4999
26.05
TWD+0.50 (1.96%)
2025.09.12收盤
鑫禾-現金流量表
合併現金流量表
第二季 (最新)
單季
(TWD千元) | 2025年第二季 | 2024年第二季 | 2023年第二季 | 2022年第二季 | 2021年第二季 | 2020年第二季 | 2019年第二季 | 2018年第二季 | 2017年第二季 | 2016年第二季 | 2015年第二季 | 2014年第二季 | 2013年第二季 | 2012年第二季 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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) | (73,104) | -13.48% | 40,386 | 7.6% | 83,937 | 14.8% | 123,173 | 20.45% | 39,982 | 5.04% | 179,525 | 22.82% | 95,861 | 16.24% | 282,952 | 39.32% | 157,601 | 23.7% | 143,896 | 23.75% | 82,175 | 17.34% | 185,779 | 27.43% | 96,807 | 20.09% | 147,936 | 27.13% |
本期稅前淨利(淨損) | (73,104) | 40,386 | 83,937 | 123,173 | 39,982 | 179,525 | 95,861 | 282,952 | 157,601 | 143,896 | 82,175 | 185,779 | 96,807 | 147,936 | ||||||||||||||
調整項目 | ||||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||||
折舊費用 | 31,987 | 33,598 | 34,538 | 39,764 | 39,915 | 36,969 | 42,205 | 37,705 | 33,262 | 27,804 | 27,818 | 19,298 | 15,919 | 14,743 | ||||||||||||||
攤銷費用 | 1,184 | 1,047 | 1,417 | 1,341 | 1,966 | 1,503 | 1,585 | 931 | 1,273 | 1,402 | 1,560 | 1,485 | 3,404 | 2,275 | ||||||||||||||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 942 | (160) | 103 | 2,251 | 221 | 50 | (1,050) | (4,881) | 3,494 | (1,493) | 624 | (2,030) | ||||||||||||||||
利息費用 | 1,041 | 1,890 | 1,426 | 602 | 424 | 4 | 6 | 995 | 520 | 428 | 834 | 1,010 | 1,031 | 214 | ||||||||||||||
利息收入 | (6,665) | (7,809) | (11,744) | (2,141) | (720) | (3,172) | (4,728) | (5,406) | ||||||||||||||||||||
採用權益法認列之關聯企業及合資損失(利益)之份額 | 1,054 | 1,565 | 3,500 | |||||||||||||||||||||||||
其他項目 | (777) | 131 | (405) | 538 | 575 | 314 | 276 | 986 | 428 | 556 | 544 | 821 | ||||||||||||||||
收益費損項目合計 | 28,766 | 30,262 | 28,835 | 42,355 | 42,381 | 35,668 | 38,294 | 30,330 | 37,624 | 26,378 | 29,501 | 15,971 | 26,165 | 15,355 | ||||||||||||||
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 | (41,219) | (104,121) | (111,263) | 105,504 | 61,810 | (255,548) | (33,978) | (75,925) | (110,586) | (52,707) | 131,325 | (7,230) | 121,751 | (216,330) | ||||||||||||||
存貨(增加)減少 | (1,743) | (31,881) | 50,917 | 31,159 | 15,536 | (100,166) | 50,904 | (31,615) | 27,539 | (10,224) | 44,449 | (7,602) | 27,254 | (49,655) | ||||||||||||||
其他流動資產(增加)減少 | (2,947) | (1,242) | (2,771) | (2,004) | 263 | (233) | (565) | 565 | ||||||||||||||||||||
其他金融資產(增加)減少 | (5,443) | 656 | 3,155 | (8,583) | (1,738) | (15,723) | (2,109) | (4,482) | (1,362) | (15,399) | 11,424 | (28,582) | 7,475 | (13,366) | ||||||||||||||
與營業活動相關之資產之淨變動合計 | (51,352) | (136,588) | (59,962) | 126,391 | 75,871 | (371,769) | 15,001 | (111,916) | (85,800) | (81,325) | 190,202 | (41,539) | 163,839 | (273,821) | ||||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||||
應付帳款增加(減少) | 11,761 | 52,878 | 39,593 | 1,690 | (31,365) | 202,035 | 12,818 | 12,303 | 27,470 | 37,627 | (15,026) | 57,240 | (10,342) | 60,765 | ||||||||||||||
其他應付款增加(減少) | (4,496) | 19,476 | (3,162) | 25,069 | 16,843 | 42,563 | 29,775 | 72,044 | 39,325 | 69,157 | (17,833) | 55,981 | 29,439 | 62,641 | ||||||||||||||
