5403
130
TWD+3.50 (2.77%)
2025.05.22收盤
中菲-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) | 177,619 | 157,482 | 147,068 | 123,560 | 85,294 | 66,673 | 49,241 | 51,854 | 76,487 | 66,332 | 39,469 | 32,320 | 29,073 | 8,067 | ||||||||||||||
本期稅前淨利(淨損) | 177,619 | 157,482 | 163,374 | 123,560 | 85,294 | 66,673 | 49,241 | 51,854 | 76,487 | 66,332 | 39,469 | 32,320 | 29,073 | 8,067 | ||||||||||||||
調整項目 | ||||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||||
折舊費用 | 5,393 | 3,381 | 6,896 | 7,730 | 8,450 | 5,789 | 5,249 | 5,081 | 4,884 | 4,733 | 4,905 | 3,651 | 1,463 | 1,665 | ||||||||||||||
攤銷費用 | 1,542 | 1,178 | 2,352 | 2,870 | 2,863 | 378 | 512 | 221 | 177 | 40 | 25 | 44 | 36 | 136 | ||||||||||||||
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | 4 | (314) | (102) | 1,631 | (155) | 1,477 | (447) | (364) | ||||||||||||||||||||
利息費用 | 63 | 0 | 1,072 | 1,013 | 2,342 | 820 | 2,036 | 1,534 | 2,021 | 2,911 | 2,938 | 3,232 | 0 | 6 | ||||||||||||||
利息收入 | (4,249) | (4,346) | (3,043) | (1,468) | (1,988) | (620) | (732) | (369) | ||||||||||||||||||||
股份基礎給付酬勞成本 | 11,822 | 11,713 | 5,689 | 5,943 | 0 | 0 | 0 | 0 | ||||||||||||||||||||
採用權益法認列之關聯企業及合資損失(利益)之份額 | 1,138 | 1,010 | 482 | 0 | 0 | (667) | 3,145 | 577 | (728) | (253) | 1,751 | 2,845 | 692 | (664) | ||||||||||||||
收益費損項目合計 | 15,713 | 12,622 | 24,669 | 23,967 | 13,052 | 12,426 | 22,858 | 25,803 | 13,272 | 10,299 | 15,305 | 12,716 | 14,786 | 913 | ||||||||||||||
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 | ||||||||||||||||||||||||||||
合約資產(增加)減少 | (4,474) | (22,912) | (9,642) | (83,778) | (14,980) | (770) | (20,219) | (11,450) | ||||||||||||||||||||
應收票據(增加)減少 | (338) | (867) | 764 | 634 | 722 | 601 | (914) | (51) | (211) | (100) | 292 | 1,068 | 2,171 | 5,365 | ||||||||||||||
應收帳款(增加)減少 | (3,001) | 50,796 | 90,704 | 108,093 | 187,890 | 62,348 | 40,220 | 15,732 | (16,407) | 75,678 | (4,115) | 18,203 | 1,206 | (3,761) | ||||||||||||||
存貨(增加)減少 | 48 | (109,396) | (18,068) | 85,566 | (45,044) | (32,599) | 16,609 | (11,481) | 31,659 | (97,918) | 37,985 | (19,507) | 4,273 | (71,119) | ||||||||||||||
預付款項(增加)減少 | (8,177) | (9,904) | (17,641) | (29,625) | (66,845) | (6,592) | (48) | 4,097 | (11,156) | (14,399) | (4,510) | 1,868 | 904 | (6,809) | ||||||||||||||
其他流動資產(增加)減少 | 1,500 | (1,042) | (6,601) | (6,434) | (163) | (463) | (571) | 0 | ||||||||||||||||||||
與營業活動相關之資產之淨變動合計 | (14,442) | (93,325) | 46,329 | 74,456 | 61,580 | 22,525 | 35,077 | (3,153) | 3,244 | (36,784) | 29,419 | 1,610 | 7,627 | (66,141) | ||||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||||
合約負債增加(減少) | (85,966) | 14,099 | (56,047) | 28,364 | 130,659 | (68,604) | (28,910) | (36,491) | ||||||||||||||||||||
應付帳款增加(減少) | 31,431 | (65,948) | (30,229) | (93,643) | (106,090) | (36,049) | (38,790) | 15,665 | 3,009 | (45,200) | (8,001) | (12,463) | 1,239 | 37,405 | ||||||||||||||
其他應付款增加(減少) | (118,996) | (99,201) | (107,497) | (104,665) | (104,648) | (64,093) | (40,443) | (38,544) | (26,249) | (27,700) | (26,993) | (27,668) | (6,996) | (7,782) | ||||||||||||||
負債準備增加(減少) | 685 | 1,194 | (3,166) | (8,367) | (2,923) | (2,110) | (1,914) | (12,922) | (6,328) | (12,479) | (3,229) | (9,460) | (10,326) | (16,523) | ||||||||||||||
