3483
98.9
TWD-2.60 (-2.56%)
2025.04.11收盤
力致-現金流量表
合併現金流量表
第四季 (最新)
單季
(TWD千元) | 2024年全年 | 2023年全年 | 2022年全年 | 2021年全年 | 2020年全年 | 2019年全年 | 2018年全年 | 2017年全年 | 2016年全年 | 2015年全年 | 2014年全年 | 2013年全年 | 2012年全年 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
營業活動之現金流量-間接法 | ||||||||||||||||||||||||||
繼續營業單位稅前淨利(淨損) | 276,550 | 92,818 | 62,471 | 188,119 | 58,749 | 62,459 | 36,361 | 39,786 | 92,539 | 45,767 | 18,216 | 14,225 | 14,844 | |||||||||||||
本期稅前淨利(淨損) | 276,550 | 92,818 | 62,471 | 188,119 | 58,749 | 62,459 | 36,361 | 39,786 | 92,539 | 45,767 | 18,216 | 14,225 | 14,844 | |||||||||||||
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 123,252 | 107,456 | 96,754 | 78,352 | 54,957 | 58,133 | 49,093 | 39,097 | 39,467 | 41,069 | 31,437 | 27,582 | 50,180 | |||||||||||||
攤銷費用 | 4,731 | 3,725 | 4,096 | 4,857 | 4,203 | 3,059 | 1,681 | 1,083 | 1,155 | 1,105 | 1,138 | (3,909) | (3,550) | |||||||||||||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 749 | (43) | (1,302) | 136 | (47) | (182) | 219 | (420) | 237 | 434 | (698) | (82) | (215) | |||||||||||||
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | 513 | (20,002) | (1,891) | (13,677) | (11,720) | (4,747) | ||||||||||||||||||||
利息費用 | 10,127 | 9,970 | 10,649 | 5,816 | 4,928 | 8,010 | 10,309 | 4,393 | 3,682 | 2,778 | 3,635 | 646 | 4,596 | |||||||||||||
利息收入 | (12,634) | (12,982) | (7,765) | (1,659) | (417) | (1,737) | (1,740) | |||||||||||||||||||
股份基礎給付酬勞成本 | 0 | 8,466 | 420 | (1,657) | 3,514 | 3,418 | ||||||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | 619 | 5,136 | 6,058 | 3,030 | 456 | 5,775 | (6,622) | |||||||||||||||||||
非金融資產減損損失 | 7,374 | 18,285 | 467 | (2,296) | 5,044 | 2,658 | 13,040 | 1,980 | 0 | 14,523 | 27,651 | (16,135) | ||||||||||||||
未實現外幣兌換損失(利益) | (110,177) | 121,344 | 129,421 | 29,488 | (14,192) | (19,980) | (3,541) | |||||||||||||||||||
其他項目 | 0 | |||||||||||||||||||||||||
收益費損項目合計 | 24,554 | 241,355 | 236,907 | 102,390 | 46,726 | 54,407 | 100,052 | 53,196 | 28,253 | 66,362 | 24,835 | 39,541 | 28,323 | |||||||||||||
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 | ||||||||||||||||||||||||||
應收帳款(增加)減少 | 99,715 | 258,617 | 243,004 | (618,369) | (69,084) | (33,876) | (105,880) | (168,019) | (154,556) | (231,433) | 19,236 | (52,494) | 142,146 | |||||||||||||
存貨(增加)減少 | (79,279) | (120,138) | 57,319 | 63,137 | (75,630) | (72,443) | (42,457) | (125,492) | (85,691) | (94,247) | (14,520) | (57,786) | 41,102 | |||||||||||||
其他流動資產(增加)減少 | (56,014) | 53,320 | (13,160) | (9,057) | 25,294 | 12,950 | (19,502) | |||||||||||||||||||
與營業活動相關之資產之淨變動合計 | (35,578) | 191,799 | 287,163 | (564,289) | (118,107) | (94,682) | (167,839) | (294,918) | (255,108) | (323,981) | 34,050 | (98,113) | 199,306 | |||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
合約負債增加(減少) | (191) | (112) | 0 | 1 | 16,366 | (158) | 1,417 | |||||||||||||||||||
應付帳款增加(減少) | 7,173 | 81,397 | (159,756) | 147,456 | 62,761 | 121,629 | 24,576 | 117,695 | 83,017 | 200,239 | 13,691 | 43,410 | (147,859) | |||||||||||||
其他應付款增加(減少) | 12,061 | 103,246 | (11,910) | 80,894 | 92,747 | 38,742 | 15,065 | 27,777 | 32,855 | (27,345) | (19,232) | 32,357 | (1,411) | |||||||||||||
其他流動負債增加(減少) | 552 | 74 | 384 | 1,230 | 424 | (575) | 295 | |||||||||||||||||||
與營業活動相關之負債之淨變動合計 | 19,595 | 184,605 | (171,282) | 229,581 | 172,298 | 159,638 | 40,952 | 143,003 | 114,510 | 173,111 | (6,530) | 76,638 | (153,712) | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (15,983) | 376,404 | 115,881 | (334,708) | 54,191 | 64,956 | (126,887) | (151,915) | (140,598) | (150,870) | 27,520 | (21,475) | 45,594 | |||||||||||||
