3483
124
TWD+11.00 (9.73%)
2025.06.05收盤
力致-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) | 18,817 | 152,926 | 47,519 | 160,629 | 74,350 | 9,647 | (24,130) | (55,116) | (25,178) | (5,373) | (13,345) | 1,051 | (28,492) | 47,644 | ||||||||||||||
本期稅前淨利(淨損) | 18,817 | 152,926 | 47,519 | 160,629 | 74,350 | 9,647 | (24,130) | (55,116) | (25,178) | (5,373) | (13,345) | 1,051 | (28,492) | 47,644 | ||||||||||||||
調整項目 | ||||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||||
折舊費用 | 135,345 | 105,649 | 98,660 | 87,860 | 64,725 | 43,866 | 36,408 | 40,599 | 42,876 | 41,669 | 32,547 | 28,753 | 26,837 | 27,597 | ||||||||||||||
攤銷費用 | 5,056 | 3,734 | 3,965 | 2,482 | 4,711 | 3,391 | 2,059 | 1,174 | 1,143 | 1,149 | 1,154 | 848 | 2,565 | 29,508 | ||||||||||||||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | (770) | 1,407 | (127) | 745 | (189) | (1,224) | 221 | 5,037 | 1,963 | 262 | 733 | (2,257) | 85 | (275) | ||||||||||||||
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | 5,286 | 15,025 | 1,064 | 10,252 | 14,161 | 3,032 | 70 | |||||||||||||||||||||
利息費用 | 8,906 | 8,641 | 9,288 | 5,891 | 5,137 | 8,232 | 9,175 | 5,120 | 4,688 | 3,209 | 3,192 | 2,799 | 3,877 | 4,791 | ||||||||||||||
利息收入 | (7,973) | (13,335) | (11,161) | (690) | (1,213) | (1,338) | (1,089) | (382) | ||||||||||||||||||||
股份基礎給付酬勞成本 | 5,745 | 0 | 212 | 907 | 2,987 | 3,525 | ||||||||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | 2,051 | 4,139 | 2,565 | 827 | 3,611 | 716 | 420 | 956 | ||||||||||||||||||||
非金融資產減損損失 | 12,173 | 28,079 | 19,459 | 1,511 | 13,372 | 4,139 | 3,899 | 0 | 2,255 | 0 | 991 | 113 | 2,411 | 3,424 | ||||||||||||||
未實現外幣兌換損失(利益) | (78,648) | (62,226) | (16,263) | (24,602) | (22,148) | (14,836) | (323) | 16,003 | ||||||||||||||||||||
收益費損項目合計 | 87,171 | 91,113 | 107,801 | 85,183 | 85,154 | 49,503 | 50,840 | 67,426 | 80,604 | 28,978 | 38,605 | 27,933 | 35,758 | 63,923 | ||||||||||||||
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 | 827,037 | 458,846 | 131,399 | 310,054 | 141,986 | 498,781 | 239,392 | 261,237 | 135,347 | 10,004 | 211,847 | 144,263 | 199,719 | 55,317 | ||||||||||||||
存貨(增加)減少 | 57,290 | (56,181) | (118,789) | (159,711) | (80,860) | 95,906 | 122,518 | (15,855) | 62,392 | 86,567 | 20,658 | 47,016 | 59,221 | 62,831 | ||||||||||||||
其他流動資產(增加)減少 | 54,816 | (2,712) | (34,476) | 2,040 | 13,191 | 4,822 | 7,730 | 6,647 | ||||||||||||||||||||
與營業活動相關之資產之淨變動合計 | 939,143 | 399,953 | (21,866) | 152,383 | 74,317 | 599,509 | 369,640 | 252,029 | 203,727 | 110,498 | 242,818 | 201,480 | 256,566 | 112,120 | ||||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||||
合約負債增加(減少) | (249) | (664) | 0 | (77) | (12,684) | 0 | (1,458) | (1,306) | ||||||||||||||||||||
應付帳款增加(減少) | (518,298) | (210,218) | 174,401 | 118,872 | (23,638) | (370,756) | (196,684) | (105,181) | (171,500) | (149,682) | (151,537) | (136,729) | (149,310) | (107,566) | ||||||||||||||
其他應付款增加(減少) | (142,207) | (42,499) | (47,854) | (31,216) | 7,049 | (42,870) | (49,435) | (60,925) | (39,111) | 8,681 | (558) | (36,848) | (23,981) | (19,174) | ||||||||||||||
其他流動負債增加(減少) | (457) | 557 | 1,081 | 402 | (500) | 608 | 157 | (15) | ||||||||||||||||||||