其他流動負債增加(減少) | (25,340) | (9,323) | (31,131) | (17,463) | (941) | (3,594) | (12,423) | (10,806) | ||||||||||||||||||||
淨確定福利負債增加(減少) | (468) | (431) | (458) | (417) | (604) | (386) | (334) | (256) | (245) | (190) | (323) | (281) | ||||||||||||||||
與營業活動相關之負債之淨變動合計 | (198,654) | (159,610) | (228,528) | (196,093) | (84,502) | (174,836) | (122,878) | (83,354) | (124,716) | (30,354) | (112,713) | (41,208) | (25,168) | 109,892 | ||||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (213,096) | (252,935) | (182,199) | (121,637) | (22,922) | (152,311) | (87,801) | (86,507) | (121,472) | (67,138) | (83,294) | (39,598) | (17,541) | 43,751 | ||||||||||||||
調整項目合計 | (197,383) | (240,313) | (157,530) | (97,670) | (9,870) | (139,885) | (64,943) | (60,704) | (108,200) | (56,839) | (67,989) | (26,882) | (2,755) | 44,664 | ||||||||||||||
營運產生之現金流入(流出) | (19,764) | (82,831) | 5,844 | 25,890 | 75,424 | (73,212) | (15,702) | (8,850) | (31,713) | 9,493 | (28,520) | 5,438 | 26,318 | 52,731 | ||||||||||||||
收取之利息 | 4,249 | 4,346 | 3,043 | 1,468 | 1,988 | 620 | 732 | 369 | 297 | 532 | 697 | 528 | 1,184 | 971 | ||||||||||||||
支付之利息 | (63) | 0 | (1,072) | (1,013) | (2,380) | (820) | (2,036) | (1,559) | (2,042) | (2,957) | (2,948) | (2,748) | 0 | (6) | ||||||||||||||
退還(支付)之所得稅 | (421) | (287) | (315) | 0 | 0 | (6) | (20) | 0 | 0 | (15) | (16) | (2,200) | (3,462) | (50) | ||||||||||||||
營業活動之淨現金流入(流出) | (15,999) | (78,772) | 7,500 | 26,345 | 75,032 | (73,418) | (17,026) | (10,040) | (33,458) | 7,053 | (30,787) | 1,018 | 24,040 | 53,646 | ||||||||||||||
營業活動之現金流量-直接法 | ||||||||||||||||||||||||||||
營業活動之收現類別 | ||||||||||||||||||||||||||||
營業活動之收現類別合計 | (15,999) | |||||||||||||||||||||||||||
投資活動之現金流量 | ||||||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | (18) | (5,287) | (96,900) | (15,273) | (3,428) | (16,457) | (7,786) | (16,888) | 1,693 | 0 | 3,945 | |||||||||||||||||
取得透過損益按公允價值衡量之金融資產 | (1,000) | 0 | 0 | 0 | 0 | (9,050) | ||||||||||||||||||||||
處分透過損益按公允價值衡量之金融資產 | 0 | 2,510 | 0 | 0 | 0 | 9,819 | 0 | 9,770 | ||||||||||||||||||||
取得不動產、廠房及設備 | (2,644) | (600) | (1,533) | (5,871) | (26,890) | (600) | (718) | (3,553) | (878) | (1,066) | 0 | (25,942) | 0 | 0 | ||||||||||||||
存出保證金增加 | (14,970) | 0 | 0 | 0 | 0 | 0 | (493) | 0 | (617) | 0 | ||||||||||||||||||
取得無形資產 | (1,892) | (1,529) | 0 | (424) | (2,209) | 0 | (1,033) | (342) | (431) | 0 | 0 | (311) | 0 | 0 | ||||||||||||||
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
長期應收租賃款減少 | 403 | |||||||||||||||||||||||||||
預付設備款增加 | 0 | 0 | 0 | 0 | (810) | |||||||||||||||||||||||
投資活動之淨現金流入(流出) | (20,121) | (20,266) | 3,826 | (7,909) | 34,768 | 13,825 | (3,661) | 9,118 | 25,543 | (37,332) | 25,782 | (57,716) | (12,228) | (69,290) | ||||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||||||
租賃本金償還 | (259) | 0 | (176) | (638) | (1,070) | (101) | ||||||||||||||||||||||
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 | (2,340) | (512) | (365) | (365) | ||||||||||||||||||||||||
籌資活動之淨現金流入(流出) | (2,599) | |||||||||||||||||||||||||||
匯率變動對現金及約當現金之影響 | 0 | (512) | (54,100) | 12,495 | (149,916) | 77,899 | 0 | (25,000) | (65,000) | 81,995 | 3,008 | 33,677 | 0 | 135 | ||||||||||||||
本期現金及約當現金增加(減少)數 | (38,719) | |||||||||||||||||||||||||||