調整項目合計 | 8,571 | 617,759 | 352,788 | (232,318) | 100,917 | 119,363 | (26,835) | (98,719) | (112,345) | (84,508) | 52,355 | 18,066 | 73,917 | |||||||||||||
營運產生之現金流入(流出) | 285,121 | 710,577 | 415,259 | (44,199) | 159,666 | 181,822 | 9,526 | (58,933) | (19,806) | (38,741) | 70,571 | 32,291 | 88,761 | |||||||||||||
支付之利息 | (8,817) | (5,919) | (10,597) | (4,653) | (3,844) | (8,446) | (8,871) | (4,283) | (3,023) | (2,310) | (3,323) | (2,166) | (4,207) | |||||||||||||
退還(支付)之所得稅 | (31,100) | (32,524) | (18,609) | (4,868) | (20,225) | (10,611) | (2,134) | (352) | (879) | (3,574) | (1,065) | (1,304) | (7,931) | |||||||||||||
營業活動之淨現金流入(流出) | 245,204 | 672,134 | 386,053 | (53,720) | 135,597 | 162,765 | (1,479) | (63,568) | (23,708) | (44,625) | 66,183 | 28,821 | 76,623 | |||||||||||||
投資活動之現金流量 | ||||||||||||||||||||||||||
取得透過損益按公允價值衡量之金融資產 | 0 | |||||||||||||||||||||||||
取得不動產、廠房及設備 | (342,202) | (168,374) | (73,391) | (146,001) | (323,338) | (92,846) | (69,009) | (56,683) | (31,097) | (30,893) | (26,913) | (14,785) | (51,552) | |||||||||||||
處分不動產、廠房及設備 | (83) | 0 | 2,379 | 5,078 | 315 | 2,038 | 0 | |||||||||||||||||||
存出保證金減少 | 221 | (207) | 0 | 706 | 0 | (416) | 1 | (50) | 5,387 | (1,061) | (458) | 1,527 | ||||||||||||||
取得無形資產 | (5,712) | (6,818) | (8,104) | (1,919) | (7,081) | (7,319) | (3,856) | (1,493) | (329) | 0 | (2,076) | (1) | (406) | |||||||||||||
取得使用權資產 | 0 | 233 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
預付設備款增加 | 114,863 | (48,390) | 1,021 | 144,964 | 7,494 | (12,291) | (3,940) | (63,483) | 3,537 | |||||||||||||||||
收取之利息 | 12,634 | 12,982 | 7,762 | 1,666 | 419 | 1,589 | 1,846 | 1,173 | 561 | 960 | 1,062 | 1,036 | 2,012 | |||||||||||||
投資活動之淨現金流入(流出) | (220,264) | (161,443) | (55,037) | (88,728) | (401,614) | (85,500) | (88,032) | 29,318 | (15,934) | (9,899) | (74,838) | (103,867) | (34,481) | |||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | (200,313) | (117,960) | 340 | 388,052 | (75,762) | (102,214) | 129,902 | 0 | 170,677 | (33,029) | (187,152) | |||||||||||||||
發行公司債 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||
舉借長期借款 | (50) | 0 | 3,900 | |||||||||||||||||||||||
償還長期借款 | (2,620) | (2,620) | (1,300) | (1,300) | (5,200) | (1,300) | (1,300) | (1,300) | (1,300) | (1,300) | (1,300) | (1,301) | (625) | |||||||||||||
存入保證金增加 | (284) | (880) | (429) | 48 | 0 | 0 | ||||||||||||||||||||
租賃本金償還 | (9,150) | (5,951) | (1,992) | (1,972) | (2,387) | (1,906) | ||||||||||||||||||||
發放現金股利 | 0 | 0 | 0 | (141,372) | (30,514) | (2) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
現金增資 | 0 | 172,800 | 0 | |||||||||||||||||||||||
員工執行認股權 | 0 | 4,075 | 395 | 15,637 | ||||||||||||||||||||||
庫藏股票買回成本 | 0 | 0 | 0 | 0 | 0 | 0 | (7,867) | |||||||||||||||||||
員工購買庫藏股 | 0 | 8,906 | 0 | 2 | 0 | 0 | ||||||||||||||||||||
其他籌資活動 | 0 | |||||||||||||||||||||||||
籌資活動之淨現金流入(流出) | (212,417) | 36,672 | (62,096) | 1,689 | 353,606 | (135,526) | (103,514) | 65,525 | 193,928 | (36,218) | 169,377 | (34,330) | (173,243) | |||||||||||||
匯率變動對現金及約當現金之影響 | (8,625) | (48,063) | (51,516) | 6,135 | 19,455 | (21,614) | 14,764 | (2,059) | (12,760) | (20,064) | 18,900 | 9,758 | 1,188 | |||||||||||||
本期現金及約當現金增加(減少)數 | (196,102) | 499,300 | 217,404 | (134,624) | 107,044 | (79,875) | (178,261) | 29,216 | 141,526 | (110,806) | 179,622 | (99,618) | (129,913) | |||||||||||||
期初現金及約當現金餘額 | 0 | 0 | 0 | 0 | 0 | 0 | 614,204 | 736,244 | 650,475 | 769,785 | 649,685 | 715,148 | 510,286 | |||||||||||||
