5258
58.4
TWD-3.60 (-5.81%)
2025.04.11收盤
虹堡-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) | 298,543 | 297,526 | 319,209 | 132,644 | 85,512 | 178,062 | (401,893) | 80,675 | 66,834 | |||||||||||||||||
本期稅前淨利(淨損) | 298,543 | 297,526 | 319,209 | 132,644 | 85,512 | 178,062 | (401,893) | 80,675 | 66,834 | |||||||||||||||||
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 33,141 | 17,464 | 33,914 | 27,028 | 23,873 | 14,315 | 9,596 | 7,579 | 5,469 | 0 | 0 | 0 | 0 | |||||||||||||
攤銷費用 | (17) | 13,816 | 13,835 | 3,714 | 753 | 0 | 0 | 0 | 515 | 0 | 0 | 0 | 0 | |||||||||||||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | (54,340) | 13,203 | 55,501 | (9,647) | (9,036) | (11,599) | 455,633 | 38,309 | 21,863 | |||||||||||||||||
利息費用 | 8,793 | 6,500 | 6,306 | 4,848 | 4,421 | 4,903 | 7,246 | 2,120 | 1,835 | 0 | 0 | 0 | 0 | |||||||||||||
利息收入 | (11,081) | (13,807) | (2,555) | (218) | (1,916) | (3,452) | (3,436) | |||||||||||||||||||
股利收入 | 0 | 0 | 0 | 0 | 0 | (524) | ||||||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | (13) | 24 | 4,005 | (1,037) | 289 | (13) | 0 | |||||||||||||||||||
其他項目 | (1,396) | 9,535 | 5,110 | 6,288 | 32 | |||||||||||||||||||||
收益費損項目合計 | (36,963) | 35,432 | 99,543 | 31,724 | 25,167 | 5,975 | 469,039 | 40,511 | 28,112 | |||||||||||||||||
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 | 3,114 | (1,241) | (1,808) | (4,500) | (538) | 6,101 | 1,824 | (3,149) | (5,706) | |||||||||||||||||
應收帳款(增加)減少 | (114,590) | (185,954) | (584,619) | (82,169) | (216,416) | (172,950) | (116,861) | (540,102) | (196,435) | |||||||||||||||||
其他應收款(增加)減少 | 28,887 | (19,214) | (3,706) | (1,434) | 8,024 | (4,450) | (6,186) | (5,859) | (6,756) | |||||||||||||||||
存貨(增加)減少 | (34,125) | 288,287 | (53,540) | (91,529) | 218,346 | (3,004) | 1,053 | 3,483 | 47,730 | |||||||||||||||||
預付款項(增加)減少 | 21,190 | 11,399 | (7,064) | 9,097 | (24,553) | 30,161 | 9,265 | 14,531 | 5,439 | |||||||||||||||||
其他營業資產(增加)減少 | (8,847) | (36,716) | (25,127) | 16,069 | (18,581) | 14,080 | 5,362 | |||||||||||||||||||
與營業活動相關之資產之淨變動合計 | (104,371) | 56,561 | (675,864) | (154,466) | (33,718) | (130,062) | (105,543) | (553,001) | (92,706) | |||||||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
合約負債增加(減少) | (8,422) | 16,001 | (64,181) | 46,345 | (10,906) | 85,018 | (2,769) | |||||||||||||||||||
應付票據增加(減少) | (352) | 100 | (1,755) | 0 | (3,821) | (45) | 4,881 | 5,511 | ||||||||||||||||||
應付帳款增加(減少) | (179,293) | (265,573) | 81,624 | 71,545 | (168,744) | 51,701 | 82,368 | 185,473 | 358,278 | |||||||||||||||||
其他應付款增加(減少) | 79,737 | 49,647 | 84,626 | 65,564 | 45,282 | 42,740 | 12,941 | 17,002 | 16,204 | |||||||||||||||||
負債準備增加(減少) | 12,015 | (150) | (5,555) | 1,313 | ||||||||||||||||||||||
其他流動負債增加(減少) | (7,254) | (900) | 7,371 | (665) | 11,672 | 6,867 | 3,871 | |||||||||||||||||||
其他營業負債增加(減少) | 0 | 39 | 198 | 156 | ||||||||||||||||||||||
與營業活動相關之負債之淨變動合計 | (103,532) | (200,665) | 99,908 | 184,300 | (122,540) | 182,675 | 96,557 | 204,192 | 378,388 | |||||||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (207,903) | (144,104) | (575,956) | 29,834 | (156,258) | 52,613 | (8,986) | (348,809) | 285,682 | 0 | 0 | 0 | 0 | |||||||||||||
調整項目合計 | (244,866) | (108,672) | (476,413) | 61,558 | (131,091) | 58,588 | 460,053 | (308,298) | 313,794 | |||||||||||||||||
營運產生之現金流入(流出) | 53,677 | 188,854 | (157,204) | 194,202 | (45,579) | 236,650 | 58,160 | (227,623) | 380,628 | |||||||||||||||||
