4175
67.5
TWD+0.20 (0.30%)
2025.05.28收盤
杏一-現金流量表
合併現金流量表
第一季 (最新)
單季
(TWD千元) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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) | 53,623 | 1,246 | 23,795 | 39,536 | 33,892 | 65,736 | 45,320 | 38,419 | 22,254 | 34,606 | 42,085 | 31,591 | ||||||||||||||
本期稅前淨利(淨損) | 53,623 | 1,246 | 23,795 | 39,536 | 33,892 | 65,736 | 45,320 | 38,419 | 22,254 | 34,606 | 42,085 | 31,591 | ||||||||||||||
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 191,078 | 188,469 | 186,465 | 168,568 | 129,046 | 114,518 | 85,054 | 18,828 | 15,118 | 14,234 | 14,675 | 14,415 | ||||||||||||||
攤銷費用 | 693 | 569 | 1,560 | 1,929 | 1,742 | 2,153 | 2,261 | 3,876 | 1,781 | 1,958 | 550 | 310 | ||||||||||||||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | (141) | (65) | 388 | 596 | (845) | 559 | 0 | (71) | 386 | 180 | 817 | 322 | ||||||||||||||
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | 0 | 3 | 59 | 23 | 180 | 0 | (4,770) | (3,255) | 0 | |||||||||||||||||
利息費用 | 14,743 | 14,575 | 14,224 | 10,733 | 7,913 | 3,755 | 3,663 | 1,530 | 2,020 | 682 | 761 | 801 | ||||||||||||||
利息收入 | (1,354) | (707) | (1,416) | (378) | (258) | (314) | (350) | (222) | ||||||||||||||||||
股份基礎給付酬勞成本 | 689 | 0 | ||||||||||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | 12 | (12) | 4 | 9 | 41 | 4 | 1,440 | 29 | ||||||||||||||||||
非金融資產減損損失 | 690 | 178 | 2,355 | 1,465 | 1,372 | 1,687 | 277 | |||||||||||||||||||
未實現外幣兌換損失(利益) | (426) | (2,952) | 847 | |||||||||||||||||||||||
其他項目 | (55) | (40) | (158) | (1,300) | (42) | |||||||||||||||||||||
收益費損項目合計 | 205,929 | 200,018 | 204,328 | 180,951 | 139,149 | 122,362 | 93,996 | 22,384 | 27,293 | 13,344 | 5,158 | 15,542 | ||||||||||||||
與營業活動相關之資產/負債變動數 | ||||||||||||||||||||||||||
與營業活動相關之資產之淨變動 | ||||||||||||||||||||||||||
應收票據(增加)減少 | (78) | (4) | 196 | (224) | 316 | 502 | (8,310) | (5,593) | 6,872 | 681 | (64) | 1,314 | ||||||||||||||
應收帳款(增加)減少 | 3,747 | 17,580 | 11,434 | 18,146 | (13,303) | 10,548 | 11,130 | 24,986 | 22,433 | (7,779) | (2,845) | (5,280) | ||||||||||||||
應收帳款-關係人(增加)減少 | (20) | 0 | 1,024 | |||||||||||||||||||||||
其他應收款(增加)減少 | (7,597) | (5,679) | 5,074 | (7,575) | (7,525) | (1,593) | 308 | 3,830 | (1,060) | 1,511 | 1,236 | 1,024 | ||||||||||||||
存貨(增加)減少 | (547) | 78,081 | (14,079) | 31,533 | 2,294 | (70,662) | (18,523) | 18,206 | 16,646 | 28,742 | 38,600 | 6,491 | ||||||||||||||
預付款項(增加)減少 | (7,062) | 4,511 | (8,623) | 17,055 | (6,403) | (21,581) | 12,993 | 3,280 | (5,803) | 4,852 | 550 | 2,401 | ||||||||||||||
其他流動資產(增加)減少 | 4,562 | (2,403) | (2,165) | (1,240) | (1,870) | (7,460) | (2,935) | 450 | ||||||||||||||||||
與營業活動相關之資產之淨變動合計 | (6,995) | 92,086 | (8,163) | 57,695 | (26,491) | (90,246) | (5,337) | 46,183 | 40,915 | 27,849 | 36,865 | 5,858 | ||||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
合約負債增加(減少) | (21,194) | (19,199) | (12,455) | (2,461) | 13,115 | (2,775) | 1,399 | (7,112) | ||||||||||||||||||
應付票據增加(減少) | 3,077 | 551 | 2,566 | 2,264 | (771) | 809 | 2,260 | 942 | 628 | (1,219) | (2,335) | (3,184) | ||||||||||||||
應付帳款增加(減少) | (139,354) | (173,439) | (405,714) | (372,236) | (113,951) | 69,921 | (74,531) | (225,721) | (228,246) | (41,565) | (78,494) | 2,600 | ||||||||||||||
應付帳款-關係人增加(減少) | 0 | 539 | 1,177 | 278 | 119 | 88 | (793) | (887) | ||||||||||||||||||
