5489
41.5
TWD+0.95 (2.34%)
2025.04.02收盤
彩富-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) | 103,907 | (88,830) | 34,212 | 47,121 | (55,581) | 36,717 | 85,377 | 23,178 | 137,108 | 117,176 | 161,994 | 248,281 | 113,213 | |||||||||||||
本期稅前淨利(淨損) | 103,907 | (88,830) | 34,212 | 47,121 | (55,581) | 36,717 | 85,377 | 23,178 | 137,108 | 117,176 | 161,994 | 248,281 | 113,213 | |||||||||||||
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 11,130 | 10,978 | 9,406 | 9,889 | 10,206 | 9,653 | 5,397 | 5,661 | 6,005 | 5,997 | 7,690 | 7,612 | 7,830 | |||||||||||||
攤銷費用 | 278 | 777 | 674 | 1,143 | 1,043 | 499 | 446 | 969 | 1,098 | 700 | 1,168 | 2,053 | 2,375 | |||||||||||||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 7,555 | 140,154 | 8,692 | (1,294) | 565 | (1,107) | (3,516) | (3,158) | 1,966 | 562 | 18,664 | 1,608 | 260 | |||||||||||||
利息費用 | 85 | 190 | 1,693 | 1,086 | 1,706 | 892 | 2,285 | 2,907 | 1,469 | 358 | 417 | 998 | 791 | |||||||||||||
利息收入 | (8,713) | (6,630) | (8,201) | (610) | (1,194) | (7,137) | (10,280) | |||||||||||||||||||
股利收入 | (193) | 0 | ||||||||||||||||||||||||
非金融資產減損損失 | 0 | (2,270) | 4,696 | (7,347) | (2,001) | 20,964 | 6,000 | (12) | (19,980) | 27,430 | 3,061 | |||||||||||||||
未實現外幣兌換損失(利益) | (32,861) | 41,796 | 50,711 | 9,345 | (3,725) | 55,211 | (10,451) | |||||||||||||||||||
投資性不動產公允價值調整損失(利益) | 1,019 | (465) | (1,917) | 835 | ||||||||||||||||||||||
其他項目 | 710 | (84) | 2,567 | 1,854 | ||||||||||||||||||||||
收益費損項目合計 | (15,744) | 186,930 | 73,828 | 14,843 | 6,603 | 78,823 | (10,119) | 25,074 | (46,246) | 23,062 | 30,269 | (121,351) | 23,306 | |||||||||||||
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 | (18) | 19 | 2,030 | 281 | 2,366 | 2,457 | ||||||||||||||||||||
應收票據(增加)減少 | 150 | 896 | 4,443 | (10,528) | 1,341 | (1,012) | 265 | 745 | (1,106) | 4,094 | 4,851 | (20,135) | (12,569) | |||||||||||||
應收帳款(增加)減少 | (28,493) | 66,195 | 1,937 | 29,996 | (45,556) | 48,939 | 22,281 | 8,676 | (5,025) | (38,902) | (25,653) | 40,716 | 46,667 | |||||||||||||
存貨(增加)減少 | 49,021 | 22,935 | 63,357 | (52,564) | 21,312 | (22,961) | 4,488 | 30,077 | 57,596 | 28,267 | (5,203) | (53,870) | (270) | |||||||||||||
預付款項(增加)減少 | 1,839 | (601) | 5,620 | 1,804 | 356 | (4,426) | (602) | (4,299) | 5,277 | (6,760) | (6,198) | 1,329 | 4,045 | |||||||||||||
其他流動資產(增加)減少 | 4,587 | 3,225 | (38) | (161) | 665 | (638) | 15,600 | |||||||||||||||||||
與營業活動相關之資產之淨變動合計 | 24,386 | 92,947 | 85,339 | (35,633) | 15,109 | 57,214 | 118,571 | (19,478) | 28,959 | (20,777) | (72,119) | (59,916) | 64,696 | |||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
應付票據增加(減少) | 0 | 0 | 1,126 | (861) | 0 | 0 | 173 | (243) | (4,614) | 0 | 1,051 | 1,708 | 886 | |||||||||||||
應付帳款增加(減少) | (43,573) | 27,376 | (65,268) | 83,238 | 14,127 | 1,667 | (29,951) | 67,814 | 61,101 | (62,013) | (4,400) | (36,489) | (75,754) | |||||||||||||