與營業活動相關之負債之淨變動合計 | 7,265 | 72,354 | 36,431 | 26,705 | (14,522) | 244,598 | 42,593 | 84,347 | 66,795 | 106,784 | (32,859) | 113,221 | 19,097 | 123,406 | ||||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (44,087) | (64,234) | (23,531) | 153,096 | 61,349 | (127,171) | 57,594 | (27,569) | (19,005) | 25,459 | 157,343 | 71,682 | 182,936 | (150,415) | ||||||||||||||
調整項目合計 | (15,321) | (33,972) | 5,304 | 195,451 | 103,730 | (91,503) | 95,888 | 2,761 | 18,619 | 51,837 | 186,844 | 87,653 | 209,101 | (135,060) | ||||||||||||||
營運產生之現金流入(流出) | (88,425) | 6,414 | 89,241 | 318,624 | 143,712 | 88,022 | 191,749 | 285,713 | 176,220 | 195,733 | 269,019 | 273,432 | 305,908 | 12,876 | ||||||||||||||
收取之利息 | 6,530 | 5,521 | 7,486 | 1,974 | 998 | 3,152 | 4,594 | 6,224 | 1,353 | 2,346 | 1,911 | 2,224 | 1,029 | 1,163 | ||||||||||||||
支付之利息 | (1,122) | (1,873) | (1,034) | (602) | (424) | (4) | (6) | (995) | (520) | (428) | (834) | (1,010) | (1,031) | (214) | ||||||||||||||
退還(支付)之所得稅 | (7,172) | (21,028) | (32,085) | (9,325) | (70,937) | (78,584) | (105,164) | (90,784) | (74,740) | (60,868) | (60,711) | (37,452) | (29,704) | (2,875) | ||||||||||||||
營業活動之淨現金流入(流出) | (90,189) | (10,966) | 63,608 | 310,671 | 73,349 | 12,586 | 91,173 | 200,158 | 102,313 | 136,783 | 209,385 | 237,194 | 276,202 | 10,950 | ||||||||||||||
投資活動之現金流量 | ||||||||||||||||||||||||||||
取得不動產、廠房及設備 | (8,925) | (78,806) | (23,637) | (12,241) | (55,776) | (59,138) | (21,571) | (52,137) | (106,904) | (26,012) | (12,443) | (66,455) | (176,183) | (27,504) | ||||||||||||||
處分不動產、廠房及設備 | (1) | |||||||||||||||||||||||||||
存出保證金減少 | 22 | 35 | (32) | 16 | (250) | 321 | 0 | 0 | ||||||||||||||||||||
取得無形資產 | (196) | (563) | (414) | (242) | (3,162) | (1,309) | (406) | (803) | 0 | (21) | (962) | 2,280 | (1,257) | (2,074) | ||||||||||||||
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
投資活動之淨現金流入(流出) | (13,421) | (77,087) | (21,710) | 20,736 | (91,554) | (60,358) | (21,961) | (53,190) | (106,377) | (25,986) | (13,466) | (59,145) | (294,662) | (28,880) | ||||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||||||
短期借款增加 | 34,331 | 57,294 | 443 | 84,350 | 0 | 0 | 79,978 | 98,840 | (1,192) | 3,464 | 106,435 | 555 | ||||||||||||||||
短期借款減少 | (25,433) | (29,463) | (107,483) | (28,559) | 0 | 0 | 0 | (79,650) | (32,267) | (7,699) | ||||||||||||||||||
舉借長期借款 | 0 | 601 | ||||||||||||||||||||||||||
償還長期借款 | (4,386) | (4,458) | ||||||||||||||||||||||||||
存入保證金增加 | 807 | (185) | (23) | (200) | (9) | (750) | (37) | 0 | (32) | |||||||||||||||||||
租賃本金償還 | (148) | (630) | 0 | (86) | (174) | (250) | (287) | |||||||||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
籌資活動之淨現金流入(流出) | 5,171 | (7,468) | 7,062 | (28,044) | 83,991 | (273) | (487) | 36,682 | (422) | 32,508 | (33,459) | (4,267) | 521,160 | (383) | ||||||||||||||
匯率變動對現金及約當現金之影響 | (72,298) | 4,526 | (23,778) | 3,127 | (10,620) | (10,021) | (7,720) | 51,798 | 2,617 | 2,440 | (13,858) | (20,625) | 4,159 | 11,041 | ||||||||||||||
本期現金及約當現金增加(減少)數 | (170,737) | (90,995) | 25,182 | 306,490 | 55,166 | (58,066) | 61,005 | 235,448 | (1,869) | 145,745 | 148,602 | 153,157 | 506,859 | (7,272) | ||||||||||||||