其他應付款增加(減少) | (19,347) | (55,203) | (123,953) | (71,232) | (19,296) | (22,585) | (39,645) | (48,806) | (48,922) | (15,401) | (18,617) | (28,961) | ||||||||||||||
預收款項增加(減少) | (19) | (16) | (16) | (16) | (35) | 0 | (4,508) | (3,882) | (7,301) | (5,142) | ||||||||||||||||
其他流動負債增加(減少) | 1,446 | (1,074) | (1,292) | (5,416) | 1,618 | 3,813 | (995) | (1,028) | ||||||||||||||||||
淨確定福利負債增加(減少) | 54 | 48 | 47 | 43 | 44 | 44 | 44 | 38 | 0 | 36 | 149 | |||||||||||||||
與營業活動相關之負債之淨變動合計 | (175,337) | (247,793) | (539,640) | (448,776) | (119,157) | 49,315 | (112,261) | (282,574) | (279,890) | (61,494) | (107,156) | (34,814) | ||||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (182,332) | (155,707) | (547,803) | (391,081) | (145,648) | (40,931) | (117,598) | (236,391) | (238,975) | (33,645) | (70,291) | (28,956) | ||||||||||||||
調整項目合計 | 23,597 | 44,311 | (343,475) | (210,130) | (6,499) | 81,431 | (23,602) | (214,007) | (211,682) | (20,301) | (65,133) | (13,414) | ||||||||||||||
營運產生之現金流入(流出) | 77,220 | 45,557 | (319,680) | (170,594) | 27,393 | 147,167 | 21,718 | (175,588) | (189,428) | 14,305 | (23,048) | 18,177 | ||||||||||||||
收取之利息 | 1,354 | 707 | 1,416 | 378 | 258 | 314 | 350 | 222 | 92 | 307 | 284 | 341 | ||||||||||||||
支付之利息 | (14,484) | (14,525) | (13,514) | (10,196) | (6,541) | (3,193) | (2,725) | (296) | (1,555) | (690) | (761) | (801) | ||||||||||||||
退還(支付)之所得稅 | (184) | (95) | (154) | (36) | (30) | 254 | (930) | (125) | (193) | (71) | (29) | (30) | ||||||||||||||
營業活動之淨現金流入(流出) | 63,906 | 31,644 | (331,932) | (180,448) | 21,080 | 144,542 | 18,413 | (175,787) | (191,084) | 13,851 | (23,554) | 17,687 | ||||||||||||||
投資活動之現金流量 | ||||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | 0 | (87,108) | 0 | (2,315) | (81) | 0 | (60,000) | |||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 17,177 | 0 | 40 | 0 | 12,612 | 36,823 | ||||||||||||||||||||
取得不動產、廠房及設備 | (51,684) | (8,871) | (47,792) | (64,004) | (36,539) | (32,168) | (28,608) | (16,173) | (457,262) | (16,267) | (8,127) | (10,798) | ||||||||||||||
處分不動產、廠房及設備 | 9 | 14 | 0 | 41 | 1,492 | 0 | 145 | |||||||||||||||||||
存出保證金增加 | (1,340) | (2,223) | 0 | (2,131) | (3,934) | (3,311) | (5,454) | (1,401) | 0 | (2,246) | 0 | |||||||||||||||
取得無形資產 | 0 | (1,477) | 0 | (1,348) | (4,246) | (666) | (228) | 0 | (362) | (2,032) | 0 | (1,802) | ||||||||||||||
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
其他金融資產增加 | (19,229) | (414) | 0 | (2,832) | ||||||||||||||||||||||
預付設備款增加 | (10,039) | (21,114) | (59,389) | (27,543) | (31,495) | (76,020) | (43,843) | (4,749) | (8,594) | (2,688) | (4,682) | (6,775) | ||||||||||||||
投資活動之淨現金流入(流出) | (65,106) | (121,193) | (106,819) | (97,341) | (64,632) | (113,784) | (41,310) | (82,178) | (464,843) | (63,229) | (7,839) | (21,104) | ||||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | 80,000 | 40,000 | 110,000 | 203,200 | 204,000 | 0 | 80,000 | |||||||||||||||||||
償還長期借款 | (15,875) | 0 | (106,683) | (9,500) | (156,000) | 0 | (382) | (3,654) | (3,654) | |||||||||||||||||
存入保證金減少 | 9,117 | 0 | (5,043) | (366) | 0 | (2,688) | 0 | (2,763) | ||||||||||||||||||
租賃本金償還 | (131,706) | (126,986) | (142,908) | (123,626) | (88,949) | (90,417) | (66,508) | |||||||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
籌資活動之淨現金流入(流出) | (58,464) | (83,859) | (37,951) | (27,475) | 116,186 | (2,466) | 15,997 | 7,344 | 780,573 | (1,708) | 1,306 | (2,763) | ||||||||||||||