期末現金及約當現金餘額 | (196,102) | 499,300 | 217,404 | (134,624) | 107,044 | (79,875) | 442,700 | 614,204 | 736,244 | 650,475 | 769,785 | 649,685 | 715,148 | |||||||||||||
資產負債表帳列之現金及約當現金 | 1,790,862 | 18% | 1,812,013 | 20.73% | 1,444,038 | 19.75% | 1,029,883 | 13.1% | 902,092 | 14.02% | 614,416 | 13.69% | 442,700 | 10.73% | 614,204 | 15.23% | 736,244 | 18.59% | 650,475 | 18.15% | 769,785 | 20.45% | 649,685 | 18.75% | 715,148 | 20.04% |
今年初累積至今
(TWD千元) | 2024年全年 | 2023年全年 | 2022年全年 | 2021年全年 | 2020年全年 | 2019年全年 | 2018年全年 | 2017年全年 | 2016年全年 | 2015年全年 | 2014年全年 | 2013年全年 | 2012年全年 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
營業活動之現金流量-間接法 | ||||||||||||||||||||||||||
繼續營業單位稅前淨利(淨損) | 807,017 | 8.97% | 743,873 | 8.92% | 559,038 | 7.53% | 477,356 | 6.1% | 419,808 | 7.16% | 236,666 | 4.9% | 72,212 | 1.65% | 10,124 | 0.26% | 152,961 | 4.32% | (43,472) | -1.58% | 2,174 | 0.07% | (53,322) | -1.85% | 180,801 | 4.95% |
本期稅前淨利(淨損) | 807,017 | 83.86% | 743,873 | 89.03% | 559,038 | 43.3% | 477,356 | 705.64% | 419,808 | 91.61% | 236,666 | 46.48% | 72,212 | 354.36% | 10,124 | 12.91% | 152,961 | 107.03% | (43,472) | -23.39% | 2,174 | 3.14% | (53,322) | -27.11% | 180,801 | 181.7% |
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 457,942 | 47.58% | 405,181 | 48.5% | 369,095 | 28.59% | 285,991 | 422.76% | 205,998 | 44.95% | 173,763 | 34.12% | 167,047 | 819.74% | 152,831 | 194.93% | 153,507 | 107.41% | 150,019 | 80.73% | 118,101 | 170.83% | 109,683 | 55.77% | 132,625 | 133.28% |
攤銷費用 | 17,063 | 1.77% | 14,421 | 1.73% | 13,046 | 1.01% | 19,144 | 28.3% | 15,009 | 3.28% | 10,423 | 2.05% | 6,161 | 30.23% | 4,338 | 5.53% | 4,681 | 3.28% | 4,628 | 2.49% | 7,641 | 11.05% | 3,659 | 1.86% | 5,234 | 5.26% |
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 746 | 0.08% | 34 | 0% | 4,347 | 0.34% | (49) | -0.07% | (1,441) | -0.31% | 159 | 0.03% | 6,272 | 30.78% | 2,949 | 3.76% | 1,508 | 1.06% | 602 | 0.32% | (3,320) | -4.8% | 2,977 | 1.51% | 761 | 0.76% |
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | 12,487 | 1.3% | (12,667) | -1.52% | 17,050 | 1.32% | (4,330) | -6.4% | (10,492) | -2.29% | (2,733) | -0.54% | ||||||||||||||
利息費用 | 39,175 | 4.07% | 40,377 | 4.83% | 34,793 | 2.69% | 19,052 | 28.16% | 24,550 | 5.36% | 36,540 | 7.18% | 27,517 | 135.03% | 19,164 | 24.44% | 14,425 | 10.09% | 13,350 | 7.18% | 12,642 | 18.29% | 9,495 | 4.83% | 17,703 | 17.79% |
利息收入 | (57,423) | -5.97% | (53,637) | -6.42% | (15,900) | -1.23% | (7,047) | -10.42% | (4,532) | -0.99% | (8,456) | -1.66% | (4,126) | -20.25% | ||||||||||||
股份基礎給付酬勞成本 | 10,579 | 1.1% | 9,388 | 1.12% | 2,162 | 0.17% | 21,424 | 31.67% | 14,056 | 3.07% | 10,928 | 2.15% | ||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | 9,545 | 0.99% | 10,765 | 1.29% | 12,135 | 0.94% | 10,601 | 15.67% | 12,356 | 2.7% | 17,270 | 3.39% | (1,318) | -6.47% | ||||||||||||
非金融資產減損損失 | 44,128 | 4.59% | 33,165 | 3.97% | 3,476 | 0.27% | 19,240 | 28.44% | 9,899 | 2.16% | 9,449 | 1.86% | 13,040 | 63.99% | 6,968 | 8.89% | 0 | 0% | 26,677 | 14.36% | 0 | 0% | 27,651 | 14.06% | 0 | 0% |
未實現外幣兌換損失(利益) | (75,461) | -7.84% | 46,397 | 5.55% | 187 | 0.01% | 9,272 | 13.71% | (11,880) | -2.59% | 8,315 | 1.63% | (11,487) | -56.37% | ||||||||||||
其他項目 | (16) | 0% | ||||||||||||||||||||||||
收益費損項目合計 | 458,765 | 47.67% | 493,424 | 59.06% | 440,391 | 34.11% | 373,298 | 551.82% | 253,523 | 55.33% | 255,658 | 50.21% | 238,646 | 1171.1% | 188,190 | 240.03% | 153,761 | 107.59% | 195,577 | 105.25% | 121,854 | 176.26% | 136,682 | 69.49% | 156,435 | 157.21% |