收取之利息 | 11,281 | 11,253 | 1,837 | 218 | 1,647 | 2,857 | 2,891 | 3,418 | 1,576 | |||||||||||||||||
收取之股利 | 0 | 0 | 0 | 0 | 0 | 524 | ||||||||||||||||||||
支付之利息 | (8,608) | (6,063) | (6,068) | (4,860) | (4,883) | (5,410) | (7,479) | (2,013) | (1,914) | |||||||||||||||||
退還(支付)之所得稅 | (64,300) | (15,899) | (48,497) | (5,638) | (2,433) | (15,575) | (17,982) | (1,029) | 231 | |||||||||||||||||
營業活動之淨現金流入(流出) | (7,950) | 178,145 | (209,932) | 183,922 | (51,248) | 219,046 | 35,570 | (227,247) | 380,521 | |||||||||||||||||
投資活動之現金流量 | ||||||||||||||||||||||||||
取得透過其他綜合損益按公允價值衡量之金融資產 | 0 | |||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | (4,914) | |||||||||||||||||||||||||
對子公司之收購(扣除所取得之現金) | 0 | 0 | 0 | |||||||||||||||||||||||
取得不動產、廠房及設備 | (9,975) | (11,281) | (10,836) | (5,215) | (23,613) | (30,085) | (16,637) | (17,506) | (19,469) | 0 | 0 | 0 | 0 | |||||||||||||
處分不動產、廠房及設備 | 33 | 0 | 222 | 1,245 | 0 | 342 | ||||||||||||||||||||
存出保證金增加 | (4,219) | 196 | (550) | (1,176) | (944) | (7,165) | (29) | (1,224) | (4,238) | |||||||||||||||||
存出保證金減少 | 7,732 | (6) | 1,428 | 28 | 690 | 11,131 | 15 | 26 | 185 | |||||||||||||||||
取得無形資產 | (1) | (1,019) | (995) | (2,302) | (44,330) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
預付設備款增加 | (2,008) | 890 | (3,223) | (13,743) | 1,384 | 104 | (4,266) | (296) | 5,956 | |||||||||||||||||
投資活動之淨現金流入(流出) | (13,352) | (9,157) | (76,939) | (34,134) | 16,627 | (22,732) | (98,534) | 54,849 | (24,207) | |||||||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | 1,830,000 | 1,296,832 | 686,000 | 864,054 | 552,109 | 585,339 | 955,668 | 120,000 | (80,000) | |||||||||||||||||
短期借款減少 | (1,830,000) | (1,136,832) | (721,000) | (782,534) | (555,553) | (664,077) | (991,032) | |||||||||||||||||||
舉借長期借款 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
償還長期借款 | 0 | (23,483) | (27,820) | (7,622) | (7,157) | (3,001) | (1,292) | |||||||||||||||||||
存入保證金增加 | (141) | 0 | 31 | 0 | 0 | |||||||||||||||||||||
存入保證金減少 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||
租賃本金償還 | (11,167) | (8,359) | (5,210) | (5,015) | (6,755) | (3,743) | ||||||||||||||||||||
發放現金股利 | (124,887) | (79,017) | (53,263) | (53,263) | 0 | 0 | (29,817) | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
非控制權益變動 | 0 | 0 | 0 | (27,312) | 0 | (14,350) | ||||||||||||||||||||
籌資活動之淨現金流入(流出) | (136,195) | 49,141 | (121,293) | 15,651 | (16,286) | (112,794) | 100,661 | 105,916 | 240,050 | |||||||||||||||||
匯率變動對現金及約當現金之影響 | (753) | (38,062) | (11,469) | (4,980) | 2,155 | (12,375) | 124 | 12,743 | (306) | |||||||||||||||||
本期現金及約當現金增加(減少)數 | (158,250) | 180,067 | (419,633) | 160,459 | (48,752) | 71,145 | 37,821 | (53,739) | 596,058 | |||||||||||||||||
期初現金及約當現金餘額 | 0 | 0 | 0 | 0 | 0 | 0 | 398,149 | 925,658 | 437,526 | 186,479 | 318,013 | 311,176 | 174,209 | |||||||||||||
期末現金及約當現金餘額 | (158,250) | 180,067 | (419,633) | 160,459 | (48,752) | 71,145 | 304,037 | 398,149 | 925,658 | 437,526 | 186,479 | 318,013 | 311,176 | |||||||||||||
資產負債表帳列之現金及約當現金 | 1,688,336 | 20.23% | 1,886,670 | 26.99% | 1,010,234 | 15.86% | 867,238 | 18.92% | 434,453 | 11.96% | 538,059 | 15.45% | 304,037 | 9.95% | 398,149 | 12.24% | 925,658 | 30.91% | 437,526 | 20.21% | 186,479 | 12.71% | 318,013 | 22.5% | 311,176 | 28.91% |