匯率變動對現金及約當現金之影響 | 1,908 | 4,168 | (489) | 3,117 | (745) | (1,306) | 1,373 | 964 | (2,832) | (1,442) | (656) | (67) | ||||||||||||||
本期現金及約當現金增加(減少)數 | (57,756) | (169,240) | (477,191) | (302,147) | 71,889 | 26,986 | (5,527) | (249,657) | 121,814 | (52,528) | (30,743) | (6,247) | ||||||||||||||
期初現金及約當現金餘額 | 528,534 | 941,961 | 1,004,462 | 758,684 | 345,919 | 371,224 | 630,379 | 528,892 | 469,077 | 501,719 | 494,714 | 302,979 | 376,383 | |||||||||||||
期末現金及約當現金餘額 | 470,778 | 772,721 | 527,271 | 456,537 | 417,808 | 398,210 | 624,852 | 279,235 | 590,891 | 449,191 | 463,971 | 296,732 | 408,758 | |||||||||||||
資產負債表帳列之現金及約當現金 | 470,778 | 6.66% | 772,721 | 10.39% | 527,271 | 7.49% | 456,537 | 7.09% | 417,808 | 7.53% | 398,210 | 8.01% | 624,852 | 15.3% | 279,235 | 10.49% | 590,891 | 20.93% | 449,191 | 25.91% | 463,971 | 28.22% | 296,732 | 21.68% | 408,758 |
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 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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) | 53,623 | 2.82% | 1,246 | 0.07% | 23,795 | 1.36% | 39,536 | 2.46% | 33,892 | 2.26% | 65,736 | 4.59% | 45,320 | 3.72% | 38,419 | 3.48% | 22,254 | 2.18% | 34,606 | 3.52% | 42,085 | 4.67% | 31,591 | 3.83% | 35,922 | |
本期稅前淨利(淨損) | 53,623 | 83.91% | 1,246 | 3.94% | 23,795 | -7.17% | 39,536 | -21.91% | 33,892 | 160.78% | 65,736 | 45.48% | 45,320 | 246.13% | 38,419 | -21.86% | 22,254 | -11.65% | 34,606 | 249.84% | 42,085 | -178.67% | 31,591 | 178.61% | 35,922 | |
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 191,078 | 299% | 188,469 | 595.59% | 186,465 | -56.18% | 168,568 | -93.42% | 129,046 | 612.17% | 114,518 | 79.23% | 85,054 | 461.92% | 18,828 | -10.71% | 15,118 | -7.91% | 14,234 | 102.77% | 14,675 | -62.3% | 14,415 | 81.5% | 16,929 | |
攤銷費用 | 693 | 1.08% | 569 | 1.8% | 1,560 | -0.47% | 1,929 | -1.07% | 1,742 | 8.26% | 2,153 | 1.49% | 2,261 | 12.28% | 3,876 | -2.2% | 1,781 | -0.93% | 1,958 | 14.14% | 550 | -2.34% | 310 | 1.75% | 199 | |
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | (141) | -0.22% | (65) | -0.21% | 388 | -0.12% | 596 | -0.33% | (845) | -4.01% | 559 | 0.39% | 0 | 0% | (71) | 0.04% | 386 | -0.2% | 180 | 1.3% | 817 | -3.47% | 322 | 1.82% | 0 | |
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | 0 | 0% | 3 | 0.01% | 59 | -0.02% | 23 | -0.01% | 180 | 0.85% | 0 | 0% | (4,770) | -25.91% | (3,255) | 1.85% | 0 | 0% | (68) | |||||||
利息費用 | 14,743 | 23.07% | 14,575 | 46.06% | 14,224 | -4.29% | 10,733 | -5.95% | 7,913 | 37.54% | 3,755 | 2.6% | 3,663 | 19.89% | 1,530 | -0.87% | 2,020 | -1.06% | 682 | 4.92% | 761 | -3.23% | 801 | 4.53% | 186 | |
利息收入 | (1,354) | -2.12% | (707) | -2.23% | (1,416) | 0.43% | (378) | 0.21% | (258) | -1.22% | (314) | -0.22% | (350) | -1.9% | (222) | 0.13% | ||||||||||
股份基礎給付酬勞成本 | 689 | 1.08% | 0 | 0% | ||||||||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | 12 | 0.02% | (12) | -0.04% | 4 | 0% | 9 | 0% | 41 | 0.19% | 4 | 0% | 1,440 | 7.82% | 29 | -0.02% | ||||||||||
非金融資產減損損失 | 690 | 1.08% | 178 | 0.56% | 2,355 | -0.71% | 1,465 | -0.81% | 1,372 | 6.51% | 1,687 | 1.17% | 277 | 1.5% | ||||||||||||
未實現外幣兌換損失(利益) | (426) | -0.67% | (2,952) | -9.33% | 847 | -0.26% | ||||||||||||||||||||
其他項目 | (55) | -0.09% | (40) | -0.13% | (158) | 0.05% | (1,300) | 0.72% | (42) | -0.2% | ||||||||||||||||