與營業活動相關之負債之淨變動合計 | (661,211) | (252,824) | 127,628 | 87,981 | (29,773) | (413,018) | (247,420) | (167,460) | (210,057) | (140,293) | (148,930) | (173,563) | (175,200) | (125,208) | ||||||||||||||
與營業活動相關之資產及負債之淨變動合計 | 277,932 | 147,129 | 105,762 | 240,364 | 44,544 | 186,491 | 122,220 | 84,569 | (6,330) | (29,795) | 93,888 | 27,917 | 81,366 | (13,088) | ||||||||||||||
調整項目合計 | 365,103 | 238,242 | 213,563 | 325,547 | 129,698 | 235,994 | 173,060 | 151,995 | 74,274 | (817) | 132,493 | 55,850 | 117,124 | 50,835 | ||||||||||||||
營運產生之現金流入(流出) | 383,920 | 391,168 | 261,082 | 486,176 | 204,048 | 245,641 | 148,930 | 96,879 | 49,096 | (6,190) | 119,148 | 56,901 | 88,632 | 98,479 | ||||||||||||||
支付之利息 | (8,167) | (10,652) | (7,602) | (3,450) | (4,995) | (8,174) | (8,333) | (5,229) | (5,678) | (2,845) | (3,795) | (2,402) | (4,230) | (4,989) | ||||||||||||||
退還(支付)之所得稅 | (29,691) | (17,444) | (5,363) | (22,193) | (944) | (2,895) | (106) | (757) | (6,450) | (745) | (69) | (2,695) | (13,322) | (10,113) | ||||||||||||||
營業活動之淨現金流入(流出) | 346,062 | 363,072 | 248,117 | 460,533 | 198,109 | 234,572 | 140,491 | 90,893 | 36,968 | (9,780) | 115,284 | 51,804 | 71,080 | 83,377 | ||||||||||||||
投資活動之現金流量 | ||||||||||||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 90,280 | |||||||||||||||||||||||||||
取得不動產、廠房及設備 | (193,074) | (104,634) | (72,668) | (126,170) | (96,022) | (161,819) | (59,982) | (38,931) | (45,665) | (29,828) | (43,293) | (17,377) | (12,657) | (22,780) | ||||||||||||||
存出保證金增加 | (585) | (276) | 1,342 | (5,426) | 0 | (92) | (1,768) | (137) | 0 | (50) | (33) | |||||||||||||||||
取得無形資產 | (3,288) | (368) | (206) | (771) | (4,777) | 0 | (14,565) | (1,900) | (828) | (1,000) | (2,200) | (178) | 0 | (4,129) | ||||||||||||||
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
其他非流動資產減少 | 12 | 691 | 0 | 0 | 1,578 | |||||||||||||||||||||||
預付設備款增加 | 109,589 | (122,558) | (25,506) | (12,847) | (2,251) | (83,960) | 0 | (8,069) | 0 | (17,821) | (15,030) | (35,706) | (4,475) | (994) | ||||||||||||||
收取之利息 | 7,973 | 13,335 | 11,161 | 695 | 1,228 | 1,490 | 1,168 | 304 | 185 | 286 | 646 | 844 | 884 | 1,314 | ||||||||||||||
投資活動之淨現金流入(流出) | 10,907 | (213,810) | (378,724) | (231,799) | (120,096) | (330,427) | (161,983) | (48,733) | (133,270) | (45,416) | (57,901) | (63,025) | (16,767) | 306,540 | ||||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||||||
短期借款減少 | (139,933) | (172,883) | (97,412) | 0 | (86,608) | 0 | (66,835) | |||||||||||||||||||||
償還長期借款 | (2,620) | (2,619) | (1,300) | (1,300) | (1,300) | 0 | (1,300) | (1,300) | (1,300) | (1,300) | (1,300) | (1,300) | (624) | (625) | ||||||||||||||
存入保證金增加 | 598 | 1,566 | 12,894 | 6 | 0 | 422 | ||||||||||||||||||||||
租賃本金償還 | (9,228) | (5,969) | (2,246) | (1,983) | (2,107) | (1,942) | (1,995) | |||||||||||||||||||||
發放現金股利 | 4 | 3 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
員工執行認股權 | 0 | 2,100 | 768 | 2,367 | ||||||||||||||||||||||||
員工購買庫藏股 | 27,943 | 0 | 4,386 | |||||||||||||||||||||||||
籌資活動之淨現金流入(流出) | (123,236) | (177,802) | (124,141) | 76,736 | (90,015) | 590,845 | 192,464 | 33,895 | (68,135) | 91,737 | 137,277 | 136,782 | 50,397 | (48,032) | ||||||||||||||
匯率變動對現金及約當現金之影響 | 100,563 | 65,641 | 22,680 | 44,498 | (9,772) | 6,013 | 19,247 | 15,600 | (41,930) | (2,910) | (7,117) | (2,488) | 20,858 | (32,803) | ||||||||||||||