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 | ||||||||||||||||||||||||||
應收帳款(增加)減少 | (177,698) | -18.46% | (790,479) | -94.61% | 992,463 | 76.87% | (1,088,964) | -1609.73% | (446,812) | -97.51% | (160,032) | -31.43% | (124,176) | -609.36% | (171,421) | -218.64% | (318,319) | -222.73% | 16,688 | 8.98% | (17,180) | -24.85% | (5,252) | -2.67% | (580) | -0.58% |
存貨(增加)減少 | (143,474) | -14.91% | (180,129) | -21.56% | 10,217 | 0.79% | (269,750) | -398.75% | (256,800) | -56.04% | 12,498 | 2.45% | (79,025) | -387.8% | (114,452) | -145.98% | (16,998) | -11.89% | (68,311) | -36.76% | (564) | -0.82% | 49,042 | 24.93% | 27,907 | 28.05% |
其他流動資產(增加)減少 | (118,569) | -12.32% | (20,317) | -2.43% | 2,096 | 0.16% | (12,476) | -18.44% | (29,705) | -6.48% | 9,722 | 1.91% | (16,164) | -79.32% | ||||||||||||
與營業活動相關之資產之淨變動合計 | (439,741) | -45.69% | (990,925) | -118.6% | 1,004,776 | 77.82% | (1,371,190) | -2026.92% | (732,004) | -159.74% | (139,125) | -27.32% | (219,365) | -1076.48% | (255,182) | -325.48% | (352,338) | -246.54% | (73,145) | -39.36% | (16,901) | -24.45% | 87,813 | 44.65% | (2,992) | -3.01% |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
合約負債增加(減少) | (434) | -0.05% | 730 | 0.09% | (124) | -0.01% | (16,467) | -24.34% | 16,516 | 3.6% | (1,729) | -0.34% | (16) | -0.08% | ||||||||||||
應付帳款增加(減少) | 218,191 | 22.67% | 569,499 | 68.16% | (625,968) | -48.48% | 488,941 | 722.76% | 375,268 | 81.89% | 200,908 | 39.46% | (29,366) | -144.11% | 162,048 | 206.69% | 114,418 | 80.06% | 127,904 | 68.83% | 16,299 | 23.58% | 29,663 | 15.08% | (148,811) | -149.55% |
其他應付款增加(減少) | 68,441 | 7.11% | 171,222 | 20.49% | (3,662) | -0.28% | 152,471 | 225.39% | 185,807 | 40.55% | 22,694 | 4.46% | 4,489 | 22.03% | 5,141 | 6.56% | 89,732 | 62.79% | (1,802) | -0.97% | (31,085) | -44.96% | 21,658 | 11.01% | (36,368) | -36.55% |
其他流動負債增加(減少) | (82) | -0.01% | 1,369 | 0.16% | 1,189 | 0.09% | 1,009 | 1.49% | 1,258 | 0.27% | (267) | -0.05% | (130) | -0.64% | ||||||||||||
與營業活動相關之負債之淨變動合計 | 286,116 | 29.73% | 742,820 | 88.91% | (628,565) | -48.68% | 625,954 | 925.3% | 578,849 | 126.32% | 221,606 | 43.52% | (25,457) | -124.92% | 165,035 | 210.5% | 202,921 | 141.99% | 129,242 | 69.55% | (15,889) | -22.98% | 50,600 | 25.73% | (185,602) | -186.53% |
與營業活動相關之資產及負債之淨變動合計 | (153,625) | -15.96% | (248,105) | -29.7% | 376,211 | 29.14% | (745,236) | -1101.62% | (153,155) | -33.42% | 82,481 | 16.2% | (244,822) | -1201.4% | (90,147) | -114.98% | (149,417) | -104.55% | 56,097 | 30.19% | (32,790) | -47.43% | 138,413 | 70.37% | (188,594) | -189.53% |
調整項目合計 | 305,140 | 31.71% | 245,319 | 29.36% | 816,602 | 63.25% | (371,938) | -549.81% | 100,368 | 21.9% | 338,139 | 66.41% | (6,176) | -30.31% | 98,043 | 125.05% | 4,344 | 3.04% | 251,674 | 135.44% | 89,064 | 128.83% | 275,095 | 139.87% | (32,159) | -32.32% |
營運產生之現金流入(流出) | 1,112,157 | 115.56% | 989,192 | 118.39% | 1,375,640 | 106.55% | 105,418 | 155.83% | 520,176 | 113.52% | 574,805 | 112.88% | 66,036 | 324.06% | 108,167 | 137.96% | 157,305 | 110.07% | 208,202 | 112.04% | 91,238 | 131.97% | 221,773 | 112.76% | 148,642 | 149.38% |
支付之利息 | (37,767) | -3.92% | (34,843) | -4.17% | (29,020) | -2.25% | (18,366) | -27.15% | (22,797) | -4.97% | (38,029) | -7.47% | (26,391) | -129.51% | (18,190) | -23.2% | (12,793) | -8.95% | (14,346) | -7.72% | (11,718) | -16.95% | (11,410) | -5.8% | (16,244) | -16.32% |
退還(支付)之所得稅 | (112,017) | -11.64% | (118,844) | -14.22% | (55,509) | -4.3% | (19,403) | -28.68% | (39,136) | -8.54% | (27,575) | -5.42% | (19,267) | -94.55% | (11,575) | -14.76% | (1,597) | -1.12% | (8,033) | -4.32% | (10,386) | -15.02% | (13,681) | -6.96% | (32,893) | -33.06% |