期初現金及約當現金餘額 | 1,114,567 | (99,550) | (42,774) | 30,931 | (40,116) | 18,306 | (20,687) | (25,922) | (72,915) | 51,716 | (1,997) | (23,021) | 11,812 | (15,509) | ||||||||||||||
期末現金及約當現金餘額 | 1,075,848 | 1,106,942 | 536,732 | 68,990 | 151,775 | 16,586 | 48,407 | 62,232 | 143,312 | 32,320 | 19,327 | 13,250 | 13,418 | 31,843 | ||||||||||||||
資產負債表帳列之現金及約當現金 | 1,075,848 | 22.87% | 1,007,392 | 493,958 | 99,921 | 111,659 | 34,892 | 27,720 | 36,310 | 70,397 | 84,036 | 17,330 | (9,771) | 25,230 | 16,334 |
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) | 177,619 | 20.97% | 157,482 | 22.35% | 147,068 | 23.64% | 123,560 | 12.94% | 85,294 | 9.85% | 66,673 | 17.41% | 49,241 | 13.4% | 51,854 | 13.37% | 76,487 | 19.43% | 66,332 | 19.12% | 39,469 | 13.22% | 32,320 | 10.06% | 29,073 | 8.96% | 8,067 | 2.86% |
本期稅前淨利(淨損) | 177,619 | -1110.19% | 157,482 | -199.92% | 163,374 | 2178.32% | 123,560 | 469.01% | 85,294 | 113.68% | 66,673 | -90.81% | 49,241 | -289.21% | 51,854 | -516.47% | 76,487 | -228.61% | 66,332 | 940.48% | 39,469 | -128.2% | 32,320 | 3174.85% | 29,073 | 120.94% | 8,067 | 15.04% |
調整項目 | ||||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||||
折舊費用 | 5,393 | -33.71% | 3,381 | -4.29% | 6,896 | 91.95% | 7,730 | 29.34% | 8,450 | 11.26% | 5,789 | -7.88% | 5,249 | -30.83% | 5,081 | -50.61% | 4,884 | -14.6% | 4,733 | 67.11% | 4,905 | -15.93% | 3,651 | 358.64% | 1,463 | 6.09% | 1,665 | 3.1% |
攤銷費用 | 1,542 | -9.64% | 1,178 | -1.5% | 2,352 | 31.36% | 2,870 | 10.89% | 2,863 | 3.82% | 378 | -0.51% | 512 | -3.01% | 221 | -2.2% | 177 | -0.53% | 40 | 0.57% | 25 | -0.08% | 44 | 4.32% | 36 | 0.15% | 136 | 0.25% |
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | 4 | -0.03% | (314) | 0.4% | (102) | -1.36% | 1,631 | 6.19% | (155) | -0.21% | 1,477 | -2.01% | (447) | 2.63% | (364) | 3.63% | ||||||||||||
利息費用 | 63 | -0.39% | 0 | 0% | 1,072 | 14.29% | 1,013 | 3.85% | 2,342 | 3.12% | 820 | -1.12% | 2,036 | -11.96% | 1,534 | -15.28% | 2,021 | -6.04% | 2,911 | 41.27% | 2,938 | -9.54% | 3,232 | 317.49% | 0 | 0% | 6 | 0.01% |
利息收入 | (4,249) | 26.56% | (4,346) | 5.52% | (3,043) | -40.57% | (1,468) | -5.57% | (1,988) | -2.65% | (620) | 0.84% | (732) | 4.3% | (369) | 3.68% | ||||||||||||
股份基礎給付酬勞成本 | 11,822 | -73.89% | 11,713 | -14.87% | 5,689 | 75.85% | 5,943 | 22.56% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | ||||||||||||
採用權益法認列之關聯企業及合資損失(利益)之份額 | 1,138 | -7.11% | 1,010 | -1.28% | 482 | 6.43% | 0 | 0% | 0 | 0% | (667) | 0.91% | 3,145 | -18.47% | 577 | -5.75% | (728) | 2.18% | (253) | -3.59% | 1,751 | -5.69% | 2,845 | 279.47% | 692 | 2.88% | (664) | -1.24% |
收益費損項目合計 | 15,713 | -98.21% | 12,622 | -16.02% | 24,669 | 328.92% | 23,967 | 90.97% | 13,052 | 17.4% | 12,426 | -16.93% | 22,858 | -134.25% | 25,803 | -257% | 13,272 | -39.67% | 10,299 | 146.02% | 15,305 | -49.71% | 12,716 | 1249.12% | 14,786 | 61.51% | 913 | 1.7% |
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 | ||||||||||||||||||||||||||||
合約資產(增加)減少 | (4,474) | 27.96% | (22,912) | 29.09% | (9,642) | -128.56% | (83,778) | -318% | (14,980) | -19.96% | (770) | 1.05% | (20,219) | 118.75% | (11,450) | 114.04% | ||||||||||||