收益費損項目合計 | 205,929 | 322.24% | 200,018 | 632.09% | 204,328 | -61.56% | 180,951 | -100.28% | 139,149 | 660.1% | 122,362 | 84.65% | 93,996 | 510.49% | 22,384 | -12.73% | 27,293 | -14.28% | 13,344 | 96.34% | 5,158 | -21.9% | 15,542 | 87.87% | 17,644 | |
與營業活動相關之資產/負債變動數 | ||||||||||||||||||||||||||
與營業活動相關之資產之淨變動 | ||||||||||||||||||||||||||
應收票據(增加)減少 | (78) | -0.12% | (4) | -0.01% | 196 | -0.06% | (224) | 0.12% | 316 | 1.5% | 502 | 0.35% | (8,310) | -45.13% | (5,593) | 3.18% | 6,872 | -3.6% | 681 | 4.92% | (64) | 0.27% | 1,314 | 7.43% | 726 | |
應收帳款(增加)減少 | 3,747 | 5.86% | 17,580 | 55.56% | 11,434 | -3.44% | 18,146 | -10.06% | (13,303) | -63.11% | 10,548 | 7.3% | 11,130 | 60.45% | 24,986 | -14.21% | 22,433 | -11.74% | (7,779) | -56.16% | (2,845) | 12.08% | (5,280) | -29.85% | 2,312 | |
應收帳款-關係人(增加)減少 | (20) | -0.03% | 0 | 0% | 1,024 | -0.58% | ||||||||||||||||||||
其他應收款(增加)減少 | (7,597) | -11.89% | (5,679) | -17.95% | 5,074 | -1.53% | (7,575) | 4.2% | (7,525) | -35.7% | (1,593) | -1.1% | 308 | 1.67% | 3,830 | -2.18% | (1,060) | 0.55% | 1,511 | 10.91% | 1,236 | -5.25% | 1,024 | 5.79% | (1,134) | |
存貨(增加)減少 | (547) | -0.86% | 78,081 | 246.75% | (14,079) | 4.24% | 31,533 | -17.47% | 2,294 | 10.88% | (70,662) | -48.89% | (18,523) | -100.6% | 18,206 | -10.36% | 16,646 | -8.71% | 28,742 | 207.51% | 38,600 | -163.88% | 6,491 | 36.7% | 19,232 | |
預付款項(增加)減少 | (7,062) | -11.05% | 4,511 | 14.26% | (8,623) | 2.6% | 17,055 | -9.45% | (6,403) | -30.37% | (21,581) | -14.93% | 12,993 | 70.56% | 3,280 | -1.87% | (5,803) | 3.04% | 4,852 | 35.03% | 550 | -2.34% | 2,401 | 13.57% | 6,280 | |
其他流動資產(增加)減少 | 4,562 | 7.14% | (2,403) | -7.59% | (2,165) | 0.65% | (1,240) | 0.69% | (1,870) | -8.87% | (7,460) | -5.16% | (2,935) | -15.94% | 450 | -0.26% | ||||||||||
與營業活動相關之資產之淨變動合計 | (6,995) | -10.95% | 92,086 | 291.01% | (8,163) | 2.46% | 57,695 | -31.97% | (26,491) | -125.67% | (90,246) | -62.44% | (5,337) | -28.98% | 46,183 | -26.27% | 40,915 | -21.41% | 27,849 | 201.06% | 36,865 | -156.51% | 5,858 | 33.12% | 58,536 | |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
合約負債增加(減少) | (21,194) | -33.16% | (19,199) | -60.67% | (12,455) | 3.75% | (2,461) | 1.36% | 13,115 | 62.22% | (2,775) | -1.92% | 1,399 | 7.6% | (7,112) | 4.05% | ||||||||||
應付票據增加(減少) | 3,077 | 4.81% | 551 | 1.74% | 2,566 | -0.77% | 2,264 | -1.25% | (771) | -3.66% | 809 | 0.56% | 2,260 | 12.27% | 942 | -0.54% | 628 | -0.33% | (1,219) | -8.8% | (2,335) | 9.91% | (3,184) | -18% | 4,311 | |
應付帳款增加(減少) | (139,354) | -218.06% | (173,439) | -548.09% | (405,714) | 122.23% | (372,236) | 206.28% | (113,951) | -540.56% | 69,921 | 48.37% | (74,531) | -404.77% | (225,721) | 128.41% | (228,246) | 119.45% | (41,565) | -300.09% | (78,494) | 333.25% | 2,600 | 14.7% | (30,984) | |
應付帳款-關係人增加(減少) | 0 | 0% | 539 | 1.7% | 1,177 | -0.35% | 278 | -0.15% | 119 | 0.56% | 88 | 0.06% | (793) | -4.31% | (887) | 0.5% | ||||||||||
其他應付款增加(減少) | (19,347) | -30.27% | (55,203) | -174.45% | (123,953) | 37.34% | (71,232) | 39.48% | (19,296) | -91.54% | (22,585) | -15.63% | (39,645) | -215.31% | (48,806) | 27.76% | (48,922) | 25.6% | (15,401) | -111.19% | (18,617) | 79.04% | (28,961) | -163.74% | (26,387) | |
預收款項增加(減少) | (19) | -0.03% | (16) | -0.05% | (16) | 0% | (16) | 0.01% | (35) | -0.17% | 0 | 0% | (4,508) | 2.36% | (3,882) | -28.03% | (7,301) | 31% | (5,142) | -29.07% | (8,559) | |||||