營業活動之淨現金流入(流出) | 962,373 | 100% | 835,505 | 100% | 1,291,111 | 100% | 67,649 | 100% | 458,243 | 100% | 509,201 | 100% | 20,378 | 100% | 78,402 | 100% | 142,915 | 100% | 185,823 | 100% | 69,134 | 100% | 196,682 | 100% | 99,505 | 100% |
投資活動之現金流量 | ||||||||||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 0 | 0% | 43,930 | -9.4% | 0 | 0% | 162,966 | -69.22% | ||||||||||||||||||
取得透過損益按公允價值衡量之金融資產 | (50,000) | 4.95% | ||||||||||||||||||||||||
取得不動產、廠房及設備 | (954,175) | 94.5% | (362,610) | 77.62% | (393,818) | 90.29% | (457,737) | 194.44% | (739,228) | 64.52% | (255,993) | 98.78% | (201,022) | 85.81% | (168,010) | 116.67% | (170,467) | 122.23% | (131,523) | 115.31% | (208,046) | 99.64% | (58,200) | 39.79% | (93,270) | -28.11% |
處分不動產、廠房及設備 | 1,337 | -0.13% | 41 | -0.01% | 10,433 | -2.39% | 23,387 | -9.93% | 2,942 | -0.26% | 16,174 | -6.24% | 0 | 0% | ||||||||||||
存出保證金減少 | 77 | -0.01% | 2,432 | -0.52% | 0 | 0% | 8,617 | -0.75% | 0 | 0% | 12,597 | -5.38% | 189 | -0.13% | 0 | 0% | 2,166 | -1.9% | 1,968 | -0.94% | 0 | 0% | 1,530 | 0.46% | ||
取得無形資產 | (18,934) | 1.88% | (10,389) | 2.22% | (26,323) | 6.04% | (8,087) | 3.44% | (16,512) | 1.44% | (30,013) | 11.58% | (8,057) | 3.44% | (2,321) | 1.61% | (4,517) | 3.24% | (2,743) | 2.4% | (3,148) | 1.51% | (613) | 0.42% | (1,473) | -0.44% |
取得使用權資產 | 0 | 0% | (60,548) | 12.96% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
其他非流動資產減少 | 732 | -0.07% | 572 | -0.12% | 3,542 | -0.81% | 0 | 0% | 6,297 | -4.31% | 6,770 | 2.04% | ||||||||||||||
預付設備款增加 | (46,122) | 4.57% | (134,253) | 28.74% | 0 | 0% | (119,485) | 10.43% | 0 | 0% | (37,379) | 15.96% | 0 | 0% | (3,940) | 1.89% | (71,003) | 48.54% | (6,613) | -1.99% | ||||||
收取之利息 | 57,423 | -5.69% | 53,637 | -11.48% | 15,905 | -3.65% | 7,061 | -3% | 4,809 | -0.42% | 8,385 | -3.24% | 3,901 | -1.67% | 3,053 | -2.12% | 1,721 | -1.23% | 4,302 | -3.77% | 4,935 | -2.36% | 3,910 | -2.67% | 5,476 | 1.65% |
投資活動之淨現金流入(流出) | (1,009,662) | 100% | (467,188) | 100% | (436,153) | 100% | (235,418) | 100% | (1,145,757) | 100% | (259,151) | 100% | (234,266) | 100% | (144,009) | 100% | (139,463) | 100% | (114,063) | 100% | (208,798) | 100% | (146,267) | 100% | 331,837 | 100% |
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | (126,791) | 140.73% | 184,739 | 485.76% | 0 | 0% | 557,267 | 58.2% | 0 | 0% | 97,850 | 226.54% | 11,225 | -29.47% | 129,902 | 98.25% | 0 | 0% | 252,663 | 105.22% | (90,593) | 59.38% | (197,157) | 93.82% | ||
發行公司債 | 232,143 | -257.67% | 0 | 0% | 319,676 | 101.22% | 195,022 | 20.37% | ||||||||||||||||||
舉借長期借款 | 63,403 | -70.38% | 150,826 | 396.59% | 0 | 0% | 89,760 | 9.37% | ||||||||||||||||||
償還長期借款 | (161,306) | 179.04% | (9,160) | -24.09% | (5,200) | 1.1% | (5,200) | -1.65% | (5,200) | -0.54% | (5,200) | 10.1% | (5,200) | -12.04% | (5,200) | 13.65% | (5,200) | -3.93% | (5,200) | 2.89% | (5,200) | -2.17% | (3,226) | 2.11% | (2,500) | 1.19% |
存入保證金增加 | (14,420) | 16.01% | 42,871 | 112.73% | 247 | -0.05% | 48 | 0.02% | 0 | 0% | 288 | -0.16% | ||||||||||||||
租賃本金償還 | (38,101) | 42.29% | (12,868) | -33.84% | (8,431) | 1.78% | (8,003) | -2.53% | (8,734) | -0.91% | (7,715) | 14.98% | ||||||||||||||
發放現金股利 | (432,574) | 480.14% | (312,557) | -821.85% | (233,757) | 49.42% | (141,372) | -44.76% | (30,514) | -3.19% | (5,286) | 10.27% | (21,542) | -49.87% | (44,064) | 115.68% | (4,746) | -3.59% | (7,344) | 4.08% | (7,344) | -3.06% | (58,752) | 38.51% | (24,480) | 11.65% |
現金增資 | 384,375 | -426.64% | 0 | 0% | 172,800 | 54.72% | 160,000 | 16.71% | ||||||||||||||||||