本期現金及約當現金增加(減少)數 | 334,296 | 37,101 | (232,068) | 349,968 | (21,774) | 501,003 | 190,219 | 91,655 | (206,367) | 33,631 | 187,543 | 123,073 | 125,568 | 309,082 | ||||||||||||||
期初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 | 442,700 | 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 | 2,125,158 | 1,849,114 | 1,211,970 | 1,379,851 | 880,318 | 1,115,419 | 632,919 | 705,859 | 529,877 | 684,106 | 957,328 | 772,758 | 840,716 | 819,368 | ||||||||||||||
資產負債表帳列之現金及約當現金 | 2,125,158 | 22.91% | 1,849,114 | 21.75% | 1,211,970 | 16.45% | 1,379,851 | 16.72% | 880,318 | 13.84% | 1,115,419 | 23.86% | 632,919 | 15.51% | 705,859 | 18.47% | 529,877 | 14.8% | 684,106 | 19.52% | 957,328 | 25.84% | 772,758 | 22.55% | 840,716 | 24.55% | 819,368 | 22.42% |
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) | 18,817 | 1.06% | 152,926 | 7.99% | 47,519 | 2.77% | 160,629 | 8.1% | 74,350 | 4.71% | 9,647 | 1.07% | (24,130) | -2.44% | (55,116) | -6.21% | (25,178) | -2.89% | (5,373) | -0.72% | (13,345) | -2.08% | 1,051 | 0.17% | (28,492) | -4.57% | 47,644 | 5.49% |
本期稅前淨利(淨損) | 18,817 | 5.44% | 152,926 | 42.12% | 47,519 | 19.15% | 160,629 | 34.88% | 74,350 | 37.53% | 9,647 | 4.11% | (24,130) | -17.18% | (55,116) | -60.64% | (25,178) | -68.11% | (5,373) | 54.94% | (13,345) | -11.58% | 1,051 | 2.03% | (28,492) | -40.08% | 47,644 | 57.14% |
調整項目 | ||||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||||
折舊費用 | 135,345 | 39.11% | 105,649 | 29.1% | 98,660 | 39.76% | 87,860 | 19.08% | 64,725 | 32.67% | 43,866 | 18.7% | 36,408 | 25.91% | 40,599 | 44.67% | 42,876 | 115.98% | 41,669 | -426.06% | 32,547 | 28.23% | 28,753 | 55.5% | 26,837 | 37.76% | 27,597 | 33.1% |
攤銷費用 | 5,056 | 1.46% | 3,734 | 1.03% | 3,965 | 1.6% | 2,482 | 0.54% | 4,711 | 2.38% | 3,391 | 1.45% | 2,059 | 1.47% | 1,174 | 1.29% | 1,143 | 3.09% | 1,149 | -11.75% | 1,154 | 1% | 848 | 1.64% | 2,565 | 3.61% | 29,508 | 35.39% |
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | (770) | -0.22% | 1,407 | 0.39% | (127) | -0.05% | 745 | 0.16% | (189) | -0.1% | (1,224) | -0.52% | 221 | 0.16% | 5,037 | 5.54% | 1,963 | 5.31% | 262 | -2.68% | 733 | 0.64% | (2,257) | -4.36% | 85 | 0.12% | (275) | -0.33% |
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | 5,286 | 1.53% | 15,025 | 4.14% | 1,064 | 0.43% | 10,252 | 2.23% | 14,161 | 7.15% | 3,032 | 1.29% | 70 | 0.05% | ||||||||||||||
利息費用 | 8,906 | 2.57% | 8,641 | 2.38% | 9,288 | 3.74% | 5,891 | 1.28% | 5,137 | 2.59% | 8,232 | 3.51% | 9,175 | 6.53% | 5,120 | 5.63% | 4,688 | 12.68% | 3,209 | -32.81% | 3,192 | 2.77% | 2,799 | 5.4% | 3,877 | 5.45% | 4,791 | 5.75% |
利息收入 | (7,973) | -2.3% | (13,335) | -3.67% | (11,161) | -4.5% | (690) | -0.15% | (1,213) | -0.61% | (1,338) | -0.57% | (1,089) | -0.78% | (382) | -0.42% | ||||||||||||
股份基礎給付酬勞成本 | 5,745 | 1.66% | 0 | 0% | 212 | 0.09% | 907 | 0.2% | 2,987 | 1.51% | 3,525 | 1.5% | ||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | 2,051 | 0.59% | 4,139 | 1.14% | 2,565 | 1.03% | 827 | 0.18% | 3,611 | 1.82% | 716 | 0.31% | 420 | 0.3% | 956 | 1.05% | ||||||||||||
非金融資產減損損失 | 12,173 | 3.52% | 28,079 | 7.73% | 19,459 | 7.84% | 1,511 | 0.33% | 13,372 | 6.75% | 4,139 | 1.76% | 3,899 | 2.78% | 0 | 0% | 2,255 | 6.1% | 0 | 0% | 991 | 0.86% | 113 | 0.22% | 2,411 | 3.39% | 3,424 | 4.11% |