期初現金及約當現金餘額 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,297,038 | 1,255,031 | 1,290,842 | 1,230,448 | 1,344,516 | 734,366 | 717,492 | ||||||||||||||
期末現金及約當現金餘額 | (170,737) | (90,995) | 25,182 | 306,490 | 55,166 | (58,066) | 61,005 | 1,609,626 | 1,312,138 | 1,588,737 | 1,531,819 | 1,459,777 | 1,443,614 | 739,773 | ||||||||||||||
資產負債表帳列之現金及約當現金 | 1,353,424 | 34.48% | 1,599,760 | 38.31% | 1,873,667 | 44.67% | 1,868,493 | 41.87% | 1,321,422 | 29.13% | 1,455,205 | 35.26% | 1,567,379 | 38.48% | 1,609,626 | 37.42% | 1,312,138 | 33.65% | 1,588,737 | 43.02% | 1,531,819 | 44.31% | 1,459,777 | 43.41% | 1,443,614 | 47.57% | 739,773 | 36.05% |
今年初累積至今
(TWD千元) | 2025年前6個月 | 2024年前6個月 | 2023年前6個月 | 2022年前6個月 | 2021年前6個月 | 2020年前6個月 | 2019年前6個月 | 2018年前6個月 | 2017年前6個月 | 2016年前6個月 | 2015年前6個月 | 2014年前6個月 | 2013年前6個月 | 2012年前6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) | (84,284) | -8.82% | 63,718 | 6.73% | 38,336 | 3.92% | 186,958 | 15.93% | 115,538 | 7.55% | 226,650 | 19.27% | 118,689 | 11.64% | 333,104 | 27.59% | 193,132 | 16.92% | 197,860 | 19.31% | 175,697 | 18.06% | 263,281 | 22.75% | 197,114 | 21.5% | 196,801 | 21.62% |
本期稅前淨利(淨損) | (84,284) | 133.11% | 63,718 | 149.38% | 38,336 | 39.39% | 186,958 | 37.8% | 115,538 | 82.35% | 226,650 | 89.84% | 118,689 | 38.67% | 333,104 | 96.02% | 193,132 | 61.06% | 197,860 | 70.99% | 175,697 | 41.5% | 263,281 | 80.8% | 197,114 | 68.01% | 196,801 | 210.27% |
調整項目 | ||||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||||
折舊費用 | 65,616 | -103.63% | 65,969 | 154.66% | 70,325 | 72.26% | 84,564 | 17.1% | 79,369 | 56.57% | 77,581 | 30.75% | 83,600 | 27.24% | 74,325 | 21.43% | 61,172 | 19.34% | 58,211 | 20.89% | 50,576 | 11.94% | 37,802 | 11.6% | 32,637 | 11.26% | 29,503 | 31.52% |
攤銷費用 | 2,403 | -3.8% | 2,133 | 5% | 2,760 | 2.84% | 2,854 | 0.58% | 3,693 | 2.63% | 3,076 | 1.22% | 3,127 | 1.02% | 2,214 | 0.64% | 2,583 | 0.82% | 3,084 | 1.11% | 2,543 | 0.6% | 2,446 | 0.75% | 5,746 | 1.98% | 4,502 | 4.81% |
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 950 | -1.5% | 771 | 1.81% | 138 | 0.14% | 1,981 | 0.4% | 273 | 0.19% | 159 | 0.06% | (1,080) | -0.35% | (629) | -0.18% | 3,311 | 1.05% | (182) | -0.07% | (105) | -0.02% | (731) | -0.22% | 6,407 | 2.21% | 62 | 0.07% |
利息費用 | 2,131 | -3.37% | 3,027 | 7.1% | 3,086 | 3.17% | 1,014 | 0.21% | 542 | 0.39% | 9 | 0% | 189 | 0.06% | 1,791 | 0.52% | 1,073 | 0.34% | 777 | 0.28% | 1,609 | 0.38% | 2,553 | 0.78% | 1,095 | 0.38% | 660 | 0.71% |
利息收入 | (16,211) | 25.6% | (14,186) | -33.26% | (20,276) | -20.84% | (2,835) | -0.57% | (1,461) | -1.04% | (7,152) | -2.83% | (9,182) | -2.99% | (9,037) | -2.61% | ||||||||||||
採用權益法認列之關聯企業及合資損失(利益)之份額 | 3,418 | -5.4% | 3,756 | 8.81% | 6,620 | 6.8% | ||||||||||||||||||||||
其他項目 | (505) | 0.8% | 297 | 0.7% | (293) | -0.3% | 959 | 0.19% | 577 | 0.41% | 314 | 0.12% | 485 | 0.16% | 2,466 | 0.71% | 967 | 0.31% | 1,139 | 0.41% | 1,168 | 0.28% | 1,648 | 0.51% | 409 | 0.14% | 0 | 0% |
收益費損項目合計 | 57,802 | -91.29% | 61,767 | 144.81% | 62,360 | 64.08% | 88,537 | 17.9% | 82,993 | 59.15% | 73,987 | 29.33% | 77,139 | 25.13% | 79,160 | 22.82% | 67,141 | 21.23% | 59,596 | 21.38% | 51,407 | 12.14% | 49,703 | 15.25% | 44,859 | 15.48% | 31,789 | 33.97% |