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) | 998,807 | 12.76% | 1,223,506 | 15.21% | 1,020,122 | 13.79% | 278,675 | 6.25% | 275,020 | 7.36% | 5,062 | 0.14% | (410,897) | -17.65% | 119,495 | 4.58% | 396,290 | 12.49% | 149,832 | 5.7% | 113,412 | 6.38% | 123,310 | 7.85% | 121,903 | 10% |
本期稅前淨利(淨損) | 998,807 | -8796.19% | 1,223,506 | 106.81% | 1,020,122 | 3043.78% | 278,675 | 68.56% | 275,020 | -91.55% | 5,062 | 0.98% | (410,897) | 102.92% | 119,495 | -23.57% | 396,290 | 186.45% | 149,832 | 110.37% | 113,412 | -72.07% | 123,310 | 397.3% | 121,903 | 44.38% |
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 126,547 | -1114.46% | 90,716 | 7.92% | 93,663 | 279.47% | 83,405 | 20.52% | 73,739 | -24.55% | 49,810 | 9.63% | 29,309 | -7.34% | 24,099 | -4.75% | 17,192 | 8.09% | 15,021 | 11.07% | 9,829 | -6.25% | 9,841 | 31.71% | 9,103 | 3.31% |
攤銷費用 | 32,453 | -285.8% | 31,855 | 2.78% | 25,011 | 74.63% | 13,797 | 3.39% | 753 | -0.25% | 0 | 0 | 0 | 1,462 | 0.69% | 941 | 0.69% | 704 | -0.45% | 474 | 1.53% | 375 | 0.14% | |||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | (36,345) | 320.08% | 31,562 | 2.76% | 64,518 | 192.5% | (48,869) | -12.02% | (26,381) | 8.78% | 291,745 | 56.41% | 528,523 | -132.38% | 46,576 | -9.19% | 30,837 | 14.51% | 78,272 | 57.66% | 41,214 | -26.19% | 16,744 | 53.95% | 1,758 | 0.64% |
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | (12,050) | 106.12% | (11,303) | -0.99% | (16,573) | -49.45% | 748 | 0.18% | 0 | 0% | (22) | 0% | 0 | 0% | 14 | 0.01% | (324) | 0.21% | 3,790 | 12.21% | (861) | -0.31% | ||||
利息費用 | 30,978 | -272.81% | 26,609 | 2.32% | 24,035 | 71.71% | 16,914 | 4.16% | 18,035 | -6% | 22,373 | 4.33% | 22,250 | -5.57% | 6,867 | -1.35% | 7,976 | 3.75% | 5,582 | 4.11% | 1,630 | -1.04% | 681 | 2.19% | 791 | 0.29% |
利息收入 | (44,416) | 391.16% | (23,884) | -2.09% | (3,368) | -10.05% | (745) | -0.18% | (2,417) | 0.8% | (4,812) | -0.93% | (7,340) | 1.84% | ||||||||||||
股利收入 | (26,600) | 234.26% | (21,650) | -1.89% | (12,858) | -38.36% | (7,678) | -1.89% | (16,149) | 5.38% | (3,331) | -0.64% | ||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | (5,312) | 46.78% | 174 | 0.02% | 4,019 | 11.99% | (502) | -0.12% | 312 | -0.1% | (2,570) | -0.5% | 74 | -0.02% | ||||||||||||
其他項目 | (1,417) | 12.48% | 9,535 | 0.83% | 5,083 | 15.17% | 6,255 | 1.54% | 0 | 0% | 31 | 0.01% | 0 | 0% | 4,075 | 13.13% | 12,069 | 4.39% | ||||||||
收益費損項目合計 | 63,838 | -562.2% | 133,614 | 11.66% | 203,030 | 605.79% | 63,325 | 15.58% | 54,643 | -18.19% | 355,560 | 68.75% | 572,816 | -143.48% | 68,930 | -13.6% | 55,490 | 26.11% | 131,776 | 97.07% | 59,653 | -37.91% | 43,168 | 139.09% | 22,993 | 8.37% |
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 | 5,150 | -45.35% | (302) | -0.03% | (1,948) | -5.81% | 524 | 0.13% | (3,827) | 1.27% | 6,103 | 1.18% | 1,681 | -0.42% | 6,866 | -1.35% | (12,142) | -5.71% | 3,023 | 2.23% | (3,180) | 2.02% | 3,686 | 11.88% | 8,247 | 3% |
應收帳款(增加)減少 | (496,233) | 4370.17% | (12,160) | -1.06% | (973,190) | -2903.74% | (82,498) | -20.3% | (158,973) | 52.92% | (235,650) | -45.57% | 119,905 | -30.03% | (610,891) | 120.52% | (483,774) | -227.61% | (277,530) | -204.44% | (94,243) | 59.89% | (37,778) | -121.72% | (31,456) | -11.45% |
其他應收款(增加)減少 | 34,101 | -300.32% | (5,846) | -0.51% | (13,389) | -39.95% | (11,350) | -2.79% | 7,691 | -2.56% | (16,538) | -3.2% | (560) | 0.14% | 596 | -0.12% | (5,654) | -2.66% | ||||||||