應收票據(增加)減少 | (338) | 2.11% | (867) | 1.1% | 764 | 10.19% | 634 | 2.41% | 722 | 0.96% | 601 | -0.82% | (914) | 5.37% | (51) | 0.51% | (211) | 0.63% | (100) | -1.42% | 292 | -0.95% | 1,068 | 104.91% | 2,171 | 9.03% | 5,365 | 10% |
應收帳款(增加)減少 | (3,001) | 18.76% | 50,796 | -64.48% | 90,704 | 1209.39% | 108,093 | 410.3% | 187,890 | 250.41% | 62,348 | -84.92% | 40,220 | -236.23% | 15,732 | -156.69% | (16,407) | 49.04% | 75,678 | 1072.99% | (4,115) | 13.37% | 18,203 | 1788.11% | 1,206 | 5.02% | (3,761) | -7.01% |
存貨(增加)減少 | 48 | -0.3% | (109,396) | 138.88% | (18,068) | -240.91% | 85,566 | 324.79% | (45,044) | -60.03% | (32,599) | 44.4% | 16,609 | -97.55% | (11,481) | 114.35% | 31,659 | -94.62% | (97,918) | -1388.32% | 37,985 | -123.38% | (19,507) | -1916.21% | 4,273 | 17.77% | (71,119) | -132.57% |
預付款項(增加)減少 | (8,177) | 51.11% | (9,904) | 12.57% | (17,641) | -235.21% | (29,625) | -112.45% | (66,845) | -89.09% | (6,592) | 8.98% | (48) | 0.28% | 4,097 | -40.81% | (11,156) | 33.34% | (14,399) | -204.15% | (4,510) | 14.65% | 1,868 | 183.5% | 904 | 3.76% | (6,809) | -12.69% |
其他流動資產(增加)減少 | 1,500 | -9.38% | (1,042) | 1.32% | (6,601) | -88.01% | (6,434) | -24.42% | (163) | -0.22% | (463) | 0.63% | (571) | 3.35% | 0 | 0% | ||||||||||||
與營業活動相關之資產之淨變動合計 | (14,442) | 90.27% | (93,325) | 118.47% | 46,329 | 617.72% | 74,456 | 282.62% | 61,580 | 82.07% | 22,525 | -30.68% | 35,077 | -206.02% | (3,153) | 31.4% | 3,244 | -9.7% | (36,784) | -521.54% | 29,419 | -95.56% | 1,610 | 158.15% | 7,627 | 31.73% | (66,141) | -123.29% |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||||
合約負債增加(減少) | (85,966) | 537.32% | 14,099 | -17.9% | (56,047) | -747.29% | 28,364 | 107.66% | 130,659 | 174.14% | (68,604) | 93.44% | (28,910) | 169.8% | (36,491) | 363.46% | ||||||||||||
應付帳款增加(減少) | 31,431 | -196.46% | (65,948) | 83.72% | (30,229) | -403.05% | (93,643) | -355.45% | (106,090) | -141.39% | (36,049) | 49.1% | (38,790) | 227.83% | 15,665 | -156.03% | 3,009 | -8.99% | (45,200) | -640.86% | (8,001) | 25.99% | (12,463) | -1224.26% | 1,239 | 5.15% | 37,405 | 69.73% |
其他應付款增加(減少) | (118,996) | 743.77% | (99,201) | 125.93% | (107,497) | -1433.29% | (104,665) | -397.29% | (104,648) | -139.47% | (64,093) | 87.3% | (40,443) | 237.54% | (38,544) | 383.9% | (26,249) | 78.45% | (27,700) | -392.74% | (26,993) | 87.68% | (27,668) | -2717.88% | (6,996) | -29.1% | (7,782) | -14.51% |
負債準備增加(減少) | 685 | -4.28% | 1,194 | -1.52% | (3,166) | -42.21% | (8,367) | -31.76% | (2,923) | -3.9% | (2,110) | 2.87% | (1,914) | 11.24% | (12,922) | 128.71% | (6,328) | 18.91% | (12,479) | -176.93% | (3,229) | 10.49% | (9,460) | -929.27% | (10,326) | -42.95% | (16,523) | -30.8% |
其他流動負債增加(減少) | (25,340) | 158.38% | (9,323) | 11.84% | (31,131) | -415.08% | (17,463) | -66.29% | (941) | -1.25% | (3,594) | 4.9% | (12,423) | 72.96% | (10,806) | 107.63% | ||||||||||||
淨確定福利負債增加(減少) | (468) | 2.93% | (431) | 0.55% | (458) | -6.11% | (417) | -1.58% | (604) | -0.8% | (386) | 0.53% | (334) | 1.96% | (256) | 2.55% | (245) | 0.73% | (190) | -2.69% | (323) | 1.05% | (281) | -27.6% | ||||
與營業活動相關之負債之淨變動合計 | (198,654) | 1241.67% | (159,610) | 202.62% | (228,528) | -3047.04% | (196,093) | -744.33% | (84,502) | -112.62% | (174,836) | 238.14% | (122,878) | 721.71% | (83,354) | 830.22% | (124,716) | 372.75% | (30,354) | -430.37% | (112,713) | 366.11% | (41,208) | -4047.94% | (25,168) | -104.69% | 109,892 | 204.85% |