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 | 38,717 | -61.15% | (68,245) | -160% | (479) | -0.49% | 248,031 | 50.15% | 178,270 | 127.07% | (46,540) | -18.45% | 260,724 | 84.94% | 95,367 | 27.49% | 176,927 | 55.94% | 134,307 | 48.19% | 287,521 | 67.91% | 75,423 | 23.15% | 151,774 | 52.36% | (203,055) | -216.96% |
存貨(增加)減少 | (125,453) | 198.13% | (79,530) | -186.45% | 12,447 | 12.79% | 6,196 | 1.25% | (86,279) | -61.5% | (65,503) | -25.96% | (5,431) | -1.77% | (56,472) | -16.28% | 26,397 | 8.35% | (18,732) | -6.72% | 47,119 | 11.13% | 586 | 0.18% | 41,997 | 14.49% | (42,926) | -45.86% |
其他流動資產(增加)減少 | (1,295) | 2.05% | 2,552 | 5.98% | (175) | -0.18% | (817) | -0.17% | 3,280 | 2.34% | 504 | 0.2% | (641) | -0.21% | 926 | 0.27% | ||||||||||||
其他金融資產(增加)減少 | (2,772) | 4.38% | 2,891 | 6.78% | (1,480) | -1.52% | (5,463) | -1.1% | 4,895 | 3.49% | (11,697) | -4.64% | 1,763 | 0.57% | (1,091) | -0.31% | 2,514 | 0.79% | (4,209) | -1.51% | 17,436 | 4.12% | (7,873) | -2.42% | 5,411 | 1.87% | (13,843) | -14.79% |
與營業活動相關之資產之淨變動合計 | (90,803) | 143.41% | (142,332) | -333.69% | 10,313 | 10.6% | 247,947 | 50.13% | 100,428 | 71.58% | (123,138) | -48.81% | 256,925 | 83.7% | 39,288 | 11.33% | 202,866 | 64.14% | 106,715 | 38.29% | 357,601 | 84.46% | 66,452 | 20.39% | 197,023 | 67.97% | (254,286) | -271.69% |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||||
應付帳款增加(減少) | 68,099 | -107.55% | 80,970 | 189.83% | 74,236 | 76.28% | 11,021 | 2.23% | (52,053) | -37.1% | 150,070 | 59.49% | (40,936) | -13.34% | (37,075) | -10.69% | (49,874) | -15.77% | (26,326) | -9.45% | (48,625) | -11.48% | (19,288) | -5.92% | (57,509) | -19.84% | 67,507 | 72.13% |
其他應付款增加(減少) | (19,164) | 30.27% | (10,165) | -23.83% | (45,691) | -46.95% | (28,434) | -5.75% | (21,932) | -15.63% | (4,718) | -1.87% | (11,825) | -3.85% | 21,498 | 6.2% | (3,373) | -1.07% | 10,103 | 3.62% | (48,401) | -11.43% | 13,971 | 4.29% | (56,263) | -19.41% | 52,675 | 56.28% |
與營業活動相關之負債之淨變動合計 | 48,935 | -77.28% | 70,805 | 166% | 28,545 | 29.33% | (17,337) | -3.51% | (73,985) | -52.73% | 145,352 | 57.62% | (52,761) | -17.19% | (15,577) | -4.49% | (53,247) | -16.83% | (16,223) | -5.82% | (97,026) | -22.92% | (5,317) | -1.63% | (113,772) | -39.25% | 120,182 | 128.41% |
與營業活動相關之資產及負債之淨變動合計 | (41,868) | 66.12% | (71,527) | -167.69% | 38,858 | 39.93% | 230,610 | 46.63% | 26,443 | 18.85% | 22,214 | 8.81% | 204,164 | 66.51% | 23,711 | 6.84% | 149,619 | 47.3% | 90,492 | 32.47% | 260,575 | 61.54% | 61,135 | 18.76% | 83,251 | 28.72% | (134,104) | -143.28% |
調整項目合計 | 15,934 | -25.16% | (9,760) | -22.88% | 101,218 | 104.01% | 319,147 | 64.53% | 109,436 | 78% | 96,201 | 38.13% | 281,303 | 91.64% | 102,871 | 29.65% | 216,760 | 68.53% | 150,088 | 53.85% | 311,982 | 73.68% | 110,838 | 34.01% | 128,110 | 44.2% | (102,315) | -109.32% |
營運產生之現金流入(流出) | (68,350) | 107.95% | 53,958 | 126.5% | 139,554 | 143.4% | 506,105 | 102.33% | 224,974 | 160.35% | 322,851 | 127.97% | 399,992 | 130.31% | 435,975 | 125.68% | 409,892 | 129.59% | 347,948 | 124.84% | 487,679 | 115.18% | 374,119 | 114.81% | 325,224 | 112.2% | 94,486 | 100.95% |