存貨(增加)減少 | (459,943) | 4050.58% | 431,258 | 37.65% | (638,346) | -1904.66% | (441,411) | -108.59% | (9,370) | 3.12% | (171,511) | -33.16% | (313,401) | 78.5% | (80,184) | 15.82% | 155,077 | 72.96% | (96,323) | -70.96% | (144,266) | 91.67% | (253,588) | -817.05% | 150,252 | 54.69% |
預付款項(增加)減少 | (84,638) | 745.38% | (24,578) | -2.15% | (21,094) | -62.94% | 12,563 | 3.09% | (27,845) | 9.27% | 27,287 | 5.28% | 16,133 | -4.04% | (27,481) | 5.42% | (9,924) | -4.67% | (201) | -0.15% | 16,885 | -10.73% | (35,472) | -114.29% | 23,272 | 8.47% |
其他營業資產(增加)減少 | (131) | 1.15% | (47,222) | -4.12% | (32,497) | -96.96% | 14,011 | 3.45% | (11,554) | 3.85% | 1,963 | 0.38% | (3,343) | 0.84% | (21,905) | 4.32% | ||||||||||
與營業活動相關之資產之淨變動合計 | (1,001,694) | 8821.61% | 341,150 | 29.78% | (1,680,464) | -5014.07% | (508,161) | -125.01% | (203,878) | 67.87% | (388,346) | -75.09% | (179,585) | 44.98% | (731,991) | 144.41% | (323,514) | -152.21% | (403,540) | -297.26% | (172,149) | 109.39% | (349,050) | -1124.63% | 114,382 | 41.64% |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
合約負債增加(減少) | (10,304) | 90.74% | 24,923 | 2.18% | (13,811) | -41.21% | 61,241 | 15.07% | (140,625) | 46.81% | 147,411 | 28.5% | 12,673 | -3.17% | ||||||||||||
應付票據增加(減少) | 1,133 | -9.98% | 100 | 0.01% | (49) | -0.15% | 49 | 0.01% | 0 | 0% | (4,884) | 1.22% | (1,212) | 0.24% | (393) | -0.18% | 3,057 | 2.25% | (3,623) | 2.3% | 1,241 | 4% | 687 | 0.25% | ||
應付帳款增加(減少) | 178,950 | -1575.96% | (522,845) | -45.64% | 488,843 | 1458.58% | 490,395 | 120.64% | (312,722) | 104.1% | 410,847 | 79.44% | (309,807) | 77.6% | 127,198 | -25.09% | 91,733 | 43.16% | 281,974 | 207.71% | (132,163) | 83.98% | 218,356 | 703.53% | 25,834 | 9.4% |
其他應付款增加(減少) | 69,145 | -608.94% | 122,975 | 10.74% | 162,836 | 485.86% | 55,310 | 13.61% | 27,795 | -9.25% | 40,337 | 7.8% | 1,463 | -0.37% | (15,049) | 2.97% | 56,603 | 26.63% | 34,363 | 25.31% | 4,591 | -2.92% | 7,357 | 23.7% | (1,813) | -0.66% |
負債準備增加(減少) | 55,529 | -489.03% | 7,312 | 0.64% | (470) | -1.4% | 2,656 | 0.65% | ||||||||||||||||||
其他流動負債增加(減少) | 1,641 | -14.45% | (7,108) | -0.62% | 1,542 | 4.6% | (13,439) | -3.31% | 17,196 | -5.72% | 4,032 | 0.78% | (7,827) | 1.96% | ||||||||||||
淨確定福利負債增加(減少) | 37 | -0.33% | 171 | 0.01% | 172 | 0.51% | 191 | -0.05% | 279 | -0.06% | 141 | 0.07% | ||||||||||||||
其他營業負債增加(減少) | (78) | 0.69% | 78 | 0.01% | 196 | 0.05% | 156 | -0.05% | 168 | 0.03% | 420 | 0.31% | 163 | -0.1% | 315 | 1.01% | 483 | 0.18% | ||||||||
與營業活動相關之負債之淨變動合計 | 296,053 | -2607.25% | (374,394) | -32.68% | 639,063 | 1906.8% | 596,408 | 146.72% | (408,200) | 135.89% | 602,795 | 116.56% | (308,191) | 77.19% | 108,596 | -21.42% | 155,834 | 73.32% | 295,927 | 217.99% | (124,584) | 79.17% | 233,444 | 752.15% | 53,502 | 19.48% |
與營業活動相關之資產及負債之淨變動合計 | (705,641) | 6214.36% | (33,244) | -2.9% | (1,041,401) | -3107.27% | 88,247 | 21.71% | (612,078) | 203.76% | 214,449 | 41.47% | (487,776) | 122.18% | (623,395) | 122.99% | (167,680) | -78.89% | (107,613) | -79.27% | (296,733) | 188.56% | (115,606) | -372.48% | 167,884 | 61.11% |
調整項目合計 | (641,803) | 5652.16% | 100,370 | 8.76% | (838,371) | -2501.48% | 151,572 | 37.29% | (557,435) | 185.57% | 570,009 | 110.22% | 85,040 | -21.3% | (554,465) | 109.39% | (112,190) | -52.78% | 24,163 | 17.8% | (237,080) | 150.65% | (72,438) | -233.39% | 190,877 | 69.48% |