其他流動負債增加(減少) | 1,446 | 2.26% | (1,074) | -3.39% | (1,292) | 0.39% | (5,416) | 3% | 1,618 | 7.68% | 3,813 | 2.64% | (995) | -5.4% | (1,028) | 0.58% | ||||||||||
淨確定福利負債增加(減少) | 54 | 0.08% | 48 | 0.15% | 47 | -0.01% | 43 | -0.02% | 44 | 0.21% | 44 | 0.03% | 44 | 0.24% | 38 | -0.02% | 0 | 0% | 36 | 0.26% | 149 | -0.63% | ||||
與營業活動相關之負債之淨變動合計 | (175,337) | -274.37% | (247,793) | -783.06% | (539,640) | 162.58% | (448,776) | 248.7% | (119,157) | -565.26% | 49,315 | 34.12% | (112,261) | -609.68% | (282,574) | 160.75% | (279,890) | 146.47% | (61,494) | -443.97% | (107,156) | 454.94% | (34,814) | -196.83% | (61,938) | |
與營業活動相關之資產及負債之淨變動合計 | (182,332) | -285.31% | (155,707) | -492.06% | (547,803) | 165.03% | (391,081) | 216.73% | (145,648) | -690.93% | (40,931) | -28.32% | (117,598) | -638.67% | (236,391) | 134.48% | (238,975) | 125.06% | (33,645) | -242.91% | (70,291) | 298.42% | (28,956) | -163.71% | (3,402) | |
調整項目合計 | 23,597 | 36.92% | 44,311 | 140.03% | (343,475) | 103.48% | (210,130) | 116.45% | (6,499) | -30.83% | 81,431 | 56.34% | (23,602) | -128.18% | (214,007) | 121.74% | (211,682) | 110.78% | (20,301) | -146.57% | (65,133) | 276.53% | (13,414) | -75.84% | 14,242 | |
營運產生之現金流入(流出) | 77,220 | 120.83% | 45,557 | 143.97% | (319,680) | 96.31% | (170,594) | 94.54% | 27,393 | 129.95% | 147,167 | 101.82% | 21,718 | 117.95% | (175,588) | 99.89% | (189,428) | 99.13% | 14,305 | 103.28% | (23,048) | 97.85% | 18,177 | 102.77% | 50,164 | |
收取之利息 | 1,354 | 2.12% | 707 | 2.23% | 1,416 | -0.43% | 378 | -0.21% | 258 | 1.22% | 314 | 0.22% | 350 | 1.9% | 222 | -0.13% | 92 | -0.05% | 307 | 2.22% | 284 | -1.21% | 341 | 1.93% | 168 | |
支付之利息 | (14,484) | -22.66% | (14,525) | -45.9% | (13,514) | 4.07% | (10,196) | 5.65% | (6,541) | -31.03% | (3,193) | -2.21% | (2,725) | -14.8% | (296) | 0.17% | (1,555) | 0.81% | (690) | -4.98% | (761) | 3.23% | (801) | -4.53% | (186) | |
退還(支付)之所得稅 | (184) | -0.29% | (95) | -0.3% | (154) | 0.05% | (36) | 0.02% | (30) | -0.14% | 254 | 0.18% | (930) | -5.05% | (125) | 0.07% | (193) | 0.1% | (71) | -0.51% | (29) | 0.12% | (30) | -0.17% | (14) | |
營業活動之淨現金流入(流出) | 63,906 | 100% | 31,644 | 100% | (331,932) | 100% | (180,448) | 100% | 21,080 | 100% | 144,542 | 100% | 18,413 | 100% | (175,787) | 100% | (191,084) | 100% | 13,851 | 100% | (23,554) | 100% | 17,687 | 100% | 50,132 | |
投資活動之現金流量 | ||||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | 0 | 0% | (87,108) | 71.88% | 0 | 0% | (2,315) | 2.38% | (81) | 0.13% | 0 | 0% | (60,000) | 73.01% | ||||||||||||
處分按攤銷後成本衡量之金融資產 | 17,177 | -26.38% | 0 | 0% | 40 | -0.04% | 0 | 0% | 12,612 | -11.08% | 36,823 | -89.14% | ||||||||||||||
取得不動產、廠房及設備 | (51,684) | 79.38% | (8,871) | 7.32% | (47,792) | 44.74% | (64,004) | 65.75% | (36,539) | 56.53% | (32,168) | 28.27% | (28,608) | 69.25% | (16,173) | 19.68% | (457,262) | 98.37% | (16,267) | 25.73% | (8,127) | 103.67% | (10,798) | 51.17% | (26,147) | |
處分不動產、廠房及設備 | 9 | -0.01% | 14 | -0.01% | 0 | 0% | 41 | -0.06% | 1,492 | -1.31% | 0 | 0% | 145 | -0.18% | ||||||||||||
存出保證金增加 | (1,340) | 2.06% | (2,223) | 1.83% | 0 | 0% | (2,131) | 2.19% | (3,934) | 6.09% | (3,311) | 2.91% | (5,454) | 13.2% | (1,401) | 1.7% | 0 | 0% | (2,246) | 3.55% | 0 | 0% | ||||
取得無形資產 | 0 | 0% | (1,477) | 1.22% | 0 | 0% | (1,348) | 1.38% | (4,246) | 6.57% | (666) | 0.59% | (228) | 0.55% | 0 | 0% | (362) | 0.08% | (2,032) | 3.21% | 0 | 0% | (1,802) | 8.54% | (835) | |