收取之利息 | 15,197 | -24% | 13,981 | 32.78% | 16,077 | 16.52% | 2,584 | 0.52% | 1,767 | 1.26% | 8,539 | 3.38% | 13,141 | 4.28% | 12,092 | 3.49% | 1,965 | 0.62% | 3,460 | 1.24% | 3,308 | 0.78% | 3,926 | 1.2% | 1,789 | 0.62% | 3,090 | 3.3% |
支付之利息 | (2,215) | 3.5% | (2,818) | -6.61% | (2,694) | -2.77% | (1,014) | -0.21% | (542) | -0.39% | (9) | 0% | (189) | -0.06% | (1,791) | -0.52% | (1,073) | -0.34% | (777) | -0.28% | (1,609) | -0.38% | (2,553) | -0.78% | (1,095) | -0.38% | (1,022) | -1.09% |
退還(支付)之所得稅 | (7,951) | 12.56% | (22,467) | -52.67% | (55,621) | -57.16% | (13,105) | -2.65% | (85,901) | -61.23% | (79,103) | -31.36% | (105,994) | -34.53% | (99,381) | -28.65% | (94,478) | -29.87% | (71,910) | -25.8% | (65,968) | -15.58% | (49,635) | -15.23% | (36,069) | -12.44% | (2,961) | -3.16% |
營業活動之淨現金流入(流出) | (63,319) | 100% | 42,654 | 100% | 97,316 | 100% | 494,570 | 100% | 140,298 | 100% | 252,278 | 100% | 306,950 | 100% | 346,895 | 100% | 316,306 | 100% | 278,721 | 100% | 423,410 | 100% | 325,857 | 100% | 289,849 | 100% | 93,593 | 100% |
投資活動之現金流量 | ||||||||||||||||||||||||||||
取得不動產、廠房及設備 | (23,590) | 83.63% | (166,144) | 99.88% | (27,160) | 47.43% | (22,084) | -218.26% | (96,941) | 72.24% | (79,260) | 98.32% | (42,020) | 98.91% | (96,320) | 98.48% | (158,072) | 100.06% | (27,913) | 99.06% | (86,796) | 93% | (89,706) | 219.65% | (183,331) | 50.61% | (30,857) | 1341.61% |
處分不動產、廠房及設備 | 55 | -0.19% | 0 | 0% | 958 | -1.67% | 0 | 0% | 121 | -0.15% | 0 | 0% | ||||||||||||||||
存出保證金增加 | (93) | 0.33% | 156 | -0.27% | (8) | -0.08% | (23) | 0.08% | 557 | -0.6% | 5,346 | -13.09% | ||||||||||||||||
存出保證金減少 | 0 | 0% | 2,391 | -1.44% | (5,063) | 3.77% | (9) | 0.01% | 195 | -0.46% | (203) | 0.21% | 369 | -0.23% | 0 | 0% | 0 | 0% | ||||||||||
取得無形資產 | (352) | 1.25% | (2,584) | 1.55% | (1,629) | 2.84% | (819) | -8.09% | (3,474) | 2.59% | (1,469) | 1.82% | (656) | 1.54% | (1,280) | 1.31% | (486) | 0.31% | (241) | 0.86% | (7,324) | 7.85% | (1,808) | 4.43% | (1,899) | 0.52% | (3,228) | 140.35% |
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
取得投資性不動產 | (1,121) | 3.97% | 0 | 0% | (170) | -1.68% | ||||||||||||||||||||||
其他非流動資產增加 | (3,107) | 11.01% | 0 | 0% | (29,586) | 51.67% | (503) | 0.14% | (150) | 6.52% | ||||||||||||||||||
投資活動之淨現金流入(流出) | (28,208) | 100% | (166,337) | 100% | (57,261) | 100% | 10,118 | 100% | (134,193) | 100% | (80,617) | 100% | (42,481) | 100% | (97,803) | 100% | (157,983) | 100% | (28,177) | 100% | (93,330) | 100% | (40,841) | 100% | (362,254) | 100% | (2,300) | 100% |
籌資活動之現金流量 | ||||||||||||||||||||||||||||
短期借款增加 | 61,401 | 9534.32% | 26,472 | -89.64% | 57,294 | 840.7% | 97,626 | -336.36% | 183,415 | 100.33% | 0 | 0% | 80,000 | 217.94% | 79,978 | -253.28% | 129,745 | 199.59% | 28,317 | -716.89% | 34,853 | -20.76% | 336,480 | 44.79% | (61,500) | 98.46% | ||
短期借款減少 | (57,015) | -8853.26% | (103,682) | 351.1% | (107,483) | -1577.15% | (126,429) | 435.6% | 0 | 0% | (80,000) | 98.87% | (80,000) | -217.94% | (110,674) | 350.49% | (66,295) | -101.98% | (32,267) | 816.89% | (204,321) | 121.68% | ||||||