其他應付款增加(減少) | (18,619) | (66,330) | (28,991) | 1,884 | (28,833) | (43,624) | (8,622) | (10,675) | (48,803) | (59,826) | (19,886) | (24,394) | (47,228) | |||||||||||||
負債準備增加(減少) | (468) | (369) | (869) | (307) | (1,077) | 981 | (8,159) | 115 | (11,820) | 249 | 871 | 6,045 | 4,311 | |||||||||||||
其他流動負債增加(減少) | 2,773 | (1,102) | 18 | (1,659) | (2,090) | 243 | (10,110) | |||||||||||||||||||
淨確定福利負債增加(減少) | 3,031 | 1,555 | (51) | 35 | 55 | 43 | 60 | 73 | 45 | 63 | 45 | 90 | 2 | |||||||||||||
與營業活動相關之負債之淨變動合計 | (56,856) | (38,870) | (94,035) | 82,330 | (17,818) | (40,690) | (56,609) | 58,103 | (1,657) | (125,312) | (4,402) | (56,879) | (121,211) | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (32,470) | 54,077 | (8,696) | 46,697 | (2,709) | 16,524 | 61,962 | 38,625 | 27,302 | (146,089) | (76,521) | (116,795) | (56,515) | |||||||||||||
調整項目合計 | (48,214) | 241,007 | 65,132 | 61,540 | 3,894 | 95,347 | 51,843 | 63,699 | (18,944) | (123,027) | (46,252) | (238,146) | (33,209) | |||||||||||||
營運產生之現金流入(流出) | 55,693 | 152,177 | 99,344 | 108,661 | (51,687) | 132,064 | 137,220 | 86,877 | 118,164 | (5,851) | 115,742 | 10,135 | 80,004 | |||||||||||||
退還(支付)之所得稅 | (698) | (516) | (820) | (64) | (110) | (519) | 6,557 | (3,756) | (2,776) | (97) | (11,228) | (310) | (276) | |||||||||||||
營業活動之淨現金流入(流出) | 54,995 | 151,661 | 98,524 | 108,597 | (51,797) | 131,545 | 143,777 | 83,121 | 115,388 | (5,948) | 104,514 | 9,825 | 79,728 | |||||||||||||
投資活動之現金流量 | ||||||||||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 78 | (3,165) | (81) | |||||||||||||||||||||||
取得不動產、廠房及設備 | (1,615) | (5,338) | (1,183) | (872) | (1,801) | (8,885) | (3,344) | (894) | (513) | (3,180) | (5,065) | (3,188) | 1,515 | |||||||||||||
取得無形資產 | 0 | (172) | 0 | 0 | 0 | (11,099) | 0 | 0 | (472) | 1 | (623) | (805) | (76) | |||||||||||||
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 | (261) | 574 | (5,642) | |||||||||||||||||||||||
收取之利息 | 7,804 | 5,658 | 8,541 | 390 | 1,016 | 5,334 | 8,274 | 4,622 | 2,293 | 940 | 1,261 | 807 | 447 | |||||||||||||
收取之股利 | 193 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
投資活動之淨現金流入(流出) | (87,801) | 2,414 | (1,103) | (14,029) | (2,435) | (13,052) | 11,013 | 7,157 | 10,227 | (2,219) | (30,518) | (2,937) | 2,320 | |||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款減少 | 0 | 0 | 1,000 | (98,000) | 241,000 | (50,000) | 0 | |||||||||||||||||||
償還長期借款 | 0 | (1,533) | (1,583) | (1,745) | (1,963) | (2,003) | (1,219) | (1,188) | (1,299) | (1,197) | (1,237) | |||||||||||||||
租賃本金償還 | (6,113) | (6,057) | (3,411) | (5,352) | (5,652) | (5,584) | ||||||||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
庫藏股票買回成本 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (85,660) | (33,148) | (17,054) | 0 | 0 | |||||||||||||