與營業活動相關之資產及負債之淨變動合計 | (213,096) | 1331.93% | (252,935) | 321.1% | (182,199) | -2429.32% | (121,637) | -461.71% | (22,922) | -30.55% | (152,311) | 207.46% | (87,801) | 515.69% | (86,507) | 861.62% | (121,472) | 363.06% | (67,138) | -951.91% | (83,294) | 270.55% | (39,598) | -3889.78% | (17,541) | -72.97% | 43,751 | 81.56% |
調整項目合計 | (197,383) | 1233.72% | (240,313) | 305.07% | (157,530) | -2100.4% | (97,670) | -370.73% | (9,870) | -13.15% | (139,885) | 190.53% | (64,943) | 381.43% | (60,704) | 604.62% | (108,200) | 323.39% | (56,839) | -805.88% | (67,989) | 220.84% | (26,882) | -2640.67% | (2,755) | -11.46% | 44,664 | 83.26% |
營運產生之現金流入(流出) | (19,764) | 123.53% | (82,831) | 105.15% | 5,844 | 77.92% | 25,890 | 98.27% | 75,424 | 100.52% | (73,212) | 99.72% | (15,702) | 92.22% | (8,850) | 88.15% | (31,713) | 94.78% | 9,493 | 134.6% | (28,520) | 92.64% | 5,438 | 534.18% | 26,318 | 109.48% | 52,731 | 98.29% |
收取之利息 | 4,249 | -26.56% | 4,346 | -5.52% | 3,043 | 40.57% | 1,468 | 5.57% | 1,988 | 2.65% | 620 | -0.84% | 732 | -4.3% | 369 | -3.68% | 297 | -0.89% | 532 | 7.54% | 697 | -2.26% | 528 | 51.87% | 1,184 | 4.93% | 971 | 1.81% |
支付之利息 | (63) | 0.39% | 0 | 0% | (1,072) | -14.29% | (1,013) | -3.85% | (2,380) | -3.17% | (820) | 1.12% | (2,036) | 11.96% | (1,559) | 15.53% | (2,042) | 6.1% | (2,957) | -41.93% | (2,948) | 9.58% | (2,748) | -269.94% | 0 | 0% | (6) | -0.01% |
退還(支付)之所得稅 | (421) | 2.63% | (287) | 0.36% | (315) | -4.2% | 0 | 0% | 0 | 0% | (6) | 0.01% | (20) | 0.12% | 0 | 0% | 0 | 0% | (15) | -0.21% | (16) | 0.05% | (2,200) | -216.11% | (3,462) | -14.4% | (50) | -0.09% |
營業活動之淨現金流入(流出) | (15,999) | 100% | (78,772) | 100% | 7,500 | 100% | 26,345 | 100% | 75,032 | 100% | (73,418) | 100% | (17,026) | 100% | (10,040) | 100% | (33,458) | 100% | 7,053 | 100% | (30,787) | 100% | 1,018 | 100% | 24,040 | 100% | 53,646 | 100% |
營業活動之現金流量-直接法 | ||||||||||||||||||||||||||||
營業活動之收現類別 | ||||||||||||||||||||||||||||
營業活動之收現類別合計 | (15,999) | |||||||||||||||||||||||||||
投資活動之現金流量 | ||||||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | (18) | 0.09% | (5,287) | 26.09% | (96,900) | -2532.67% | (15,273) | 193.11% | (3,428) | -9.86% | (16,457) | -119.04% | (7,786) | 212.67% | (16,888) | -185.22% | 1,693 | 6.63% | 0 | 0% | 3,945 | 15.3% | ||||||
取得透過損益按公允價值衡量之金融資產 | (1,000) | 4.97% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | (9,050) | -65.46% | ||||||||||||||||
處分透過損益按公允價值衡量之金融資產 | 0 | 0% | 2,510 | -12.39% | 0 | 0% | 0 | 0% | 0 | 0% | 9,819 | 71.02% | 0 | 0% | 9,770 | 107.15% | ||||||||||||
取得不動產、廠房及設備 | (2,644) | 13.14% | (600) | 2.96% | (1,533) | -40.07% | (5,871) | 74.23% | (26,890) | -77.34% | (600) | -4.34% | (718) | 19.61% | (3,553) | -38.97% | (878) | -3.44% | (1,066) | 2.86% | 0 | 0% | (25,942) | 44.95% | 0 | 0 | ||
存出保證金增加 | (14,970) | 74.4% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | (493) | 13.47% | 0 | 0% | (617) | -2.42% | 0 | 0% | ||||||||
取得無形資產 | (1,892) | 9.4% | (1,529) | 7.54% | 0 | 0% | (424) | 5.36% | (2,209) | -6.35% | 0 | 0% | (1,033) | 28.22% | (342) | -3.75% | (431) | -1.69% | 0 | 0% | 0 | 0% | (311) | 0.54% | 0 | 0 | ||
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