未實現外幣兌換損失(利益) | (78,648) | -22.73% | (62,226) | -17.14% | (16,263) | -6.55% | (24,602) | -5.34% | (22,148) | -11.18% | (14,836) | -6.32% | (323) | -0.23% | 16,003 | 17.61% | ||||||||||||
收益費損項目合計 | 87,171 | 25.19% | 91,113 | 25.1% | 107,801 | 43.45% | 85,183 | 18.5% | 85,154 | 42.98% | 49,503 | 21.1% | 50,840 | 36.19% | 67,426 | 74.18% | 80,604 | 218.04% | 28,978 | -296.3% | 38,605 | 33.49% | 27,933 | 53.92% | 35,758 | 50.31% | 63,923 | 76.67% |
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 | 827,037 | 238.99% | 458,846 | 126.38% | 131,399 | 52.96% | 310,054 | 67.33% | 141,986 | 71.67% | 498,781 | 212.63% | 239,392 | 170.4% | 261,237 | 287.41% | 135,347 | 366.12% | 10,004 | -102.29% | 211,847 | 183.76% | 144,263 | 278.48% | 199,719 | 280.98% | 55,317 | 66.35% |
存貨(增加)減少 | 57,290 | 16.55% | (56,181) | -15.47% | (118,789) | -47.88% | (159,711) | -34.68% | (80,860) | -40.82% | 95,906 | 40.89% | 122,518 | 87.21% | (15,855) | -17.44% | 62,392 | 168.77% | 86,567 | -885.14% | 20,658 | 17.92% | 47,016 | 90.76% | 59,221 | 83.32% | 62,831 | 75.36% |
其他流動資產(增加)減少 | 54,816 | 15.84% | (2,712) | -0.75% | (34,476) | -13.9% | 2,040 | 0.44% | 13,191 | 6.66% | 4,822 | 2.06% | 7,730 | 5.5% | 6,647 | 7.31% | ||||||||||||
與營業活動相關之資產之淨變動合計 | 939,143 | 271.38% | 399,953 | 110.16% | (21,866) | -8.81% | 152,383 | 33.09% | 74,317 | 37.51% | 599,509 | 255.58% | 369,640 | 263.11% | 252,029 | 277.28% | 203,727 | 551.09% | 110,498 | -1129.84% | 242,818 | 210.63% | 201,480 | 388.93% | 256,566 | 360.95% | 112,120 | 134.47% |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||||
合約負債增加(減少) | (249) | -0.07% | (664) | -0.18% | 0 | 0% | (77) | -0.02% | (12,684) | -6.4% | 0 | 0% | (1,458) | -1.04% | (1,306) | -1.44% | ||||||||||||
應付帳款增加(減少) | (518,298) | -149.77% | (210,218) | -57.9% | 174,401 | 70.29% | 118,872 | 25.81% | (23,638) | -11.93% | (370,756) | -158.06% | (196,684) | -140% | (105,181) | -115.72% | (171,500) | -463.91% | (149,682) | 1530.49% | (151,537) | -131.45% | (136,729) | -263.94% | (149,310) | -210.06% | (107,566) | -129.01% |
其他應付款增加(減少) | (142,207) | -41.09% | (42,499) | -11.71% | (47,854) | -19.29% | (31,216) | -6.78% | 7,049 | 3.56% | (42,870) | -18.28% | (49,435) | -35.19% | (60,925) | -67.03% | (39,111) | -105.8% | 8,681 | -88.76% | (558) | -0.48% | (36,848) | -71.13% | (23,981) | -33.74% | (19,174) | -23% |
其他流動負債增加(減少) | (457) | -0.13% | 557 | 0.15% | 1,081 | 0.44% | 402 | 0.09% | (500) | -0.25% | 608 | 0.26% | 157 | 0.11% | (15) | -0.02% | ||||||||||||
與營業活動相關之負債之淨變動合計 | (661,211) | -191.07% | (252,824) | -69.63% | 127,628 | 51.44% | 87,981 | 19.1% | (29,773) | -15.03% | (413,018) | -176.07% | (247,420) | -176.11% | (167,460) | -184.24% | (210,057) | -568.21% | (140,293) | 1434.49% | (148,930) | -129.19% | (173,563) | -335.04% | (175,200) | -246.48% | (125,208) | -150.17% |
與營業活動相關之資產及負債之淨變動合計 | 277,932 | 80.31% | 147,129 | 40.52% | 105,762 | 42.63% | 240,364 | 52.19% | 44,544 | 22.48% | 186,491 | 79.5% | 122,220 | 86.99% | 84,569 | 93.04% | (6,330) | -17.12% | (29,795) | 304.65% | 93,888 | 81.44% | 27,917 | 53.89% | 81,366 | 114.47% | (13,088) | -15.7% |