舉借長期借款 | 0 | 0% | 57,356 | -194.22% | 57,294 | 840.7% | ||||||||||||||||||||||
償還長期借款 | (4,386) | -681.06% | (8,824) | 29.88% | ||||||||||||||||||||||||
存入保證金增加 | 959 | 148.91% | (197) | -0.11% | (38) | 7.08% | (342) | 0.42% | 17 | 0.05% | (881) | 2.79% | 1,557 | 2.4% | 0 | 0% | 1,553 | -0.92% | ||||||||||
租賃本金償還 | (315) | -48.91% | (886) | 3% | (254) | -3.73% | (425) | 1.46% | (399) | -0.22% | (499) | 92.92% | (574) | 0.71% | ||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
籌資活動之淨現金流入(流出) | 644 | 100% | (29,531) | 100% | 6,815 | 100% | (29,024) | 100% | 182,819 | 100% | (537) | 100% | (80,916) | 100% | 36,708 | 100% | (31,577) | 100% | 65,007 | 100% | (3,950) | 100% | (167,915) | 100% | 751,205 | 100% | (62,461) | 100% |
匯率變動對現金及約當現金之影響 | (58,857) | 18,815 | (21,172) | 33,338 | (13,903) | (13,086) | 17,683 | 26,788 | (69,639) | (17,656) | (24,759) | (1,840) | 30,448 | (6,551) | ||||||||||||||
本期現金及約當現金增加(減少)數 | (149,740) | (134,399) | 25,698 | 509,002 | 175,021 | 158,038 | 201,236 | 312,588 | 57,107 | 297,895 | 301,371 | 115,261 | 709,248 | 22,281 | ||||||||||||||
期初現金及約當現金餘額 | 1,503,164 | 1,734,159 | 1,847,969 | 1,359,491 | 1,146,401 | 1,297,167 | 1,366,143 | |||||||||||||||||||||
期末現金及約當現金餘額 | 1,353,424 | 1,599,760 | 1,873,667 | 1,868,493 | 1,321,422 | 1,455,205 | 1,567,379 | |||||||||||||||||||||
資產負債表帳列之現金及約當現金 | 1,353,424 | 1,599,760 | 1,873,667 | 1,868,493 | 1,321,422 | 1,455,205 | 1,567,379 | 1,609,626 | 1,312,138 | 1,588,737 | 1,531,819 | 1,459,777 | 1,443,614 | 739,773 |
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
鑫禾(4999) 2025年第1季「營業活動之現金流」單季為NT$2,687萬元、較上一季衰退-69.36%;而今年初至今累積為NT$2,687萬元、較去年同期衰退-49.89%。
單季
鑫禾(4999) 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$2,687萬元,較上一季衰退-69.36%,為過去11年同期中的第12高。
同時鑫禾過去3年、5年與10年的「第1季營業活動之現金流年化成長率」分別為-47.33%、-35.45%與-18.74%。
其中稅前淨利為NT$-1,118萬元,收益費損相關之調整項目為NT$2,904萬元,所得稅/利息等之影響數為NT$680萬元
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$2,687萬元,較去年同期衰退-49.89%,為過去11年同期中的第12高。
同時鑫禾過去3年、5年與10年的「前3個月營業活動之現金流年化成長率」分別為-47.33%、-35.45%與-18.74%。
其中稅前淨利為NT$-1,118萬元,收益費損相關之調整項目為NT$2,904萬元,所得稅/利息等之影響數為NT$680萬元
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) | (11,180) | 23,332 | (45,601) | 63,785 | 75,556 | 47,125 | 22,828 | 50,152 | 35,531 | 53,964 | 93,522 | 77,502 | 100,307 | 48,865 | ||||||||||||||
收益費損項目合計 | 29,036 | 31,505 | 33,525 | 46,182 | 40,612 | 38,319 | 38,845 | 48,830 | 29,517 | 33,218 | 21,906 | 33,732 | 18,694 | 16,434 | ||||||||||||||
折舊費用 | 33,629 | 32,371 | 35,787 | 44,800 | 39,454 | 40,612 | 41,395 | 36,620 | 27,910 | 30,407 | 22,758 | 18,504 | 16,718 | 14,760 | ||||||||||||||
攤銷費用 | 1,219 | 1,086 | 1,343 | 1,513 | 1,727 | 1,573 | 1,542 | 1,283 | 1,310 | 1,682 | 983 | 961 | 2,342 | 2,227 | ||||||||||||||
與營業活動相關之資產及負債之淨變動合計 | 2,219 | (7,293) | 62,389 | 77,514 | (34,906) | 149,385 | 146,570 | 51,280 | 168,624 | 65,033 | 103,232 | (10,547) | (99,685) | 16,311 | ||||||||||||||
營業活動之淨現金流入(流出) | 26,870 | 53,620 | 33,708 | 183,899 | 66,949 | 239,692 | 215,777 | 146,737 | 213,993 | 141,938 | 214,025 | 88,663 | 13,647 | 82,643 |