長期應收租賃款減少 | 403 | -2% | ||||||||||||||||||||||||||
預付設備款增加 | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | (810) | -2.33% | ||||||||||||||||||
投資活動之淨現金流入(流出) | (20,121) | 100% | (20,266) | 100% | 3,826 | 100% | (7,909) | 100% | 34,768 | 100% | 13,825 | 100% | (3,661) | 100% | 9,118 | 100% | 25,543 | 100% | (37,332) | 100% | 25,782 | 100% | (57,716) | 100% | (12,228) | 100% | (69,290) | 100% |
籌資活動之現金流量 | ||||||||||||||||||||||||||||
租賃本金償還 | (259) | 9.97% | 0 | 0% | (176) | 0.33% | (638) | -5.11% | (1,070) | 0.71% | (101) | -0.13% | ||||||||||||||||
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 | (2,340) | 90.03% | (512) | 100% | (365) | 0.67% | (365) | -2.92% | ||||||||||||||||||||
籌資活動之淨現金流入(流出) | (2,599) | 100% | ||||||||||||||||||||||||||
匯率變動對現金及約當現金之影響 | 0 | (512) | 100% | (54,100) | 100% | 12,495 | 100% | (149,916) | 100% | 77,899 | 100% | 0 | (25,000) | 100% | (65,000) | 100% | 81,995 | 100% | 3,008 | 100% | 33,677 | 100% | 0 | 135 | 100% | |||
本期現金及約當現金增加(減少)數 | (38,719) | |||||||||||||||||||||||||||
期初現金及約當現金餘額 | 1,114,567 | (99,550) | (42,774) | 30,931 | (40,116) | 18,306 | (20,687) | (25,922) | (72,915) | 51,716 | (1,997) | (23,021) | 11,812 | (15,509) | ||||||||||||||
期末現金及約當現金餘額 | 1,075,848 | 1,106,942 | 536,732 | 68,990 | 151,775 | 16,586 | 48,407 | |||||||||||||||||||||
資產負債表帳列之現金及約當現金 | 1,075,848 | 1,007,392 | 493,958 | 99,921 | 111,659 | 34,892 | 27,720 |
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
中菲(5403) 2025年第1季「營業活動之現金流」單季為NT$-1,600萬元、較上一季衰退-102.34%;而今年初至今累積為NT$-1,600萬元、較去年同期成長79.69%。
單季
中菲(5403) 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$-1,600萬元,較上一季衰退-102.34%,為過去11年同期中的第7高。
同時中菲過去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-37.64%、26.27%與6.34%。
其中稅前淨利為NT$1.78億元,收益費損相關之調整項目為NT$1,571萬元,所得稅/利息等之影響數為NT$376萬元
今年初累積至今
今年前3個月營業活動之現金流累積為NT$-1,600萬元,較去年同期成長79.69%,為過去11年同期中的第7高。
同時中菲過去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-37.64%、26.27%與6.34%。
其中稅前淨利為NT$1.78億元,收益費損相關之調整項目為NT$1,571萬元,所得稅/利息等之影響數為NT$376萬元
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) | 177,619 | 157,482 | 147,068 | 123,560 | 85,294 | 66,673 | 49,241 | 51,854 | 76,487 | 66,332 | 39,469 | 32,320 | 29,073 | 8,067 | ||||||||||||||
收益費損項目合計 | 15,713 | 12,622 | 24,669 | 23,967 | 13,052 | 12,426 | 22,858 | 25,803 | 13,272 | 10,299 | 15,305 | 12,716 | 14,786 | 913 | ||||||||||||||
折舊費用 | 5,393 | 3,381 | 6,896 | 7,730 | 8,450 | 5,789 | 5,249 | 5,081 | 4,884 | 4,733 | 4,905 | 3,651 | 1,463 | 1,665 | ||||||||||||||
攤銷費用 | 1,542 | 1,178 | 2,352 | 2,870 | 2,863 | 378 | 512 | 221 | 177 | 40 | 25 | 44 | 36 | 136 | ||||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (213,096) | (252,935) | (182,199) | (121,637) | (22,922) | (152,311) | (87,801) | (86,507) | (121,472) | (67,138) | (83,294) | (39,598) | (17,541) | 43,751 | ||||||||||||||
營業活動之淨現金流入(流出) | (15,999) | (78,772) | 7,500 | 26,345 | 75,032 | (73,418) | (17,026) | (10,040) | (33,458) | 7,053 | (30,787) | 1,018 | 24,040 | 53,646 |
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) | 177,619 | 20.97% | 157,482 | 22.35% | 147,068 | 23.64% | 123,560 | 12.94% | 85,294 | 9.85% | 66,673 | 17.41% | 49,241 | 13.4% | 51,854 | 13.37% | 76,487 | 19.43% | 66,332 | 19.12% | 39,469 | 13.22% | 32,320 | 10.06% | 29,073 | 8.96% | 8,067 | 2.86% |
