11,688 | 2.35% | 11,688 | 2.28% | 11,688 | 2.02% | 11,688 | 2.08% | 11,688 | 2.04% | 11,688 | 1.97% | 11,688 | 1.89% | 11,688 | 1.71% | 11,688 | 1.81% | 11,688 | 1.79% | 11,688 | 1.71% | 11,688 | 1.6% | 11,688 | 1.73% | 11,688 | 1.71% | 11,688 | 1.63% | 11,688 | 1.6% | 11,688 | 1.59% | 11,688 | 1.71% | 11,688 | 1.64% | 11,688 | 1.54% | 11,688 | 1.55% | 11,688 | 1.59% |
保留盈餘 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
法定盈餘公積 | 58,365 | 5.94% | 58,365 | 6.53% | 58,365 | 5.84% | 54,327 | 5.49% | 54,327 | 5.74% | 54,327 | 6.1% | 54,327 | 6.61% | 54,242 | 7.46% | 54,242 | 7.66% | 54,242 | 7.73% | 54,242 | 7.81% | 54,242 | 7.43% | 54,242 | 6.91% | 54,242 | 6.49% | 54,242 | 6.29% | 54,242 | 6.67% | 54,242 | 6.67% | 54,242 | 7.18% | 54,242 | 8.46% | 54,242 | 10.44% | 54,242 | 9.65% | 54,242 | 10.15% | 54,242 | 10.93% | 54,242 | 11.2% | 54,242 | 10.22% | 54,242 | 10.09% | 54,242 | 10.22% | 54,242 | 10.96% | ||||||||||||||||||||||||||||||||||||||||||||||||
未分配盈餘(或待彌補虧損) | 103,593 | 10.55% | 74,790 | 8.37% | 86,838 | 8.7% | 88,140 | 8.9% | 41,146 | 4.35% | 23,833 | 2.68% | 17,011 | 2.07% | 15,772 | 2.17% | 851 | 0.12% | 768 | 0.11% | (6,119) | -0.88% | 2,060 | 0.28% | (604) | -0.08% | (21,943) | -2.63% | (25,895) | -3% | (37,150) | -4.57% | (50,665) | -6.23% | (58,557) | -7.75% | (103,916) | -16.2% | (119,721) | -23.04% | (124,363) | -22.13% | (127,603) | -23.88% | (129,384) | -26.07% | (130,242) | -26.88% | (134,026) | -25.26% | (130,077) | -24.19% | (118,456) | -22.33% | (115,080) | -23.26% | (124,381) | -24.46% | (128,401) | -27.4% | (121,826) | -24.51% | (108,461) | -21.19% | (102,590) | -17.77% | (101,247) | -18% | (97,874) | -17.09% | (82,392) | -13.88% | (66,204) | -10.73% | (51,323) | -7.52% | (55,810) | -8.62% | (52,293) | -8% | (37,022) | -5.42% | (38,203) | -5.24% | (39,546) | -5.84% | (29,928) | -4.38% | (24,202) | -3.38% | (19,169) | -2.62% | (32,392) | -4.41% | (44,872) | -6.57% | (45,884) | -6.44% | (28,918) | -3.82% | (16,703) | -2.21% | (12,772) | -1.74% |
保留盈餘合計 | 161,958 | 16.49% | 133,155 | 14.91% | 145,203 | 14.54% | 142,467 | 14.38% | 95,473 | 10.08% | 78,160 | 8.78% | 71,338 | 8.68% | 70,014 | 9.63% | 55,093 | 7.78% | 55,010 | 7.84% | 48,123 | 6.93% | 56,302 | 7.71% | 53,638 | 6.83% | 32,299 | 3.87% | 28,347 | 3.29% | 17,092 | 2.1% | 3,577 | 0.44% | (4,315) | -0.57% | (49,674) | -7.74% | (65,479) | -12.6% | (70,121) | -12.48% | (73,361) | -13.73% | (75,142) | -15.14% | (76,000) | -15.69% | (79,784) | -15.03% | (75,835) | -14.1% | (64,214) | -12.1% | (60,838) | -12.3% | (70,139) | -13.79% | (74,159) | -15.82% | (67,584) | -13.6% | (54,219) | -10.59% | (48,348) | -8.38% | (47,005) | -8.36% | (43,632) | -7.62% | (28,150) | -4.74% | (11,962) | -1.94% | 2,919 | 0.43% | (1,568) | -0.24% | 1,949 | 0.3% | 17,220 | 2.52% | 16,039 | 2.2% | 14,696 | 2.17% | 24,314 | 3.56% | 30,040 | 4.19% | 35,073 | 4.8% | 21,850 | 2.97% | 9,370 | 1.37% | 8,358 | 1.17% | 25,324 | 3.35% | 37,539 | 4.96% | 41,470 | 5.65% |