調整項目合計 | 365,103 | 105.5% | 238,242 | 65.62% | 213,563 | 86.07% | 325,547 | 70.69% | 129,698 | 65.47% | 235,994 | 100.61% | 173,060 | 123.18% | 151,995 | 167.22% | 74,274 | 200.91% | (817) | 8.35% | 132,493 | 114.93% | 55,850 | 107.81% | 117,124 | 164.78% | 50,835 | 60.97% |
營運產生之現金流入(流出) | 383,920 | 110.94% | 391,168 | 107.74% | 261,082 | 105.23% | 486,176 | 105.57% | 204,048 | 103% | 245,641 | 104.72% | 148,930 | 106.01% | 96,879 | 106.59% | 49,096 | 132.81% | (6,190) | 63.29% | 119,148 | 103.35% | 56,901 | 109.84% | 88,632 | 124.69% | 98,479 | 118.11% |
支付之利息 | (8,167) | -2.36% | (10,652) | -2.93% | (7,602) | -3.06% | (3,450) | -0.75% | (4,995) | -2.52% | (8,174) | -3.48% | (8,333) | -5.93% | (5,229) | -5.75% | (5,678) | -15.36% | (2,845) | 29.09% | (3,795) | -3.29% | (2,402) | -4.64% | (4,230) | -5.95% | (4,989) | -5.98% |
退還(支付)之所得稅 | (29,691) | -8.58% | (17,444) | -4.8% | (5,363) | -2.16% | (22,193) | -4.82% | (944) | -0.48% | (2,895) | -1.23% | (106) | -0.08% | (757) | -0.83% | (6,450) | -17.45% | (745) | 7.62% | (69) | -0.06% | (2,695) | -5.2% | (13,322) | -18.74% | (10,113) | -12.13% |
營業活動之淨現金流入(流出) | 346,062 | 100% | 363,072 | 100% | 248,117 | 100% | 460,533 | 100% | 198,109 | 100% | 234,572 | 100% | 140,491 | 100% | 90,893 | 100% | 36,968 | 100% | (9,780) | 100% | 115,284 | 100% | 51,804 | 100% | 71,080 | 100% | 83,377 | 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 | 90,280 | 827.73% | ||||||||||||||||||||||||||
取得不動產、廠房及設備 | (193,074) | -1770.18% | (104,634) | 48.94% | (72,668) | 19.19% | (126,170) | 54.43% | (96,022) | 79.95% | (161,819) | 48.97% | (59,982) | 37.03% | (38,931) | 79.89% | (45,665) | 34.27% | (29,828) | 65.68% | (43,293) | 74.77% | (17,377) | 27.57% | (12,657) | 75.49% | (22,780) | -7.43% |
存出保證金增加 | (585) | -5.36% | (276) | 0.13% | 1,342 | -0.35% | (5,426) | 2.34% | 0 | 0% | (92) | 0.03% | (1,768) | 1.09% | (137) | 0.28% | 0 | 0% | (50) | 0.11% | (33) | 0.06% | ||||||
取得無形資產 | (3,288) | -30.15% | (368) | 0.17% | (206) | 0.05% | (771) | 0.33% | (4,777) | 3.98% | 0 | 0% | (14,565) | 8.99% | (1,900) | 3.9% | (828) | 0.62% | (1,000) | 2.2% | (2,200) | 3.8% | (178) | 0.28% | 0 | 0% | (4,129) | -1.35% |
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
其他非流動資產減少 | 12 | 0.11% | 691 | -0.32% | 0 | 0% | 0 | 0% | 1,578 | -2.5% | ||||||||||||||||||
預付設備款增加 | 109,589 | 1004.76% | (122,558) | 57.32% | (25,506) | 6.73% | (12,847) | 5.54% | (2,251) | 1.87% | (83,960) | 25.41% | 0 | 0% | (8,069) | 16.56% | 0 | 0% | (17,821) | 39.24% | (15,030) | 25.96% | (35,706) | 56.65% | (4,475) | 26.69% | (994) | -0.32% |
收取之利息 | 7,973 | 73.1% | 13,335 | -6.24% | 11,161 | -2.95% | 695 | -0.3% | 1,228 | -1.02% | 1,490 | -0.45% | 1,168 | -0.72% | 304 | -0.62% | 185 | -0.14% | 286 | -0.63% | 646 | -1.12% | 844 | -1.34% | 884 | -5.27% | 1,314 | 0.43% |
投資活動之淨現金流入(流出) | 10,907 | 100% | (213,810) | 100% | (378,724) | 100% | (231,799) | 100% | (120,096) | 100% | (330,427) | 100% | (161,983) | 100% | (48,733) | 100% | (133,270) | 100% | (45,416) | 100% | (57,901) | 100% | (63,025) | 100% | (16,767) | 100% | 306,540 | 100% |
籌資活動之現金流量 | ||||||||||||||||||||||||||||
短期借款減少 | (139,933) | 113.55% | (172,883) | 97.23% | (97,412) | 78.47% | 0 | 0% | (86,608) | 96.22% | 0 | 0% | (66,835) | 98.09% | ||||||||||||||