營運產生之現金流入(流出) | 357,004 | -3144.02% | 1,323,876 | 115.57% | 181,751 | 542.3% | 430,247 | 105.85% | (282,415) | 94.01% | 575,071 | 111.2% | (325,857) | 81.62% | (434,970) | 85.81% | 284,100 | 133.67% | 173,995 | 128.17% | (123,668) | 78.58% | 50,872 | 163.91% | 312,780 | 113.86% |
收取之利息 | 43,890 | -386.53% | 22,048 | 1.92% | 2,650 | 7.91% | 1,014 | 0.25% | 2,728 | -0.91% | 4,764 | 0.92% | 6,795 | -1.7% | 4,511 | -0.89% | 1,999 | 0.94% | 208 | 0.15% | 149 | -0.09% | 743 | 2.39% | 243 | 0.09% |
收取之股利 | 26,600 | -234.26% | 21,650 | 1.89% | 12,858 | 38.36% | 7,678 | 1.89% | 16,149 | -5.38% | 3,331 | 0.64% | ||||||||||||||
支付之利息 | (31,206) | 274.82% | (26,620) | -2.32% | (24,188) | -72.17% | (18,028) | -4.44% | (17,766) | 5.91% | (21,251) | -4.11% | (21,723) | 5.44% | (6,757) | 1.33% | (7,981) | -3.76% | (5,352) | -3.94% | (1,586) | 1.01% | (662) | -2.13% | (1,335) | -0.49% |
退還(支付)之所得稅 | (407,643) | 3589.99% | (195,458) | -17.06% | (139,556) | -416.4% | (14,426) | -3.55% | (19,093) | 6.36% | (44,746) | -8.65% | (58,458) | 14.64% | (69,664) | 13.74% | (65,575) | -30.85% | (33,099) | -24.38% | (32,267) | 20.5% | (19,916) | -64.17% | (36,978) | -13.46% |
營業活動之淨現金流入(流出) | (11,355) | 100% | 1,145,496 | 100% | 33,515 | 100% | 406,485 | 100% | (300,397) | 100% | 517,169 | 100% | (399,243) | 100% | (506,880) | 100% | 212,543 | 100% | 135,752 | 100% | (157,372) | 100% | 31,037 | 100% | 274,710 | 100% |
投資活動之現金流量 | ||||||||||||||||||||||||||
取得透過其他綜合損益按公允價值衡量之金融資產 | (9,465) | 2.2% | ||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | (157,845) | 36.62% | 0 | 0% | 0 | 0% | ||||||||||||||||||||
對子公司之收購(扣除所取得之現金) | (220,253) | 51.09% | 0 | 0% | (4,736) | 2.9% | ||||||||||||||||||||
取得不動產、廠房及設備 | (46,139) | 10.7% | (137,279) | 72.7% | (39,773) | 74.11% | (14,440) | 50.9% | (34,883) | 43.06% | (51,769) | 160.29% | (37,609) | 23.06% | (29,176) | 72.58% | (52,567) | 85.33% | (131,445) | 89.18% | (6,366) | 9.85% | (11,793) | 54.69% | (4,512) | 10.92% |
處分不動產、廠房及設備 | 13,859 | -3.21% | 13 | -0.01% | 230 | -0.43% | 1,259 | -4.44% | 0 | 0% | 4,533 | -14.04% | ||||||||||||||
存出保證金增加 | (15,223) | 3.53% | (6,055) | 3.21% | (7,056) | 13.15% | (3,244) | 11.43% | (2,963) | 3.66% | (7,353) | 22.77% | (3,240) | 1.99% | (4,641) | 11.55% | (5,895) | 9.57% | (6,914) | 4.69% | 85 | -0.39% | (256) | 0.62% | ||
存出保證金減少 | 10,589 | -2.46% | 2,359 | -1.25% | 2,524 | -4.7% | 2,291 | -8.07% | 8,370 | -10.33% | 12,785 | -39.59% | 169 | -0.1% | 4,742 | -11.8% | 818 | -1.33% | 114 | -0.08% | 1,402 | -2.17% | ||||
取得無形資產 | (442) | 0.1% | (3,122) | 1.65% | (1,287) | 2.4% | (11,680) | 41.17% | (44,330) | 54.72% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
預付設備款增加 | (6,159) | 1.43% | (1,611) | 0.85% | (5,485) | 10.22% | (18,003) | 63.45% | (4,721) | 5.83% | (4,266) | 13.21% | (6,189) | 3.79% | (7,273) | 18.09% | (713) | 1.16% | (5,905) | 4.01% | (7,772) | 12.03% | (1,124) | 5.21% | (6,005) | 14.53% |
投資活動之淨現金流入(流出) | (431,078) | 100% | (188,826) | 100% | (53,667) | 100% | (28,372) | 100% | (81,012) | 100% | (32,297) | 100% | (163,121) | 100% | (40,196) | 100% | (61,607) | 100% | (147,399) | 100% | (64,621) | 100% | (21,563) | 100% | (41,324) | 100% |
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | 7,195,898 | 3690.13% | 3,880,832 | -4468.69% | 2,962,244 | 2526.93% | 2,523,648 | 3564.88% | 2,113,940 | 754.14% | 2,605,444 | -1088.2% | 4,501,450 | 968.05% | 190,000 | 627.89% | 50,000 | 14.76% | 290,000 | 111.62% | 110,000 | 126.04% | 38,536 | -939.22% | (50,207) | 52.23% |