其他權益 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
其他權益合計 | (2,702) | -0.28% | (967) | -0.11% | (1,783) | -0.18% | (1,238) | -0.12% | 155 | 0.02% | (399) | -0.04% | 32 | 0% | 206 | 0.03% | 202 | 0.03% | 743 | 0.11% | 362 | 0.05% | 78 | 0.01% | (194) | -0.02% | (226) | -0.03% | (132) | -0.02% | (199) | -0.02% | (182) | -0.02% | (414) | -0.05% | (40) | -0.01% | 294 | 0.06% | 171 | 0.03% | 675 | 0.13% | 720 | 0.15% | 634 | 0.13% | 565 | 0.11% | 480 | 0.09% | 476 | 0.09% | (280) | -0.06% | 74 | 0.01% | 437 | 0.09% | 476 | 0.1% | 302 | 0.06% | 1,484 | 0.26% | 1,510 | 0.27% | 2,107 | 0.37% | 2,097 | 0.35% | 2,471 | 0.4% | 2,548 | 0.37% | 1,344 | 0.21% | 1,629 | 0.25% | 1,886 | 0.28% | 1,006 | 0.14% | 610 | 0.09% | 1,349 | 0.2% | 953 | 0.13% | 792 | 0.11% | 1,021 | 0.14% | 869 | 0.13% | 464 | 0.07% | 936 | 0.12% | 1,162 | 0.15% | 1,039 | 0.14% |
歸屬於母公司業主之權益合計 | 615,220 | 62.64% | 588,152 | 65.84% | 599,384 | 60.02% | 597,193 | 60.3% | 551,592 | 58.26% | 533,725 | 59.94% | 527,334 | 64.19% | 526,184 | 72.38% | 511,259 | 72.19% | 511,717 | 72.91% | 504,449 | 72.67% | 512,344 | 70.17% | 509,408 | 64.88% | 488,037 | 58.43% | 484,179 | 56.16% | 471,055 | 57.92% | 457,557 | 56.26% | 449,433 | 59.49% | 405,194 | 63.17% | 389,723 | 75% | 384,958 | 68.49% | 382,222 | 71.53% | 380,486 | 76.68% | 379,542 | 78.35% | 375,689 | 70.8% | 379,553 | 70.59% | 391,170 | 73.73% | 392,567 | 79.35% | 383,620 | 75.45% | 377,671 | 80.58% | 384,285 | 77.31% | 397,476 | 77.64% | 404,529 | 70.08% | 405,898 | 72.16% | 409,868 | 71.57% | 425,340 | 71.68% | 441,902 | 71.64% | 456,860 | 66.9% | 451,169 | 69.69% | 454,971 | 69.64% | 470,499 | 68.91% | 468,438 | 64.21% | 466,699 | 68.95% | 477,056 | 69.89% | 482,386 | 67.35% | 487,258 | 66.66% | 474,264 | 64.5% | 461,632 | 67.57% | 460,215 | 64.56% | 477,653 | 63.11% | 490,094 | 64.81% | 493,902 | 67.32% |
非控制權益 | 61,920 | 6.3% | 58,617 | 6.56% | 54,467 | 5.45% | 74,799 | 7.55% | 66,002 | 6.97% | 65,170 | 7.32% | 56,252 | 6.85% | 55,706 | 7.66% | 53,014 | 7.49% | 55,090 | 7.85% | 48,149 | 6.94% | 60,637 | 8.31% | 60,800 | 7.74% | 61,067 | 7.31% | 60,364 | 7% | 61,967 | 7.62% | 55,848 | 6.87% | 54,325 | 7.19% | 34,404 | 5.36% | 29,412 | 5.66% | 26,860 | 4.78% | 23,792 | 4.45% | 20,583 | 4.15% | 19,899 | 4.11% | 17,846 | 3.36% | 22,802 | 4.24% | 24,590 | 4.64% | 14,002 | 2.83% | 12,345 | 2.43% | 7,803 | 1.66% | 11,173 | 2.25% | 33,960 | 6.63% | 37,121 | 6.43% | 67,333 | 11.97% | 68,243 | 11.92% | 70,144 | 11.82% | 73,899 | 11.98% | 75,408 | 11.04% | 83,100 | 12.84% | 82,610 | 12.64% | 86,787 | 12.71% | 83,216 | 11.41% | 85,920 | 12.69% | 83,375 | 12.22% | 80,681 | 11.26% | 80,507 | 11.01% | 75,575 | 10.28% | 73,781 | 10.8% | 73,871 | 10.36% | 71,395 | 9.43% | 69,784 | 9.23% | 67,402 | 9.19% |