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) | (11,180) | -2.7% | 23,332 | 5.61% | (45,601) | -11.07% | 63,785 | 11.17% | 75,556 | 10.25% | 47,125 | 12.1% | 22,828 | 5.32% | 50,152 | 10.29% | 35,531 | 7.46% | 53,964 | 12.88% | 93,522 | 18.74% | 77,502 | 16.15% | 100,307 | 23.06% | 48,865 | 13.38% |
收益費損項目合計 | 29,036 | 108.06% | 31,505 | 58.76% | 33,525 | 99.46% | 46,182 | 25.11% | 40,612 | 60.66% | 38,319 | 15.99% | 38,845 | 18% | 48,830 | 33.28% | 29,517 | 13.79% | 33,218 | 23.4% | 21,906 | 10.24% | 33,732 | 38.05% | 18,694 | 136.98% | 16,434 | 19.89% |
折舊費用 | 33,629 | 125.15% | 32,371 | 60.37% | 35,787 | 106.17% | 44,800 | 24.36% | 39,454 | 58.93% | 40,612 | 16.94% | 41,395 | 19.18% | 36,620 | 24.96% | 27,910 | 13.04% | 30,407 | 21.42% | 22,758 | 10.63% | 18,504 | 20.87% | 16,718 | 122.5% | 14,760 | 17.86% |
攤銷費用 | 1,219 | 4.54% | 1,086 | 2.03% | 1,343 | 3.98% | 1,513 | 0.82% | 1,727 | 2.58% | 1,573 | 0.66% | 1,542 | 0.71% | 1,283 | 0.87% | 1,310 | 0.61% | 1,682 | 1.19% | 983 | 0.46% | 961 | 1.08% | 2,342 | 17.16% | 2,227 | 2.69% |
與營業活動相關之資產及負債之淨變動合計 | 2,219 | 8.26% | (7,293) | -13.6% | 62,389 | 185.09% | 77,514 | 42.15% | (34,906) | -52.14% | 149,385 | 62.32% | 146,570 | 67.93% | 51,280 | 34.95% | 168,624 | 78.8% | 65,033 | 45.82% | 103,232 | 48.23% | (10,547) | -11.9% | (99,685) | -730.45% | 16,311 | 19.74% |
營業活動之淨現金流入(流出) | 26,870 | 100% | 53,620 | 100% | 33,708 | 100% | 183,899 | 100% | 66,949 | 100% | 239,692 | 100% | 215,777 | 100% | 146,737 | 100% | 213,993 | 100% | 141,938 | 100% | 214,025 | 100% | 88,663 | 100% | 13,647 | 100% | 82,643 | 100% |
投資活動之淨現金流
鑫禾(4999) 2025年第1季「投資活動之淨現金流」單季為NT$-1,479萬元、較上一季成長42.44%;而今年初至今累積為NT$-1,479萬元、較去年同期成長83.43%。
單季
鑫禾(4999) 最新公布的2025年第1季財報中,本季新增之「投資活動之淨現金流」為NT$-1,479萬元,較上一季成長42.44%,為過去11年同期中的第4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$-1,479萬元,較去年同期成長83.43%,為過去11年同期中的第4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) | (14,787) | (89,250) | (35,551) | (10,618) | (42,639) | (20,259) | (20,520) | (44,613) | (51,606) | (2,191) | (79,864) | 18,304 | (67,592) | 26,580 | ||||||||||||||
取得不動產、廠房及設備 | (14,665) | (87,338) | (3,523) | (9,843) | (41,165) | (20,122) | (20,449) | (44,183) | (51,168) | (1,901) | (74,353) | (23,251) | (7,148) | (3,353) | ||||||||||||||
處分不動產、廠房及設備 | 56 | |||||||||||||||||||||||||||
取得無形資產 | (156) | (2,021) | (1,215) | (577) | (312) | (160) | (250) | (477) | (486) | (220) | (6,362) | (4,088) | (642) | (1,154) | ||||||||||||||
處分無形資產 | ||||||||||||||||||||||||||||
取得透過損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||||||
處分透過損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||||||
取得透過其他綜合損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||||||
處分透過其他綜合損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | ||||||||||||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | ||||||||||||||||||||||||||||
按攤銷後成本衡量之金融資產到期還本 |
投資活動之淨現金流-今年初累積至今
(TWD千元) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3個月 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
投資活動之淨現金流入(流出) | (14,787) | 100% | (89,250) | 100% | (35,551) | 100% | (10,618) | 100% | (42,639) | 100% | (20,259) | 100% | (20,520) | 100% | (44,613) | 100% | (51,606) | 100% | (2,191) | 100% | (79,864) | 100% | 18,304 | 100% | (67,592) | 100% | 26,580 | 100% |