償還長期借款 | (2,620) | 2.13% | (2,619) | 1.47% | (1,300) | 1.05% | (1,300) | -1.69% | (1,300) | 1.44% | 0 | 0% | (1,300) | -0.68% | (1,300) | -3.84% | (1,300) | 1.91% | (1,300) | -1.42% | (1,300) | -0.95% | (1,300) | -0.95% | (624) | -1.24% | (625) | 1.3% |
存入保證金增加 | 598 | -0.49% | 1,566 | -0.88% | 12,894 | -10.39% | 6 | 0.01% | 0 | 0% | 422 | 0.07% | ||||||||||||||||
租賃本金償還 | (9,228) | 7.49% | (5,969) | 3.36% | (2,246) | 1.81% | (1,983) | -2.58% | (2,107) | 2.34% | (1,942) | -0.33% | (1,995) | -1.04% | ||||||||||||||
發放現金股利 | 4 | 0% | 3 | 0% | 4 | 0% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
員工執行認股權 | 0 | 0% | 2,100 | -1.18% | 768 | -0.62% | 2,367 | 3.08% | ||||||||||||||||||||
員工購買庫藏股 | 27,943 | -22.67% | 0 | 0% | 4,386 | 4.78% | ||||||||||||||||||||||
籌資活動之淨現金流入(流出) | (123,236) | 100% | (177,802) | 100% | (124,141) | 100% | 76,736 | 100% | (90,015) | 100% | 590,845 | 100% | 192,464 | 100% | 33,895 | 100% | (68,135) | 100% | 91,737 | 100% | 137,277 | 100% | 136,782 | 100% | 50,397 | 100% | (48,032) | 100% |
匯率變動對現金及約當現金之影響 | 100,563 | 65,641 | 22,680 | 44,498 | (9,772) | 6,013 | 19,247 | 15,600 | (41,930) | (2,910) | (7,117) | (2,488) | 20,858 | (32,803) | ||||||||||||||
本期現金及約當現金增加(減少)數 | 334,296 | 37,101 | (232,068) | 349,968 | (21,774) | 501,003 | 190,219 | 91,655 | (206,367) | 33,631 | 187,543 | 123,073 | 125,568 | 309,082 | ||||||||||||||
期初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 | 442,700 | |||||||||||||||||||||
期末現金及約當現金餘額 | 2,125,158 | 1,849,114 | 1,211,970 | 1,379,851 | 880,318 | 1,115,419 | 632,919 | |||||||||||||||||||||
資產負債表帳列之現金及約當現金 | 2,125,158 | 1,849,114 | 1,211,970 | 1,379,851 | 880,318 | 1,115,419 | 632,919 | 705,859 | 529,877 | 684,106 | 957,328 | 772,758 | 840,716 | 819,368 |
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) 2025年第1季「營業活動之現金流」單季為NT$3.46億元、較上一季成長41.13%;而今年初至今累積為NT$3.46億元、較去年同期衰退-4.69%。
單季
力致(3483) 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$3.46億元,較上一季成長41.13%,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1季營業活動之現金流年化成長率」分別為-9.09%、8.09%與11.62%。
其中稅前淨利為NT$1,882萬元,收益費損相關之調整項目為NT$8,717萬元,所得稅/利息等之影響數為NT$-3,786萬元
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$3.46億元,較去年同期衰退-4.69%,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「前3個月營業活動之現金流年化成長率」分別為-9.09%、8.09%與11.62%。
其中稅前淨利為NT$1,882萬元,收益費損相關之調整項目為NT$8,717萬元,所得稅/利息等之影響數為NT$-3,786萬元
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) | 18,817 | 152,926 | 47,519 | 160,629 | 74,350 | 9,647 | (24,130) | (55,116) | (25,178) | (5,373) | (13,345) | 1,051 | (28,492) | 47,644 | ||||||||||||||
收益費損項目合計 | 87,171 | 91,113 | 107,801 | 85,183 | 85,154 | 49,503 | 50,840 | 67,426 | 80,604 | 28,978 | 38,605 | 27,933 | 35,758 | 63,923 | ||||||||||||||
折舊費用 | 135,345 | 105,649 | 98,660 | 87,860 | 64,725 | 43,866 | 36,408 | 40,599 | 42,876 | 41,669 | 32,547 | 28,753 | 26,837 | 27,597 | ||||||||||||||
攤銷費用 | 5,056 | 3,734 | 3,965 | 2,482 | 4,711 | 3,391 | 2,059 | 1,174 | 1,143 | 1,149 | 1,154 | 848 | 2,565 | 29,508 | ||||||||||||||
與營業活動相關之資產及負債之淨變動合計 | 277,932 | 147,129 | 105,762 | 240,364 | 44,544 | 186,491 | 122,220 | 84,569 | (6,330) | (29,795) | 93,888 | 27,917 | 81,366 | (13,088) | ||||||||||||||