收益費損項目合計 | 15,713 | -98.21% | 12,622 | -16.02% | 24,669 | 328.92% | 23,967 | 90.97% | 13,052 | 17.4% | 12,426 | -16.93% | 22,858 | -134.25% | 25,803 | -257% | 13,272 | -39.67% | 10,299 | 146.02% | 15,305 | -49.71% | 12,716 | 1249.12% | 14,786 | 61.51% | 913 | 1.7% |
折舊費用 | 5,393 | -33.71% | 3,381 | -4.29% | 6,896 | 91.95% | 7,730 | 29.34% | 8,450 | 11.26% | 5,789 | -7.88% | 5,249 | -30.83% | 5,081 | -50.61% | 4,884 | -14.6% | 4,733 | 67.11% | 4,905 | -15.93% | 3,651 | 358.64% | 1,463 | 6.09% | 1,665 | 3.1% |
攤銷費用 | 1,542 | -9.64% | 1,178 | -1.5% | 2,352 | 31.36% | 2,870 | 10.89% | 2,863 | 3.82% | 378 | -0.51% | 512 | -3.01% | 221 | -2.2% | 177 | -0.53% | 40 | 0.57% | 25 | -0.08% | 44 | 4.32% | 36 | 0.15% | 136 | 0.25% |
與營業活動相關之資產及負債之淨變動合計 | (213,096) | 1331.93% | (252,935) | 321.1% | (182,199) | -2429.32% | (121,637) | -461.71% | (22,922) | -30.55% | (152,311) | 207.46% | (87,801) | 515.69% | (86,507) | 861.62% | (121,472) | 363.06% | (67,138) | -951.91% | (83,294) | 270.55% | (39,598) | -3889.78% | (17,541) | -72.97% | 43,751 | 81.56% |
營業活動之淨現金流入(流出) | (15,999) | 100% | (78,772) | 100% | 7,500 | 100% | 26,345 | 100% | 75,032 | 100% | (73,418) | 100% | (17,026) | 100% | (10,040) | 100% | (33,458) | 100% | 7,053 | 100% | (30,787) | 100% | 1,018 | 100% | 24,040 | 100% | 53,646 | 100% |
投資活動之淨現金流
中菲(5403) 2025年第1季「投資活動之淨現金流」單季為NT$-2,012萬元、較上一季衰退-140.85%;而今年初至今累積為NT$-2,012萬元、較去年同期成長0.72%。
單季
中菲(5403) 最新公布的2025年第1季財報中,本季新增之「投資活動之淨現金流」為NT$-2,012萬元,較上一季衰退-140.85%,為過去11年同期中的第9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$-2,012萬元,較去年同期成長0.72%,為過去11年同期中的第9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) | (20,121) | (20,266) | 3,826 | (7,909) | 34,768 | 13,825 | (3,661) | 9,118 | 25,543 | (37,332) | 25,782 | (57,716) | (12,228) | (69,290) | ||||||||||||||
取得不動產、廠房及設備 | (2,644) | (600) | (1,533) | (5,871) | (26,890) | (600) | (718) | (3,553) | (878) | (1,066) | 0 | (25,942) | 0 | 0 | ||||||||||||||
處分不動產、廠房及設備 | 0 | 40 | 1,483 | 241 | ||||||||||||||||||||||||
取得無形資產 | (1,892) | (1,529) | 0 | (424) | (2,209) | 0 | (1,033) | (342) | (431) | 0 | 0 | (311) | 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 | (1,000) | 0 | 0 | 0 | 0 | (9,050) | ||||||||||||||||||||||
處分透過損益按公允價值衡量之金融資產 | 0 | 2,510 | 0 | 0 | 0 | 9,819 | 0 | 9,770 | ||||||||||||||||||||
取得透過其他綜合損益按公允價值衡量之金融資產 | 0 | 0 | 0 | 0 | 0 | 0 | (9,051) | |||||||||||||||||||||
處分透過其他綜合損益按公允價值衡量之金融資產 | 0 | 0 | 0 | 14,190 | 0 | 0 | 2,543 | |||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | (18) | (5,287) | (96,900) | (15,273) | (3,428) | (16,457) | (7,786) | (16,888) | 1,693 | 0 | 3,945 | |||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 0 | 101,776 | 0 | 30,872 | 25,691 | 0 | 538 | |||||||||||||||||||||
按攤銷後成本衡量之金融資產到期還本 | (23) | (61,503) | (58,062) |
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) | (20,121) | 100% | (20,266) | 100% | 3,826 | 100% | (7,909) | 100% | 34,768 | 100% | 13,825 | 100% | (3,661) | 100% | 9,118 | 100% | 25,543 | 100% | (37,332) | 100% | 25,782 | 100% | (57,716) | 100% | (12,228) | 100% | (69,290) | 100% |