短期借款減少 | (6,675,898) | -3423.47% | (3,786,832) | 4360.45% | (3,202,630) | -2731.99% | (2,351,058) | -3321.08% | (2,059,028) | -734.55% | (2,834,978) | 1184.06% | (4,171,032) | -896.99% | ||||||||||||
舉借長期借款 | 159,880 | 81.99% | 0 | 0% | 50,000 | 42.65% | 10,000 | 14.13% | 300,000 | 107.02% | 33,770 | -14.1% | 0 | 0% | ||||||||||||
償還長期借款 | (295,380) | -151.47% | (50,532) | 58.19% | (70,250) | -59.93% | (38,900) | -54.95% | (27,085) | -9.66% | (6,910) | 2.89% | (4,713) | -1.01% | 0 | 0% | (12,805) | -14.67% | ||||||||
存入保證金增加 | 973 | 0.5% | 0 | 0% | 519 | 0.73% | 0 | 0% | 4,609 | -1.93% | 0 | 0% | 266 | 0.88% | ||||||||||||
存入保證金減少 | (42) | -0.02% | 0 | 0% | (4,609) | 1.93% | (266) | -0.06% | ||||||||||||||||||
租賃本金償還 | (43,499) | -22.31% | (30,559) | 35.19% | (19,952) | -17.02% | (20,154) | -28.47% | (18,535) | -6.61% | (9,442) | 3.94% | ||||||||||||||
發放現金股利 | (124,887) | -64.04% | (79,017) | 90.99% | (53,263) | -45.44% | (53,263) | -75.24% | 0 | 0 | 0% | (29,817) | -6.41% | (148,211) | -489.79% | (31,239) | -9.22% | (30,200) | -11.62% | (28,132) | -32.23% | (42,639) | 1039.22% | (45,912) | 47.77% | |
非控制權益變動 | (22,041) | -11.3% | (20,737) | 23.88% | 1,078 | 0.92% | 0 | 0% | 1,070 | 0.38% | (27,312) | 11.41% | (37,754) | -8.12% | (11,795) | -38.98% | 0 | 0% | 18,210 | 20.87% | ||||||
籌資活動之淨現金流入(流出) | 195,004 | 100% | (86,845) | 100% | 117,227 | 100% | 70,792 | 100% | 280,311 | 100% | (239,428) | 100% | 465,002 | 100% | 30,260 | 100% | 338,811 | 100% | 259,800 | 100% | 87,273 | 100% | (4,103) | 100% | (96,119) | 100% |
匯率變動對現金及約當現金之影響 | 49,095 | 6,611 | 45,921 | (16,120) | (2,508) | (11,422) | 3,250 | (10,693) | (1,615) | 2,894 | 3,186 | 1,466 | (300) | |||||||||||||
本期現金及約當現金增加(減少)數 | (198,334) | 876,436 | 142,996 | 432,785 | (103,606) | 234,022 | (94,112) | (527,509) | 488,132 | 251,047 | (131,534) | 6,837 | 136,967 | |||||||||||||
期初現金及約當現金餘額 | 1,886,670 | 1,010,234 | 867,238 | 434,453 | 538,059 | 304,037 | ||||||||||||||||||||
期末現金及約當現金餘額 | 1,688,336 | 1,886,670 | 1,010,234 | 867,238 | 434,453 | 538,059 | ||||||||||||||||||||
資產負債表帳列之現金及約當現金 | 1,688,336 | 1,886,670 | 1,010,234 | 867,238 | 434,453 | 538,059 | 304,037 | 398,149 | 925,658 | 437,526 | 186,479 | 318,013 | 311,176 |
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
虹堡(5258) 2024年第4季「營業活動之現金流」單季為NT$-795萬元、較上一季成長88.69%;而今年初至今累積為NT$-1,136萬元、較去年同期衰退-100.99%。
單季
虹堡(5258) 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$-795萬元,較上一季成長88.69%,為過去11年同期中的第7高。
同時虹堡過去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-26.89%、--與--。
其中稅前淨利為NT$2.99億元,收益費損相關之調整項目為NT$-3,696萬元,所得稅/利息等之影響數為NT$-6,163萬元
今年初累積至今
今年全年營業活動之現金流累積為NT$-1,136萬元,較去年同期衰退-100.99%,為過去11年同期中的第8高。
同時虹堡過去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-26.58%、--與--。
其中稅前淨利為NT$9.99億元,收益費損相關之調整項目為NT$6,384萬元,所得稅/利息等之影響數為NT$-3.68億元
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) | 298,543 | 297,526 | 319,209 | 132,644 | 85,512 | 178,062 | (401,893) | 80,675 | 66,834 | |||||||||||||||||
收益費損項目合計 | (36,963) | 35,432 | 99,543 | 31,724 | 25,167 | 5,975 | 469,039 | 40,511 | 28,112 | |||||||||||||||||
折舊費用 | 33,141 | 17,464 | 33,914 | 27,028 | 23,873 | 14,315 | 9,596 | 7,579 | 5,469 | 0 | 0 | 0 | 0 | |||||||||||||
攤銷費用 | (17) | 13,816 | 13,835 | 3,714 | 753 | 0 | 0 | 0 | 515 | 0 | 0 | 0 | 0 | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (207,903) | (144,104) | (575,956) | 29,834 | (156,258) | 52,613 | (8,986) | (348,809) | 285,682 | 0 | 0 | 0 | 0 | |||||||||||||