營業活動之淨現金流入(流出) | 346,062 | 363,072 | 248,117 | 460,533 | 198,109 | 234,572 | 140,491 | 90,893 | 36,968 | (9,780) | 115,284 | 51,804 | 71,080 | 83,377 |
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) | 18,817 | 1.06% | 152,926 | 7.99% | 47,519 | 2.77% | 160,629 | 8.1% | 74,350 | 4.71% | 9,647 | 1.07% | (24,130) | -2.44% | (55,116) | -6.21% | (25,178) | -2.89% | (5,373) | -0.72% | (13,345) | -2.08% | 1,051 | 0.17% | (28,492) | -4.57% | 47,644 | 5.49% |
收益費損項目合計 | 87,171 | 25.19% | 91,113 | 25.1% | 107,801 | 43.45% | 85,183 | 18.5% | 85,154 | 42.98% | 49,503 | 21.1% | 50,840 | 36.19% | 67,426 | 74.18% | 80,604 | 218.04% | 28,978 | -296.3% | 38,605 | 33.49% | 27,933 | 53.92% | 35,758 | 50.31% | 63,923 | 76.67% |
折舊費用 | 135,345 | 39.11% | 105,649 | 29.1% | 98,660 | 39.76% | 87,860 | 19.08% | 64,725 | 32.67% | 43,866 | 18.7% | 36,408 | 25.91% | 40,599 | 44.67% | 42,876 | 115.98% | 41,669 | -426.06% | 32,547 | 28.23% | 28,753 | 55.5% | 26,837 | 37.76% | 27,597 | 33.1% |
攤銷費用 | 5,056 | 1.46% | 3,734 | 1.03% | 3,965 | 1.6% | 2,482 | 0.54% | 4,711 | 2.38% | 3,391 | 1.45% | 2,059 | 1.47% | 1,174 | 1.29% | 1,143 | 3.09% | 1,149 | -11.75% | 1,154 | 1% | 848 | 1.64% | 2,565 | 3.61% | 29,508 | 35.39% |
與營業活動相關之資產及負債之淨變動合計 | 277,932 | 80.31% | 147,129 | 40.52% | 105,762 | 42.63% | 240,364 | 52.19% | 44,544 | 22.48% | 186,491 | 79.5% | 122,220 | 86.99% | 84,569 | 93.04% | (6,330) | -17.12% | (29,795) | 304.65% | 93,888 | 81.44% | 27,917 | 53.89% | 81,366 | 114.47% | (13,088) | -15.7% |
營業活動之淨現金流入(流出) | 346,062 | 100% | 363,072 | 100% | 248,117 | 100% | 460,533 | 100% | 198,109 | 100% | 234,572 | 100% | 140,491 | 100% | 90,893 | 100% | 36,968 | 100% | (9,780) | 100% | 115,284 | 100% | 51,804 | 100% | 71,080 | 100% | 83,377 | 100% |
投資活動之淨現金流
力致(3483) 2025年第1季「投資活動之淨現金流」單季為NT$1,091萬元、較上一季成長104.95%;而今年初至今累積為NT$1,091萬元、較去年同期成長105.1%。
單季
力致(3483) 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$1,091萬元,較上一季成長104.95%,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$1,091萬元,較去年同期成長105.1%,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) | 10,907 | (213,810) | (378,724) | (231,799) | (120,096) | (330,427) | (161,983) | (48,733) | (133,270) | (45,416) | (57,901) | (63,025) | (16,767) | 306,540 | ||||||||||||||
取得不動產、廠房及設備 | (193,074) | (104,634) | (72,668) | (126,170) | (96,022) | (161,819) | (59,982) | (38,931) | (45,665) | (29,828) | (43,293) | (17,377) | (12,657) | (22,780) | ||||||||||||||
處分不動產、廠房及設備 | 0 | 6 | 4,779 | 870 | 240 | 0 | ||||||||||||||||||||||
取得無形資產 | (3,288) | (368) | (206) | (771) | (4,777) | 0 | (14,565) | (1,900) | (828) | (1,000) | (2,200) | (178) | 0 | (4,129) | ||||||||||||||
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 | 0 | (274,727) | (94,980) | (19,341) | (90,339) | (92,323) | ||||||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 90,280 | |||||||||||||||||||||||||||
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) | 10,907 | 100% | (213,810) | 100% | (378,724) | 100% | (231,799) | 100% | (120,096) | 100% | (330,427) | 100% | (161,983) | 100% | (48,733) | 100% | (133,270) | 100% | (45,416) | 100% | (57,901) | 100% | (63,025) | 100% | (16,767) | 100% | 306,540 | 100% |