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
其他金融資產增加 | (19,229) | 29.53% | (414) | 0.34% | 0 | 0% | (2,832) | 2.49% | ||||||||||||||||||
預付設備款增加 | (10,039) | 15.42% | (21,114) | 17.42% | (59,389) | 55.6% | (27,543) | 28.3% | (31,495) | 48.73% | (76,020) | 66.81% | (43,843) | 106.13% | (4,749) | 5.78% | (8,594) | 1.85% | (2,688) | 4.25% | (4,682) | 59.73% | (6,775) | 32.1% | (5,872) | |
投資活動之淨現金流入(流出) | (65,106) | 100% | (121,193) | 100% | (106,819) | 100% | (97,341) | 100% | (64,632) | 100% | (113,784) | 100% | (41,310) | 100% | (82,178) | 100% | (464,843) | 100% | (63,229) | 100% | (7,839) | 100% | (21,104) | 100% | (30,277) | |
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | 80,000 | -136.84% | 40,000 | -47.7% | 110,000 | -289.85% | 203,200 | -739.58% | 204,000 | 175.58% | 0 | 0% | 80,000 | 500.09% | ||||||||||||
償還長期借款 | (15,875) | 27.15% | 0 | 0% | (106,683) | 388.29% | (9,500) | -8.18% | (156,000) | 6326.03% | 0 | 0% | (382) | -5.2% | (3,654) | -0.47% | (3,654) | 213.93% | ||||||||
存入保證金減少 | 9,117 | -15.59% | 0 | 0% | (5,043) | 13.29% | (366) | 1.33% | 0 | 0% | (2,688) | -36.6% | 0 | 0% | (2,763) | 100% | 0 | |||||||||
租賃本金償還 | (131,706) | 225.28% | (126,986) | 151.43% | (142,908) | 376.56% | (123,626) | 449.96% | (88,949) | -76.56% | (90,417) | 3666.55% | (66,508) | -415.75% | ||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
籌資活動之淨現金流入(流出) | (58,464) | 100% | (83,859) | 100% | (37,951) | 100% | (27,475) | 100% | 116,186 | 100% | (2,466) | 100% | 15,997 | 100% | 7,344 | 100% | 780,573 | 100% | (1,708) | 100% | 1,306 | 100% | (2,763) | 100% | 11,419 | |
匯率變動對現金及約當現金之影響 | 1,908 | 4,168 | (489) | 3,117 | (745) | (1,306) | 1,373 | 964 | (2,832) | (1,442) | (656) | (67) | 1,101 | |||||||||||||
本期現金及約當現金增加(減少)數 | (57,756) | (169,240) | (477,191) | (302,147) | 71,889 | 26,986 | (5,527) | (249,657) | 121,814 | (52,528) | (30,743) | (6,247) | 32,375 | |||||||||||||
期初現金及約當現金餘額 | 528,534 | 941,961 | 1,004,462 | 758,684 | 345,919 | 371,224 | 630,379 | |||||||||||||||||||
期末現金及約當現金餘額 | 470,778 | 772,721 | 527,271 | 456,537 | 417,808 | 398,210 | 624,852 | |||||||||||||||||||
資產負債表帳列之現金及約當現金 | 470,778 | 772,721 | 527,271 | 456,537 | 417,808 | 398,210 | 624,852 | 279,235 | 590,891 | 449,191 | 463,971 | 296,732 |
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
杏一(4175) 2025年第1季「營業活動之現金流」單季為NT$6,391萬元、較上一季衰退-83.09%;而今年初至今累積為NT$6,391萬元、較去年同期成長101.95%。
單季
杏一(4175) 最新公布的2025年第1季財報中,本季新增之「營業活動之現金流」為NT$6,391萬元,較上一季衰退-83.09%,為過去11年同期中的第2高。
同時杏一過去3年、5年與10年的「第1季營業活動之現金流年化成長率」分別為33.03%、-15.06%與16.77%。
其中稅前淨利為NT$5,362萬元,收益費損相關之調整項目為NT$2.06億元,所得稅/利息等之影響數為NT$-1,331萬元
今年初累積至今
今年前3個月營業活動之現金流累積為NT$6,391萬元,較去年同期成長101.95%,為過去11年同期中的第2高。
同時杏一過去3年、5年與10年的「前3個月營業活動之現金流年化成長率」分別為33.03%、-15.06%與16.77%。
其中稅前淨利為NT$5,362萬元,收益費損相關之調整項目為NT$2.06億元,所得稅/利息等之影響數為NT$-1,331萬元
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 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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) | 53,623 | 1,246 | 23,795 | 39,536 | 33,892 | 65,736 | 45,320 | 38,419 | 22,254 | 34,606 | 42,085 | 31,591 | ||||||||||||||
收益費損項目合計 | 205,929 | 200,018 | 204,328 | 180,951 | 139,149 | 122,362 | 93,996 | 22,384 | 27,293 | 13,344 | 5,158 | 15,542 | ||||||||||||||
折舊費用 | 191,078 | 188,469 | 186,465 | 168,568 | 129,046 | 114,518 | 85,054 | 18,828 | 15,118 | 14,234 | 14,675 | 14,415 | ||||||||||||||