員工執行認股權 | 3,175 | -3.52% | 21,847 | 57.45% | 12,286 | -2.6% | 20,393 | 6.46% | ||||||||||||||||||
庫藏股票買回成本 | 0 | 0% | (61,417) | -161.49% | 0 | 0% | (23,272) | -53.88% | 0 | 0% | (12,126) | -9.17% | (12,252) | 6.8% | ||||||||||||
員工購買庫藏股 | 0 | 0% | 33,474 | 88.02% | 0 | 0% | 23,272 | -45.2% | 0 | 0% | 24,381 | 18.44% | ||||||||||||||
其他籌資活動 | 3 | 0% | 276 | 0.73% | 57 | -0.01% | ||||||||||||||||||||
籌資活動之淨現金流入(流出) | (90,093) | 100% | 38,031 | 100% | (472,996) | 100% | 315,810 | 100% | 957,461 | 100% | (51,487) | 100% | 43,194 | 100% | (38,090) | 100% | 132,211 | 100% | (180,069) | 100% | 240,119 | 100% | (152,571) | 100% | (210,136) | 100% |
匯率變動對現金及約當現金之影響 | 116,231 | (38,373) | 32,193 | (20,250) | 17,729 | (26,847) | (810) | (18,343) | (49,894) | (11,001) | 19,645 | 36,693 | (16,344) | |||||||||||||
本期現金及約當現金增加(減少)數 | (21,151) | 367,975 | 414,155 | 127,791 | 287,676 | 171,716 | (171,504) | (122,040) | 85,769 | (119,310) | 120,100 | (65,463) | 204,862 | |||||||||||||
期初現金及約當現金餘額 | 1,812,013 | 1,444,038 | 1,029,883 | 902,092 | 614,416 | 442,700 | ||||||||||||||||||||
期末現金及約當現金餘額 | 1,790,862 | 1,812,013 | 1,444,038 | 1,029,883 | 902,092 | 614,416 | ||||||||||||||||||||
資產負債表帳列之現金及約當現金 | 1,790,862 | 1,812,013 | 1,444,038 | 1,029,883 | 902,092 | 614,416 | 442,700 | 614,204 | 736,244 | 650,475 | 769,785 | 649,685 | 715,148 |
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
力致(3483) 2024年第4季「營業活動之現金流」單季為NT$2.45億元、較上一季成長2.3%;而今年初至今累積為NT$9.62億元、較去年同期成長15.18%。
單季
力致(3483) 最新公布的2024年第4季財報中,本季新增之「營業活動之現金流」為NT$2.45億元,較上一季成長2.3%,為過去11年同期中的第3高。
同時力致過去3年、5年與10年的「第4季營業活動之現金流年化成長率」分別為87.24%、--與--。
其中稅前淨利為NT$2.77億元,收益費損相關之調整項目為NT$2,455萬元,所得稅/利息等之影響數為NT$-3,992萬元
今年初累積至今
今年全年營業活動之現金流累積為NT$9.62億元,較去年同期成長15.18%,為過去11年同期中的第2高。
同時力致過去3年、5年與10年的「全年營業活動之現金流年化成長率」分別為142.3%、--與--。
其中稅前淨利為NT$8.07億元,收益費損相關之調整項目為NT$4.59億元,所得稅/利息等之影響數為NT$-1.5億元
營業活動之現金流-今年初累積至今
(TWD千元) | 2024年全年 | 2023年全年 | 2022年全年 | 2021年全年 | 2020年全年 | 2019年全年 | 2018年全年 | 2017年全年 | 2016年全年 | 2015年全年 | 2014年全年 | 2013年全年 | 2012年全年 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
繼續營業單位稅前淨利(淨損) | 276,550 | 92,818 | 62,471 | 188,119 | 58,749 | 62,459 | 36,361 | 39,786 | 92,539 | 45,767 | 18,216 | 14,225 | 14,844 | |||||||||||||
收益費損項目合計 | 24,554 | 241,355 | 236,907 | 102,390 | 46,726 | 54,407 | 100,052 | 53,196 | 28,253 | 66,362 | 24,835 | 39,541 | 28,323 | |||||||||||||
折舊費用 | 123,252 | 107,456 | 96,754 | 78,352 | 54,957 | 58,133 | 49,093 | 39,097 | 39,467 | 41,069 | 31,437 | 27,582 | 50,180 | |||||||||||||
攤銷費用 | 4,731 | 3,725 | 4,096 | 4,857 | 4,203 | 3,059 | 1,681 | 1,083 | 1,155 | 1,105 | 1,138 | (3,909) | (3,550) | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (15,983) | 376,404 | 115,881 | (334,708) | 54,191 | 64,956 | (126,887) | (151,915) | (140,598) | (150,870) | 27,520 | (21,475) | 45,594 | |||||||||||||
營業活動之淨現金流入(流出) | 245,204 | 672,134 | 386,053 | (53,720) | 135,597 | 162,765 | (1,479) | (63,568) | (23,708) | (44,625) | 66,183 | 28,821 | 76,623 |
營業活動之現金流-今年初累積至今
(TWD千元) | 2024年全年 | 2023年全年 | 2022年全年 | 2021年全年 | 2020年全年 | 2019年全年 | 2018年全年 | 2017年全年 | 2016年全年 | 2015年全年 | 2014年全年 | 2013年全年 | 2012年全年 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
繼續營業單位稅前淨利(淨損) | 807,017 | 8.97% | 743,873 | 8.92% | 559,038 | 7.53% | 477,356 | 6.1% | 419,808 | 7.16% | 236,666 | 4.9% | 72,212 | 1.65% | 10,124 | 0.26% | 152,961 | 4.32% | (43,472) | -1.58% | 2,174 | 0.07% | (53,322) | -1.85% | 180,801 | 4.95% |