營業活動之淨現金流入(流出) | (7,950) | 178,145 | (209,932) | 183,922 | (51,248) | 219,046 | 35,570 | (227,247) | 380,521 |
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) | 998,807 | 12.76% | 1,223,506 | 15.21% | 1,020,122 | 13.79% | 278,675 | 6.25% | 275,020 | 7.36% | 5,062 | 0.14% | (410,897) | -17.65% | 119,495 | 4.58% | 396,290 | 12.49% | 149,832 | 5.7% | 113,412 | 6.38% | 123,310 | 7.85% | 121,903 | 10% |
收益費損項目合計 | 63,838 | -562.2% | 133,614 | 11.66% | 203,030 | 605.79% | 63,325 | 15.58% | 54,643 | -18.19% | 355,560 | 68.75% | 572,816 | -143.48% | 68,930 | -13.6% | 55,490 | 26.11% | 131,776 | 97.07% | 59,653 | -37.91% | 43,168 | 139.09% | 22,993 | 8.37% |
折舊費用 | 126,547 | -1114.46% | 90,716 | 7.92% | 93,663 | 279.47% | 83,405 | 20.52% | 73,739 | -24.55% | 49,810 | 9.63% | 29,309 | -7.34% | 24,099 | -4.75% | 17,192 | 8.09% | 15,021 | 11.07% | 9,829 | -6.25% | 9,841 | 31.71% | 9,103 | 3.31% |
攤銷費用 | 32,453 | -285.8% | 31,855 | 2.78% | 25,011 | 74.63% | 13,797 | 3.39% | 753 | -0.25% | 0 | 0 | 0 | 1,462 | 0.69% | 941 | 0.69% | 704 | -0.45% | 474 | 1.53% | 375 | 0.14% | |||
與營業活動相關之資產及負債之淨變動合計 | (705,641) | 6214.36% | (33,244) | -2.9% | (1,041,401) | -3107.27% | 88,247 | 21.71% | (612,078) | 203.76% | 214,449 | 41.47% | (487,776) | 122.18% | (623,395) | 122.99% | (167,680) | -78.89% | (107,613) | -79.27% | (296,733) | 188.56% | (115,606) | -372.48% | 167,884 | 61.11% |
營業活動之淨現金流入(流出) | (11,355) | 100% | 1,145,496 | 100% | 33,515 | 100% | 406,485 | 100% | (300,397) | 100% | 517,169 | 100% | (399,243) | 100% | (506,880) | 100% | 212,543 | 100% | 135,752 | 100% | (157,372) | 100% | 31,037 | 100% | 274,710 | 100% |
投資活動之淨現金流
虹堡(5258) 2024年第4季「投資活動之淨現金流」單季為NT$-1,335萬元、較上一季成長90.29%;而今年初至今累積為NT$-4.31億元、較去年同期衰退-128.29%。
單季
虹堡(5258) 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$-1,335萬元,較上一季成長90.29%,為過去11年同期中的第5高。
今年初累積至今
今年全年投資活動之淨現金流累積為NT$-4.31億元,較去年同期衰退-128.29%,為過去11年同期中的第12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) | (13,352) | (9,157) | (76,939) | (34,134) | 16,627 | (22,732) | (98,534) | 54,849 | (24,207) | |||||||||||||||||
取得不動產、廠房及設備 | (9,975) | (11,281) | (10,836) | (5,215) | (23,613) | (30,085) | (16,637) | (17,506) | (19,469) | 0 | 0 | 0 | 0 | |||||||||||||
處分不動產、廠房及設備 | 33 | 0 | 222 | 1,245 | 0 | 342 | ||||||||||||||||||||
取得無形資產 | (1) | (1,019) | (995) | (2,302) | (44,330) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
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 | 3 | 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 | 0 | |||||||||||||||||||||||||
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 | (4,914) | |||||||||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 2,063 | (62,985) | (12,884) | (2,485) | 2,938 | |||||||||||||||||||||
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) | (431,078) | 100% | (188,826) | 100% | (53,667) | 100% | (28,372) | 100% | (81,012) | 100% | (32,297) | 100% | (163,121) | 100% | (40,196) | 100% | (61,607) | 100% | (147,399) | 100% | (64,621) | 100% | (21,563) | 100% | (41,324) | 100% |
取得不動產、廠房及設備 | (46,139) | 10.7% | (137,279) | 72.7% | (39,773) | 74.11% | (14,440) | 50.9% | (34,883) | 43.06% | (51,769) | 160.29% | (37,609) | 23.06% | (29,176) | 72.58% | (52,567) | 85.33% | (131,445) | 89.18% | (6,366) | 9.85% | (11,793) | 54.69% | (4,512) | 10.92% |