攤銷費用 | 693 | 569 | 1,560 | 1,929 | 1,742 | 2,153 | 2,261 | 3,876 | 1,781 | 1,958 | 550 | 310 | ||||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (182,332) | (155,707) | (547,803) | (391,081) | (145,648) | (40,931) | (117,598) | (236,391) | (238,975) | (33,645) | (70,291) | (28,956) | ||||||||||||||
營業活動之淨現金流入(流出) | 63,906 | 31,644 | (331,932) | (180,448) | 21,080 | 144,542 | 18,413 | (175,787) | (191,084) | 13,851 | (23,554) | 17,687 |
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 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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) | 53,623 | 2.82% | 1,246 | 0.07% | 23,795 | 1.36% | 39,536 | 2.46% | 33,892 | 2.26% | 65,736 | 4.59% | 45,320 | 3.72% | 38,419 | 3.48% | 22,254 | 2.18% | 34,606 | 3.52% | 42,085 | 4.67% | 31,591 | 3.83% | 35,922 | |
收益費損項目合計 | 205,929 | 322.24% | 200,018 | 632.09% | 204,328 | -61.56% | 180,951 | -100.28% | 139,149 | 660.1% | 122,362 | 84.65% | 93,996 | 510.49% | 22,384 | -12.73% | 27,293 | -14.28% | 13,344 | 96.34% | 5,158 | -21.9% | 15,542 | 87.87% | 17,644 | |
折舊費用 | 191,078 | 299% | 188,469 | 595.59% | 186,465 | -56.18% | 168,568 | -93.42% | 129,046 | 612.17% | 114,518 | 79.23% | 85,054 | 461.92% | 18,828 | -10.71% | 15,118 | -7.91% | 14,234 | 102.77% | 14,675 | -62.3% | 14,415 | 81.5% | 16,929 | |
攤銷費用 | 693 | 1.08% | 569 | 1.8% | 1,560 | -0.47% | 1,929 | -1.07% | 1,742 | 8.26% | 2,153 | 1.49% | 2,261 | 12.28% | 3,876 | -2.2% | 1,781 | -0.93% | 1,958 | 14.14% | 550 | -2.34% | 310 | 1.75% | 199 | |
與營業活動相關之資產及負債之淨變動合計 | (182,332) | -285.31% | (155,707) | -492.06% | (547,803) | 165.03% | (391,081) | 216.73% | (145,648) | -690.93% | (40,931) | -28.32% | (117,598) | -638.67% | (236,391) | 134.48% | (238,975) | 125.06% | (33,645) | -242.91% | (70,291) | 298.42% | (28,956) | -163.71% | (3,402) | |
營業活動之淨現金流入(流出) | 63,906 | 100% | 31,644 | 100% | (331,932) | 100% | (180,448) | 100% | 21,080 | 100% | 144,542 | 100% | 18,413 | 100% | (175,787) | 100% | (191,084) | 100% | 13,851 | 100% | (23,554) | 100% | 17,687 | 100% | 50,132 |
投資活動之淨現金流
杏一(4175) 2025年第1季「投資活動之淨現金流」單季為NT$-6,511萬元、較上一季衰退-313.66%;而今年初至今累積為NT$-6,511萬元、較去年同期成長46.28%。
單季
杏一(4175) 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$-6,511萬元,較上一季衰退-313.66%,為過去11年同期中的第6高。
今年初累積至今
今年前3個月投資活動之淨現金流累積為NT$-6,511萬元,較去年同期成長46.28%,為過去11年同期中的第6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 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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) | (65,106) | (121,193) | (106,819) | (97,341) | (64,632) | (113,784) | (41,310) | (82,178) | (464,843) | (63,229) | (7,839) | (21,104) | ||||||||||||||
取得不動產、廠房及設備 | (51,684) | (8,871) | (47,792) | (64,004) | (36,539) | (32,168) | (28,608) | (16,173) | (457,262) | (16,267) | (8,127) | (10,798) | ||||||||||||||
處分不動產、廠房及設備 | 9 | 14 | 0 | 41 | 1,492 | 0 | 145 | |||||||||||||||||||
取得無形資產 | 0 | (1,477) | 0 | (1,348) | (4,246) | (666) | (228) | 0 | (362) | (2,032) | 0 | (1,802) | ||||||||||||||
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 | (87,108) | 0 | (2,315) | (81) | 0 | (60,000) | |||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 17,177 | 0 | 40 | 0 | 12,612 | 36,823 | ||||||||||||||||||||