取得不動產、廠房及設備 | (193,074) | -1770.18% | (104,634) | 48.94% | (72,668) | 19.19% | (126,170) | 54.43% | (96,022) | 79.95% | (161,819) | 48.97% | (59,982) | 37.03% | (38,931) | 79.89% | (45,665) | 34.27% | (29,828) | 65.68% | (43,293) | 74.77% | (17,377) | 27.57% | (12,657) | 75.49% | (22,780) | -7.43% |
處分不動產、廠房及設備 | 0 | 0% | 6 | 0% | 4,779 | -2.06% | 870 | -0.72% | 240 | -0.07% | 0 | 0% | ||||||||||||||||
取得無形資產 | (3,288) | -30.15% | (368) | 0.17% | (206) | 0.05% | (771) | 0.33% | (4,777) | 3.98% | 0 | 0% | (14,565) | 8.99% | (1,900) | 3.9% | (828) | 0.62% | (1,000) | 2.2% | (2,200) | 3.8% | (178) | 0.28% | 0 | 0% | (4,129) | -1.35% |
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 | 0 | 0% | (274,727) | 72.54% | (94,980) | 40.98% | (19,341) | 16.1% | (90,339) | 27.34% | (92,323) | 57% | ||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 90,280 | 827.73% | ||||||||||||||||||||||||||
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) 2025年第1季「籌資活動之淨現金流」單季為NT$-1.23億元、較上一季成長41.98%;而今年初至今累積為NT$-1.23億元、較去年同期成長30.69%。
單季
力致(3483) 最新公布的2025年第1季財報中,本季新增之「籌資活動之淨現金流」為NT$-1.23億元,較上一季成長41.98%,為過去11年同期中的第10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$-1.23億元,較去年同期成長30.69%,為過去11年同期中的第10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) | (123,236) | (177,802) | (124,141) | 76,736 | (90,015) | 590,845 | 192,464 | 33,895 | (68,135) | 91,737 | 137,277 | 136,782 | 50,397 | (48,032) | ||||||||||||||
短期借款增加 | 0 | 77,646 | 0 | 148,883 | 195,759 | 39,837 | 0 | 100,777 | 138,577 | 138,082 | 51,021 | (47,407) | ||||||||||||||||
短期借款減少 | (139,933) | (172,883) | (97,412) | 0 | (86,608) | 0 | (66,835) | |||||||||||||||||||||
發行公司債 | 0 | 195,022 | ||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||||
舉借長期借款 | 0 | 88,460 | ||||||||||||||||||||||||||
償還長期借款 | (2,620) | (2,619) | (1,300) | (1,300) | (1,300) | 0 | (1,300) | (1,300) | (1,300) | (1,300) | (1,300) | (1,300) | (624) | (625) | ||||||||||||||
發放現金股利 | 4 | 3 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
庫藏股票買回成本 | 0 | (61,417) | 0 | (12,126) |
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) | (123,236) | 100% | (177,802) | 100% | (124,141) | 100% | 76,736 | 100% | (90,015) | 100% | 590,845 | 100% | 192,464 | 100% | 33,895 | 100% | (68,135) | 100% | 91,737 | 100% | 137,277 | 100% | 136,782 | 100% | 50,397 | 100% | (48,032) | 100% |
短期借款增加 | 0 | 0% | 77,646 | 101.19% | 0 | 0% | 148,883 | 25.2% | 195,759 | 101.71% | 39,837 | 117.53% | 0 | 0% | 100,777 | 109.85% | 138,577 | 100.95% | 138,082 | 100.95% | 51,021 | 101.24% | (47,407) | 98.7% | ||||
短期借款減少 | (139,933) | 113.55% | (172,883) | 97.23% | (97,412) | 78.47% | 0 | 0% | (86,608) | 96.22% | 0 | 0% | (66,835) | 98.09% | ||||||||||||||
發行公司債 | 0 | 0% | 195,022 | 33.01% | ||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||||
舉借長期借款 | 0 | 0% | 88,460 | 14.97% | ||||||||||||||||||||||||
償還長期借款 | (2,620) | 2.13% | (2,619) | 1.47% | (1,300) | 1.05% | (1,300) | -1.69% | (1,300) | 1.44% | 0 | 0% | (1,300) | -0.68% | (1,300) | -3.84% | (1,300) | 1.91% | (1,300) | -1.42% | (1,300) | -0.95% | (1,300) | -0.95% | (624) | -1.24% | (625) | 1.3% |
發放現金股利 | 4 | 0% | 3 | 0% | 4 | 0% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
庫藏股票買回成本 | 0 | 0% | (61,417) | 49.47% | 0 | 0% | (12,126) | -13.22% |
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。