取得不動產、廠房及設備 | (14,665) | 99.17% | (87,338) | 97.86% | (3,523) | 9.91% | (9,843) | 92.7% | (41,165) | 96.54% | (20,122) | 99.32% | (20,449) | 99.65% | (44,183) | 99.04% | (51,168) | 99.15% | (1,901) | 86.76% | (74,353) | 93.1% | (23,251) | -127.03% | (7,148) | 10.58% | (3,353) | -12.61% |
處分不動產、廠房及設備 | 56 | -0.38% | ||||||||||||||||||||||||||
取得無形資產 | (156) | 1.05% | (2,021) | 2.26% | (1,215) | 3.42% | (577) | 5.43% | (312) | 0.73% | (160) | 0.79% | (250) | 1.22% | (477) | 1.07% | (486) | 0.94% | (220) | 10.04% | (6,362) | 7.97% | (4,088) | -22.33% | (642) | 0.95% | (1,154) | -4.34% |
處分無形資產 | ||||||||||||||||||||||||||||
取得透過損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||||||
處分透過損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||||||
取得透過其他綜合損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||||||
處分透過其他綜合損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | ||||||||||||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | ||||||||||||||||||||||||||||
按攤銷後成本衡量之金融資產到期還本 |
籌資活動之淨現金流
鑫禾(4999) 2025年第1季「籌資活動之淨現金流」單季為NT$-453萬元、較上一季成長91.76%;而今年初至今累積為NT$-453萬元、較去年同期成長79.48%。
單季
鑫禾(4999) 最新公布的2025年第1季財報中,本季新增之「籌資活動之淨現金流」為NT$-453萬元,較上一季成長91.76%,為過去11年同期中的第8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$-453萬元,較去年同期成長79.48%,為過去11年同期中的第8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) | (4,527) | (22,063) | (247) | (980) | 98,828 | (264) | (80,429) | 26 | (31,155) | 32,499 | 29,509 | (163,648) | 230,045 | (62,078) | ||||||||||||||
短期借款增加 | 27,070 | 0 | 97,183 | 99,065 | 0 | 80,000 | 0 | 30,905 | 29,509 | 31,389 | 230,045 | (62,055) | ||||||||||||||||
短期借款減少 | (31,582) | (74,219) | 0 | (97,870) | 0 | (80,000) | (80,000) | (31,024) | 0 | (196,622) | ||||||||||||||||||
發行公司債 | ||||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||||
舉借長期借款 | 0 | 56,755 | ||||||||||||||||||||||||||
償還長期借款 | 0 | (4,366) | ||||||||||||||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
庫藏股票買回成本 |
籌資活動之淨現金流-今年初累積至今
(TWD千元) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3個月 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
籌資活動之淨現金流入(流出) | (4,527) | 100% | (22,063) | 100% | (247) | 100% | (980) | 100% | 98,828 | 100% | (264) | 100% | (80,429) | 100% | 26 | 100% | (31,155) | 100% | 32,499 | 100% | 29,509 | 100% | (163,648) | 100% | 230,045 | 100% | (62,078) | 100% |
短期借款增加 | 27,070 | -597.97% | 0 | 0% | 97,183 | -9916.63% | 99,065 | 100.24% | 0 | 0% | 80,000 | 307692.31% | 0 | 0% | 30,905 | 95.1% | 29,509 | 100% | 31,389 | -19.18% | 230,045 | 100% | (62,055) | 99.96% | ||||
短期借款減少 | (31,582) | 697.64% | (74,219) | 336.4% | 0 | 0% | (97,870) | 9986.73% | 0 | 0% | (80,000) | 99.47% | (80,000) | -307692.31% | (31,024) | 99.58% | 0 | 0% | (196,622) | 120.15% | ||||||||
發行公司債 | ||||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||||
舉借長期借款 | 0 | 0% | 56,755 | -257.24% | ||||||||||||||||||||||||
償還長期借款 | 0 | 0% | (4,366) | 19.79% | ||||||||||||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
庫藏股票買回成本 |
ifa.ai自當盡力提供正確訊息,但如有疏忽或錯誤遺漏,本公司或關係企業與其任何董事或任何受僱人,恕不負任何法律責任。