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 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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) | (65,106) | 100% | (121,193) | 100% | (106,819) | 100% | (97,341) | 100% | (64,632) | 100% | (113,784) | 100% | (41,310) | 100% | (82,178) | 100% | (464,843) | 100% | (63,229) | 100% | (7,839) | 100% | (21,104) | 100% | (30,277) | |
取得不動產、廠房及設備 | (51,684) | 79.38% | (8,871) | 7.32% | (47,792) | 44.74% | (64,004) | 65.75% | (36,539) | 56.53% | (32,168) | 28.27% | (28,608) | 69.25% | (16,173) | 19.68% | (457,262) | 98.37% | (16,267) | 25.73% | (8,127) | 103.67% | (10,798) | 51.17% | (26,147) | |
處分不動產、廠房及設備 | 9 | -0.01% | 14 | -0.01% | 0 | 0% | 41 | -0.06% | 1,492 | -1.31% | 0 | 0% | 145 | -0.18% | ||||||||||||
取得無形資產 | 0 | 0% | (1,477) | 1.22% | 0 | 0% | (1,348) | 1.38% | (4,246) | 6.57% | (666) | 0.59% | (228) | 0.55% | 0 | 0% | (362) | 0.08% | (2,032) | 3.21% | 0 | 0% | (1,802) | 8.54% | (835) | |
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% | (87,108) | 71.88% | 0 | 0% | (2,315) | 2.38% | (81) | 0.13% | 0 | 0% | (60,000) | 73.01% | ||||||||||||
處分按攤銷後成本衡量之金融資產 | 17,177 | -26.38% | 0 | 0% | 40 | -0.04% | 0 | 0% | 12,612 | -11.08% | 36,823 | -89.14% | ||||||||||||||
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
杏一(4175) 2025年第1季「籌資活動之淨現金流」單季為NT$-5,846萬元、較上一季成長75.26%;而今年初至今累積為NT$-5,846萬元、較去年同期成長30.28%。
單季
杏一(4175) 最新公布的2025年第1季財報中,本季新增之「籌資活動之淨現金流」為NT$-5,846萬元,較上一季成長75.26%,為過去11年同期中的第11高。
今年初累積至今
今年前3個月籌資活動之淨現金流累積為NT$-5,846萬元,較去年同期成長30.28%,為過去11年同期中的第11高。
籌資活動之淨現金流-今年初累積至今
(TWD千元) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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) | (58,464) | (83,859) | (37,951) | (27,475) | 116,186 | (2,466) | 15,997 | 7,344 | 780,573 | (1,708) | 1,306 | (2,763) | ||||||||||||||
短期借款增加 | 80,000 | 40,000 | 110,000 | 203,200 | 204,000 | 0 | 80,000 | |||||||||||||||||||
短期借款減少 | 0 | (65,000) | 0 | (150,000) | ||||||||||||||||||||||
發行公司債 | 0 | 305,662 | 0 | 297,362 | ||||||||||||||||||||||
償還公司債 | 0 | (3,400) | (193,521) | |||||||||||||||||||||||
舉借長期借款 | 0 | 190,000 | 0 | 437,000 | 0 | |||||||||||||||||||||
償還長期借款 | (15,875) | 0 | (106,683) | (9,500) | (156,000) | 0 | (382) | (3,654) | (3,654) | |||||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
庫藏股票買回成本 |
籌資活動之淨現金流-今年初累積至今
(TWD千元) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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) | (58,464) | 100% | (83,859) | 100% | (37,951) | 100% | (27,475) | 100% | 116,186 | 100% | (2,466) | 100% | 15,997 | 100% | 7,344 | 100% | 780,573 | 100% | (1,708) | 100% | 1,306 | 100% | (2,763) | 100% | 11,419 | |
短期借款增加 | 80,000 | -136.84% | 40,000 | -47.7% | 110,000 | -289.85% | 203,200 | -739.58% | 204,000 | 175.58% | 0 | 0% | 80,000 | 500.09% | ||||||||||||
短期借款減少 | 0 | 0% | (65,000) | 2635.85% | 0 | 0% | (150,000) | -19.22% | ||||||||||||||||||
發行公司債 | 0 | 0% | 305,662 | -12395.05% | 0 | 0% | 297,362 | 38.1% | ||||||||||||||||||
償還公司債 | 0 | 0% | (3,400) | 137.88% | (193,521) | -1209.73% | ||||||||||||||||||||
舉借長期借款 | 0 | 0% | 190,000 | 1187.72% | 0 | 0% | 437,000 | 55.98% | 0 | 0% | 10,325 | |||||||||||||||
償還長期借款 | (15,875) | 27.15% | 0 | 0% | (106,683) | 388.29% | (9,500) | -8.18% | (156,000) | 6326.03% | 0 | 0% | (382) | -5.2% | (3,654) | -0.47% | (3,654) | 213.93% | ||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
庫藏股票買回成本 |
ifa.ai自當盡力提供正確訊息,但如有疏忽或錯誤遺漏,本公司或關係企業與其任何董事或任何受僱人,恕不負任何法律責任。