收益費損項目合計 | 458,765 | 47.67% | 493,424 | 59.06% | 440,391 | 34.11% | 373,298 | 551.82% | 253,523 | 55.33% | 255,658 | 50.21% | 238,646 | 1171.1% | 188,190 | 240.03% | 153,761 | 107.59% | 195,577 | 105.25% | 121,854 | 176.26% | 136,682 | 69.49% | 156,435 | 157.21% |
折舊費用 | 457,942 | 47.58% | 405,181 | 48.5% | 369,095 | 28.59% | 285,991 | 422.76% | 205,998 | 44.95% | 173,763 | 34.12% | 167,047 | 819.74% | 152,831 | 194.93% | 153,507 | 107.41% | 150,019 | 80.73% | 118,101 | 170.83% | 109,683 | 55.77% | 132,625 | 133.28% |
攤銷費用 | 17,063 | 1.77% | 14,421 | 1.73% | 13,046 | 1.01% | 19,144 | 28.3% | 15,009 | 3.28% | 10,423 | 2.05% | 6,161 | 30.23% | 4,338 | 5.53% | 4,681 | 3.28% | 4,628 | 2.49% | 7,641 | 11.05% | 3,659 | 1.86% | 5,234 | 5.26% |
與營業活動相關之資產及負債之淨變動合計 | (153,625) | -15.96% | (248,105) | -29.7% | 376,211 | 29.14% | (745,236) | -1101.62% | (153,155) | -33.42% | 82,481 | 16.2% | (244,822) | -1201.4% | (90,147) | -114.98% | (149,417) | -104.55% | 56,097 | 30.19% | (32,790) | -47.43% | 138,413 | 70.37% | (188,594) | -189.53% |
營業活動之淨現金流入(流出) | 962,373 | 100% | 835,505 | 100% | 1,291,111 | 100% | 67,649 | 100% | 458,243 | 100% | 509,201 | 100% | 20,378 | 100% | 78,402 | 100% | 142,915 | 100% | 185,823 | 100% | 69,134 | 100% | 196,682 | 100% | 99,505 | 100% |
投資活動之淨現金流
力致(3483) 2024年第4季「投資活動之淨現金流」單季為NT$-2.2億元、較上一季成長32.29%;而今年初至今累積為NT$-10.1億元、較去年同期衰退-116.11%。
單季
力致(3483) 最新公布的2024年第4季財報中,本季新增之「投資活動之淨現金流」為NT$-2.2億元,較上一季成長32.29%,為過去11年同期中的第11高。
今年初累積至今
今年全年投資活動之淨現金流累積為NT$-10.1億元,較去年同期衰退-116.11%,為過去11年同期中的第11高。
投資活動之淨現金流-今年初累積至今
(TWD千元) | 2024年全年 | 2023年全年 | 2022年全年 | 2021年全年 | 2020年全年 | 2019年全年 | 2018年全年 | 2017年全年 | 2016年全年 | 2015年全年 | 2014年全年 | 2013年全年 | 2012年全年 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
投資活動之淨現金流入(流出) | (220,264) | (161,443) | (55,037) | (88,728) | (401,614) | (85,500) | (88,032) | 29,318 | (15,934) | (9,899) | (74,838) | (103,867) | (34,481) | |||||||||||||
取得不動產、廠房及設備 | (342,202) | (168,374) | (73,391) | (146,001) | (323,338) | (92,846) | (69,009) | (56,683) | (31,097) | (30,893) | (26,913) | (14,785) | (51,552) | |||||||||||||
處分不動產、廠房及設備 | (83) | 0 | 2,379 | 5,078 | 315 | 2,038 | 0 | |||||||||||||||||||
取得無形資產 | (5,712) | (6,818) | (8,104) | (1,919) | (7,081) | (7,319) | (3,856) | (1,493) | (329) | 0 | (2,076) | (1) | (406) | |||||||||||||
處分無形資產 | ||||||||||||||||||||||||||
取得透過損益按公允價值衡量之金融資產 | 0 | |||||||||||||||||||||||||
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 | 5,147 | 3,250 | 0 | (217,698) | ||||||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 43,930 | 0 | 7,206 | |||||||||||||||||||||||
按攤銷後成本衡量之金融資產到期還本 |
投資活動之淨現金流-今年初累積至今
(TWD千元) | 2024年全年 | 2023年全年 | 2022年全年 | 2021年全年 | 2020年全年 | 2019年全年 | 2018年全年 | 2017年全年 | 2016年全年 | 2015年全年 | 2014年全年 | 2013年全年 | 2012年全年 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
投資活動之淨現金流入(流出) | (1,009,662) | 100% | (467,188) | 100% | (436,153) | 100% | (235,418) | 100% | (1,145,757) | 100% | (259,151) | 100% | (234,266) | 100% | (144,009) | 100% | (139,463) | 100% | (114,063) | 100% | (208,798) | 100% | (146,267) | 100% | 331,837 | 100% |
取得不動產、廠房及設備 | (954,175) | 94.5% | (362,610) | 77.62% | (393,818) | 90.29% | (457,737) | 194.44% | (739,228) | 64.52% | (255,993) | 98.78% | (201,022) | 85.81% | (168,010) | 116.67% | (170,467) | 122.23% | (131,523) | 115.31% | (208,046) | 99.64% | (58,200) | 39.79% | (93,270) | -28.11% |
處分不動產、廠房及設備 | 1,337 | -0.13% | 41 | -0.01% | 10,433 | -2.39% | 23,387 | -9.93% | 2,942 | -0.26% | 16,174 | -6.24% | 0 | 0% | ||||||||||||