權益總額 | 677,140 | 68.95% | 646,769 | 72.4% | 653,851 | 65.47% | 671,992 | 67.85% | 617,594 | 65.23% | 598,895 | 67.26% | 583,586 | 71.03% | 581,890 | 80.04% | 564,273 | 79.68% | 566,807 | 80.75% | 552,598 | 79.61% | 572,981 | 78.48% | 570,208 | 72.63% | 549,104 | 65.74% | 544,543 | 63.17% | 533,022 | 65.54% | 513,405 | 63.13% | 503,758 | 66.68% | 439,598 | 68.53% | 419,135 | 80.66% | 411,818 | 73.27% | 406,014 | 75.98% | 401,069 | 80.83% | 399,441 | 82.45% | 393,535 | 74.16% | 402,355 | 74.83% | 415,760 | 78.37% | 406,569 | 82.18% | 395,965 | 77.88% | 385,474 | 82.25% | 395,458 | 79.55% | 431,436 | 84.27% | 441,650 | 76.51% | 473,231 | 84.13% | 478,111 | 83.49% | 495,484 | 83.5% | 515,801 | 83.62% | 532,268 | 77.94% | 534,269 | 82.53% | 537,581 | 82.28% | 557,286 | 81.62% | 551,654 | 75.62% | 552,619 | 81.64% | 560,431 | 82.11% | 563,067 | 78.61% | 567,765 | 77.68% | 549,839 | 74.78% | 535,413 | 78.37% | 534,086 | 74.93% | 549,048 | 72.54% | 559,878 | 74.04% | 561,304 | 76.51% |
負債及權益總計 | 982,092 | 100% | 893,324 | 100% | 998,646 | 100% | 990,420 | 100% | 946,836 | 100% | 890,403 | 100% | 821,551 | 100% | 726,966 | 100% | 708,174 | 100% | 701,890 | 100% | 694,157 | 100% | 730,106 | 100% | 785,094 | 100% | 835,287 | 100% | 862,081 | 100% | 813,234 | 100% | 813,248 | 100% | 755,466 | 100% | 641,426 | 100% | 519,631 | 100% | 562,044 | 100% | 534,352 | 100% | 496,209 | 100% | 484,445 | 100% | 530,656 | 100% | 537,675 | 100% | 530,523 | 100% | 494,701 | 100% | 508,458 | 100% | 468,669 | 100% | 497,096 | 100% | 511,947 | 100% | 577,221 | 100% | 562,509 | 100% | 572,678 | 100% | 593,401 | 100% | 616,812 | 100% | 682,921 | 100% | 647,402 | 100% | 653,355 | 100% | ||||||||||||||||||||||||
預收股款(權益項下)之約當發行股數 | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% |
母公司暨子公司所持有之母公司庫藏股股數(單位:股) | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% |
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。
流動資產
廣寰科(3287) 截至2024年第1季「流動資產」總計約為NT$8.61億元,相較上一季增加約NT$4,537萬元、相較去年年末增加約NT$4,537萬元
廣寰科(3287) 2024年第1季財報顯示公司「流動資產」總計約NT$8.61億元、約佔整體資產的86.92%。
對比上一季
上一季流動資產總計約NT$8.15億元、約佔整體資產的86.13%。今年第1季相較上一季增加約NT$4,537萬元。
對比去年年末
去年年末流動資產則為NT$8.15億元、約佔整體資產的86.13%。今年第1季相較去年年末增加約NT$4,537萬元。
TWD千元 | 截至2024/03/31 | 截至2023/12/31 | 截至2023/09/30 | 截至2023/06/30 | 截至2023/03/31 | 截至2022/12/31 | 截至2022/09/30 | 截至2022/06/30 | 截至2022/03/31 | 截至2021/12/31 | 截至2021/09/30 | 截至2021/06/30 | 截至2021/03/31 | 截至2020/12/31 | 截至2020/09/30 | 截至2020/06/30 | 截至2020/03/31 | 截至2019/12/31 | 截至2019/09/30 | 截至2019/06/30 | 截至2019/03/31 | 截至2018/12/31 | 截至2018/09/30 | 截至2018/06/30 | 截至2018/03/31 | 截至2017/12/31 | 截至2017/09/30 | 截至2017/06/30 | 截至2017/03/31 | 截至2016/12/31 | 截至2016/09/30 | 截至2016/06/30 | 截至2016/03/31 | 截至2015/12/31 | 截至2015/09/30 | 截至2015/06/30 | 截至2015/03/31 | 截至2014/12/31 | 截至2014/09/30 | 截至2014/06/30 | ||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | % | 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 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