取得不動產、廠房及設備 | (2,644) | 13.14% | (600) | 2.96% | (1,533) | -40.07% | (5,871) | 74.23% | (26,890) | -77.34% | (600) | -4.34% | (718) | 19.61% | (3,553) | -38.97% | (878) | -3.44% | (1,066) | 2.86% | 0 | 0% | (25,942) | 44.95% | 0 | 0 | ||
處分不動產、廠房及設備 | 0 | 0% | 40 | 1.05% | 1,483 | -18.75% | 241 | 0.69% | ||||||||||||||||||||
取得無形資產 | (1,892) | 9.4% | (1,529) | 7.54% | 0 | 0% | (424) | 5.36% | (2,209) | -6.35% | 0 | 0% | (1,033) | 28.22% | (342) | -3.75% | (431) | -1.69% | 0 | 0% | 0 | 0% | (311) | 0.54% | 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 | (1,000) | 4.97% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | (9,050) | -65.46% | ||||||||||||||||
處分透過損益按公允價值衡量之金融資產 | 0 | 0% | 2,510 | -12.39% | 0 | 0% | 0 | 0% | 0 | 0% | 9,819 | 71.02% | 0 | 0% | 9,770 | 107.15% | ||||||||||||
取得透過其他綜合損益按公允價值衡量之金融資產 | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | (9,051) | -99.27% | ||||||||||||||
處分透過其他綜合損益按公允價值衡量之金融資產 | 0 | 0% | 0 | 0% | 0 | 0% | 14,190 | 40.81% | 0 | 0% | 0 | 0% | 2,543 | 27.89% | ||||||||||||||
取得按攤銷後成本衡量之金融資產 | (18) | 0.09% | (5,287) | 26.09% | (96,900) | -2532.67% | (15,273) | 193.11% | (3,428) | -9.86% | (16,457) | -119.04% | (7,786) | 212.67% | (16,888) | -185.22% | 1,693 | 6.63% | 0 | 0% | 3,945 | 15.3% | ||||||
處分按攤銷後成本衡量之金融資產 | 0 | 0% | 101,776 | 2660.12% | 0 | 0% | 30,872 | 88.79% | 25,691 | 185.83% | 0 | 0% | 538 | 5.9% | ||||||||||||||
按攤銷後成本衡量之金融資產到期還本 | (23) | -0.09% | (61,503) | 164.75% | (58,062) | -225.2% |
籌資活動之淨現金流
中菲(5403) 2025年第1季「籌資活動之淨現金流」單季為NT$-260萬元、較上一季衰退-193.34%;而今年初至今累積為NT$-260萬元、較去年同期衰退-407.62%。
單季
中菲(5403) 最新公布的2025年第1季財報中,本季新增之「籌資活動之淨現金流」為NT$-260萬元,較上一季衰退-193.34%,為過去11年同期中的第7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$-260萬元,較去年同期衰退-407.62%,為過去11年同期中的第7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) | (2,599) | |||||||||||||||||||||||||||
短期借款增加 | 0 | 0 | 0 | 0 | 78,000 | 0 | 25,000 | 0 | 25,000 | 15,000 | 37,550 | |||||||||||||||||
短期借款減少 | 0 | (47,000) | (14,276) | (58,000) | 0 | (50,000) | 0 | (120,000) | ||||||||||||||||||||
發行公司債 | ||||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||||
舉借長期借款 | 0 | 0 | 65,276 | |||||||||||||||||||||||||
償還長期借款 | 0 | (6,559) | (7,718) | (10,891) | 0 | 0 | (50,000) | (35,000) | (41,000) | (12,000) | (395,000) | |||||||||||||||||
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 | (2,340) | (512) | (365) | (365) |
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) | (2,599) | 100% | ||||||||||||||||||||||||||
短期借款增加 | 0 | 0% | 0 | 0% | 0 | 0% | 0 | 0% | 78,000 | 100.13% | 0 | 25,000 | -100% | 0 | 0% | 25,000 | 30.49% | 15,000 | 498.67% | 37,550 | 111.5% | |||||||
短期借款減少 | 0 | 0% | (47,000) | 86.88% | (14,276) | -114.25% | (58,000) | 38.69% | 0 | 0% | (50,000) | 0 | 0% | (120,000) | 184.62% | |||||||||||||
發行公司債 | ||||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||||
舉借長期借款 | 0 | 0% | 0 | 0% | 65,276 | 522.42% | ||||||||||||||||||||||
償還長期借款 | 0 | 0% | (6,559) | 12.12% | (7,718) | -61.77% | (10,891) | 7.26% | 0 | 0% | 0 | (50,000) | 200% | (35,000) | 53.85% | (41,000) | -50% | (12,000) | -398.94% | (395,000) | -1172.91% | |||||||
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 | (2,340) | 90.03% | (512) | 100% | (365) | 0.67% | (365) | -2.92% |
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。