取得無形資產 | (18,934) | 1.88% | (10,389) | 2.22% | (26,323) | 6.04% | (8,087) | 3.44% | (16,512) | 1.44% | (30,013) | 11.58% | (8,057) | 3.44% | (2,321) | 1.61% | (4,517) | 3.24% | (2,743) | 2.4% | (3,148) | 1.51% | (613) | 0.42% | (1,473) | -0.44% |
處分無形資產 | ||||||||||||||||||||||||||
取得透過損益按公允價值衡量之金融資產 | (50,000) | 4.95% | ||||||||||||||||||||||||
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 | 0 | 0% | (90,080) | 20.65% | 0 | 0% | (293,286) | 25.6% | ||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 0 | 0% | 43,930 | -9.4% | 0 | 0% | 162,966 | -69.22% | ||||||||||||||||||
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
力致(3483) 2024年第4季「籌資活動之淨現金流」單季為NT$-2.12億元、較上一季衰退-289.39%;而今年初至今累積為NT$-9,009萬元、較去年同期衰退-336.89%。
單季
力致(3483) 最新公布的2024年第4季財報中,本季新增之「籌資活動之淨現金流」為NT$-2.12億元,較上一季衰退-289.39%,為過去11年同期中的第12高。
今年初累積至今
今年全年籌資活動之淨現金流累積為NT$-9,009萬元,較去年同期衰退-336.89%,為過去11年同期中的第9高。
籌資活動之淨現金流-今年初累積至今
(TWD千元) | 2024年全年 | 2023年全年 | 2022年全年 | 2021年全年 | 2020年全年 | 2019年全年 | 2018年全年 | 2017年全年 | 2016年全年 | 2015年全年 | 2014年全年 | 2013年全年 | 2012年全年 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
籌資活動之淨現金流入(流出) | (212,417) | 36,672 | (62,096) | 1,689 | 353,606 | (135,526) | (103,514) | 65,525 | 193,928 | (36,218) | 169,377 | (34,330) | (173,243) | |||||||||||||
短期借款增加 | (200,313) | (117,960) | 340 | 388,052 | (75,762) | (102,214) | 129,902 | 0 | 170,677 | (33,029) | (187,152) | |||||||||||||||
短期借款減少 | 0 | (58,827) | 65,326 | (27,051) | ||||||||||||||||||||||
發行公司債 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||
舉借長期借款 | (50) | 0 | 3,900 | |||||||||||||||||||||||
償還長期借款 | (2,620) | (2,620) | (1,300) | (1,300) | (5,200) | (1,300) | (1,300) | (1,300) | (1,300) | (1,300) | (1,300) | (1,301) | (625) | |||||||||||||
發放現金股利 | 0 | 0 | 0 | (141,372) | (30,514) | (2) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
庫藏股票買回成本 | 0 | 0 | 0 | 0 | 0 | 0 | (7,867) |
籌資活動之淨現金流-今年初累積至今
(TWD千元) | 2024年全年 | 2023年全年 | 2022年全年 | 2021年全年 | 2020年全年 | 2019年全年 | 2018年全年 | 2017年全年 | 2016年全年 | 2015年全年 | 2014年全年 | 2013年全年 | 2012年全年 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
籌資活動之淨現金流入(流出) | (90,093) | 100% | 38,031 | 100% | (472,996) | 100% | 315,810 | 100% | 957,461 | 100% | (51,487) | 100% | 43,194 | 100% | (38,090) | 100% | 132,211 | 100% | (180,069) | 100% | 240,119 | 100% | (152,571) | 100% | (210,136) | 100% |
短期借款增加 | (126,791) | 140.73% | 184,739 | 485.76% | 0 | 0% | 557,267 | 58.2% | 0 | 0% | 97,850 | 226.54% | 11,225 | -29.47% | 129,902 | 98.25% | 0 | 0% | 252,663 | 105.22% | (90,593) | 59.38% | (197,157) | 93.82% | ||
短期借款減少 | 0 | 0% | (238,198) | 50.36% | (42,532) | -13.47% | 0 | 0% | (56,558) | 109.85% | 0 | 0% | (155,561) | 86.39% | 0 | 0% | ||||||||||
發行公司債 | 232,143 | -257.67% | 0 | 0% | 319,676 | 101.22% | 195,022 | 20.37% | ||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||
舉借長期借款 | 63,403 | -70.38% | 150,826 | 396.59% | 0 | 0% | 89,760 | 9.37% | ||||||||||||||||||
償還長期借款 | (161,306) | 179.04% | (9,160) | -24.09% | (5,200) | 1.1% | (5,200) | -1.65% | (5,200) | -0.54% | (5,200) | 10.1% | (5,200) | -12.04% | (5,200) | 13.65% | (5,200) | -3.93% | (5,200) | 2.89% | (5,200) | -2.17% | (3,226) | 2.11% | (2,500) | 1.19% |
發放現金股利 | (432,574) | 480.14% | (312,557) | -821.85% | (233,757) | 49.42% | (141,372) | -44.76% | (30,514) | -3.19% | (5,286) | 10.27% | (21,542) | -49.87% | (44,064) | 115.68% | (4,746) | -3.59% | (7,344) | 4.08% | (7,344) | -3.06% | (58,752) | 38.51% | (24,480) | 11.65% |
庫藏股票買回成本 | 0 | 0% | (61,417) | -161.49% | 0 | 0% | (23,272) | -53.88% | 0 | 0% | (12,126) | -9.17% | (12,252) | 6.8% |
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。