處分不動產、廠房及設備 | 13,859 | -3.21% | 13 | -0.01% | 230 | -0.43% | 1,259 | -4.44% | 0 | 0% | 4,533 | -14.04% | ||||||||||||||
取得無形資產 | (442) | 0.1% | (3,122) | 1.65% | (1,287) | 2.4% | (11,680) | 41.17% | (44,330) | 54.72% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
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 | 0% | (1,896) | 5.87% | (93) | 0.06% | ||||||||||||||||||||
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 | (9,465) | 2.2% | ||||||||||||||||||||||||
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 | (157,845) | 36.62% | 0 | 0% | 0 | 0% | ||||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | (43,131) | 22.84% | (2,820) | 5.25% | 15,445 | -54.44% | (2,485) | 3.07% | 15,669 | -48.52% | ||||||||||||||||
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
虹堡(5258) 2024年第4季「籌資活動之淨現金流」單季為NT$-1.36億元、較上一季衰退-149.31%;而今年初至今累積為NT$1.95億元、較去年同期成長324.54%。
單季
虹堡(5258) 最新公布的2024年第4季財報中,本季新增之「籌資活動之淨現金流」為NT$-1.36億元,較上一季衰退-149.31%,為過去11年同期中的第10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$1.95億元,較去年同期成長324.54%,為過去11年同期中的第5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) | (136,195) | 49,141 | (121,293) | 15,651 | (16,286) | (112,794) | 100,661 | 105,916 | 240,050 | |||||||||||||||||
短期借款增加 | 1,830,000 | 1,296,832 | 686,000 | 864,054 | 552,109 | 585,339 | 955,668 | 120,000 | (80,000) | |||||||||||||||||
短期借款減少 | (1,830,000) | (1,136,832) | (721,000) | (782,534) | (555,553) | (664,077) | (991,032) | |||||||||||||||||||
發行公司債 | ||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||
舉借長期借款 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
償還長期借款 | 0 | (23,483) | (27,820) | (7,622) | (7,157) | (3,001) | (1,292) | |||||||||||||||||||
發放現金股利 | (124,887) | (79,017) | (53,263) | (53,263) | 0 | 0 | (29,817) | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
庫藏股票買回成本 | 0 | 0 |
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) | 195,004 | 100% | (86,845) | 100% | 117,227 | 100% | 70,792 | 100% | 280,311 | 100% | (239,428) | 100% | 465,002 | 100% | 30,260 | 100% | 338,811 | 100% | 259,800 | 100% | 87,273 | 100% | (4,103) | 100% | (96,119) | 100% |
短期借款增加 | 7,195,898 | 3690.13% | 3,880,832 | -4468.69% | 2,962,244 | 2526.93% | 2,523,648 | 3564.88% | 2,113,940 | 754.14% | 2,605,444 | -1088.2% | 4,501,450 | 968.05% | 190,000 | 627.89% | 50,000 | 14.76% | 290,000 | 111.62% | 110,000 | 126.04% | 38,536 | -939.22% | (50,207) | 52.23% |
短期借款減少 | (6,675,898) | -3423.47% | (3,786,832) | 4360.45% | (3,202,630) | -2731.99% | (2,351,058) | -3321.08% | (2,059,028) | -734.55% | (2,834,978) | 1184.06% | (4,171,032) | -896.99% | ||||||||||||
發行公司債 | ||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||
舉借長期借款 | 159,880 | 81.99% | 0 | 0% | 50,000 | 42.65% | 10,000 | 14.13% | 300,000 | 107.02% | 33,770 | -14.1% | 0 | 0% | ||||||||||||
償還長期借款 | (295,380) | -151.47% | (50,532) | 58.19% | (70,250) | -59.93% | (38,900) | -54.95% | (27,085) | -9.66% | (6,910) | 2.89% | (4,713) | -1.01% | 0 | 0% | (12,805) | -14.67% | ||||||||
發放現金股利 | (124,887) | -64.04% | (79,017) | 90.99% | (53,263) | -45.44% | (53,263) | -75.24% | 0 | 0 | 0% | (29,817) | -6.41% | (148,211) | -489.79% | (31,239) | -9.22% | (30,200) | -11.62% | (28,132) | -32.23% | (42,639) | 1039.22% | (45,912) | 47.77% | |
庫藏股票買回成本 | 0 | 0% | (18,051) | -6.44% |
ifa.ai自當盡力提供正確訊息,但如有疏忽或錯誤遺漏,本公司或關係企業與其任何董事或任何受僱人,恕不負任何法律責任。