流動資產 | 860,865 | 86.92% | 815,497 | 86.13% | 762,664 | 85.65% | 692,945 | 84.35% | 612,200 | 84.21% | 592,909 | 83.72% | 593,481 | 84.55% | 585,119 | 84.29% | 619,472 | 84.85% | 670,164 | 85.36% | 715,029 | 85.60% | 740,360 | 85.88% | 686,547 | 84.42% | 683,114 | 84.00% | 640,671 | 84.80% | 519,174 | 80.94% | 398,273 | 76.65% | 437,937 | 77.92% | 406,264 | 76.03% | 372,718 | 75.11% | 359,791 | 74.27% | 408,812 | 77.04% | 412,391 | 76.70% | 407,280 | 76.77% | 372,421 | 75.28% | 388,652 | 76.44% | 346,094 | 73.85% | 371,071 | 74.65% | 386,349 | 75.47% | 451,774 | 78.27% | 434,836 | 77.30% | 443,624 | 77.46% | 464,023 | 78.20% | 486,935 | 78.94% | 552,180 | 80.86% | 516,584 | 79.79% | 521,016 | 79.74% | 548,650 | 80.36% | 590,498 | 80.95% | 535,016 | 79.04% |
非流動資產
廣寰科(3287) 截至2023年第2季「非流動資產」總計約為NT$1.29億元,相較上一季增加約NT$1,384萬元、相較去年年末增加約NT$1,334萬元
廣寰科(3287) 2023年第2季財報顯示公司「非流動資產」總計約NT$1.29億元、約佔整體資產的15.65%。
對比上一季
上一季非流動資產總計約NT$1.15億元、約佔整體資產的15.79%。今年第2季相較上一季增加約NT$1,384萬元。
對比去年年末
去年年末非流動資產則為NT$1.15億元、約佔整體資產的16.28%。今年第2季相較去年年末增加約NT$1,334萬元。
TWD千元 | 截至2023/06/30 | 截至2023/03/31 | 截至2022/12/31 | 截至2022/09/30 | 截至2022/06/30 | 截至2022/03/31 | 截至2021/12/31 | 截至2021/09/30 | 截至2021/06/30 | 截至2021/03/31 | 截至2020/12/31 | 截至2020/09/30 | 截至2020/06/30 | 截至2020/03/31 | 截至2019/12/31 | 截至2019/09/30 | 截至2019/06/30 | 截至2019/03/31 | 截至2018/12/31 | 截至2018/09/30 | 截至2018/06/30 | 截至2018/03/31 | 截至2017/12/31 | 截至2017/09/30 | 截至2017/06/30 | 截至2017/03/31 | 截至2016/12/31 | 截至2016/09/30 | 截至2016/06/30 | 截至2016/03/31 | 截至2015/12/31 | 截至2015/09/30 | 截至2015/06/30 | 截至2015/03/31 | 截至2014/12/31 | 截至2014/09/30 | 截至2014/06/30 | 截至2014/03/31 | 截至2013/12/31 | 截至2013/09/30 | ||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | % | 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 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
非流動資產 | 128,606 | 15.65% | 114,766 | 15.79% | 115,265 | 16.28% | 108,409 | 15.45% | 109,038 | 15.71% | 110,634 | 15.15% | 114,930 | 14.64% | 120,258 | 14.40% | 121,721 | 14.12% | 126,687 | 15.58% | 130,134 | 16.00% | 114,795 | 15.20% | 122,252 | 19.06% | 121,358 | 23.35% | 124,107 | 22.08% | 128,088 | 23.97% | 123,491 | 24.89% | 124,654 | 25.73% | 121,844 | 22.96% | 125,284 | 23.30% | 123,243 | 23.23% | 122,280 | 24.72% | 119,806 | 23.56% | 122,575 | 26.15% | 126,025 | 25.35% | 125,598 | 24.53% | 125,447 | 21.73% | 127,673 | 22.70% | 129,054 | 22.54% | 129,378 | 21.80% | 129,877 | 21.06% | 130,741 | 19.14% | 130,818 | 20.21% | 132,339 | 20.26% | 134,132 | 19.64% | 138,999 | 19.05% | 141,893 | 20.96% | 143,063 | 20.96% | 145,156 | 20.27% | 149,401 | 20.44% |
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。