支付之利息 | (85) | (190) | (5,935) | (1,086) | (1,706) | (892) | (2,285) | (2,907) | (1,469) | (358) | (417) | (998) | (791) | |||||||||||||
其他籌資活動 | 0 | 0 | 4,242 | 0 | ||||||||||||||||||||||
籌資活動之淨現金流入(流出) | 26,350 | 24,836 | 39,617 | 140,928 | (413,185) | 303,259 | 28,052 | 3,654 | (319,059) | 63,416 | 44,415 | (84,471) | 116,926 | |||||||||||||
匯率變動對現金及約當現金之影響 | 14,734 | (14,013) | (27,557) | (7,345) | 5,589 | (50,423) | 12,749 | (21,694) | 30,389 | 1,548 | 30,223 | 4,146 | (9,127) | |||||||||||||
本期現金及約當現金增加(減少)數 | 8,278 | 164,898 | 109,481 | 228,151 | (461,828) | 371,329 | 195,591 | 72,238 | (163,055) | 56,797 | 148,634 | (73,437) | 189,847 | |||||||||||||
期初現金及約當現金餘額 | 0 | 0 | 0 | 0 | 0 | 0 | 1,413,909 | 890,328 | 846,020 | 991,936 | 625,625 | 692,942 | 475,762 | |||||||||||||
期末現金及約當現金餘額 | 8,278 | 164,898 | 109,481 | 228,151 | (461,828) | 371,329 | 1,631,881 | 1,413,909 | 890,328 | 846,020 | 991,936 | 625,625 | 692,942 | |||||||||||||
資產負債表帳列之現金及約當現金 | 894,227 | 33.15% | 925,688 | 35.02% | 982,003 | 30.76% | 1,211,281 | 37.79% | 1,081,863 | 40.99% | 1,410,019 | 45.33% | 1,631,881 | 48.14% | 1,413,909 | 42.72% | 890,328 | 33.41% | 846,020 | 30.67% | 991,936 | 33.16% | 625,625 | 23.24% | 692,942 | 30.21% |
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) | 276,341 | 15.35% | 66,199 | 4.32% | 334,040 | 19.13% | 152,621 | 8.94% | (31,204) | -2.65% | 225,878 | 12.53% | 336,114 | 16.22% | 184,176 | 8.33% | 246,386 | 12.48% | 499,528 | 21.67% | 678,520 | 25.1% | 661,823 | 28.96% | 416,011 | 19.82% |
本期稅前淨利(淨損) | 276,341 | 148.13% | 66,199 | 12.85% | 334,040 | -1193.72% | 152,621 | 1416.17% | (31,204) | 153.96% | 225,878 | 76.88% | 336,114 | 91.34% | 184,176 | 131.01% | 246,386 | 67.78% | 499,528 | 119.41% | 678,520 | 82.45% | 661,823 | 350.02% | 416,011 | 122.99% |
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 44,560 | 23.89% | 42,375 | 8.23% | 38,755 | -138.49% | 41,460 | 384.71% | 40,505 | -199.85% | 29,145 | 9.92% | 21,352 | 5.8% | 22,660 | 16.12% | 24,651 | 6.78% | 23,610 | 5.64% | 32,442 | 3.94% | 30,588 | 16.18% | 31,026 | 9.17% |
攤銷費用 | 1,303 | 0.7% | 1,523 | 0.3% | 4,109 | -14.68% | 4,440 | 41.2% | 4,082 | -20.14% | 1,492 | 0.51% | 3,015 | 0.82% | 4,172 | 2.97% | 3,482 | 0.96% | 2,396 | 0.57% | 7,320 | 0.89% | 8,506 | 4.5% | 9,126 | 2.7% |
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 16,005 | 8.58% | 153,024 | 29.71% | 41,083 | -146.81% | 1,939 | 17.99% | 2,567 | -12.67% | 1,360 | 0.46% | (7,208) | -1.96% | 1,286 | 0.91% | 35,413 | 9.74% | (2,577) | -0.62% | 27,274 | 3.31% | (4,264) | -2.26% | 4,351 | 1.29% |
利息費用 | 448 | 0.24% | 2,075 | 0.4% | 5,821 | -20.8% | 2,381 | 22.09% | 6,332 | -31.24% | 3,044 | 1.04% | 8,626 | 2.34% | 7,699 | 5.48% | 2,705 | 0.74% | 2,120 | 0.51% | 1,793 | 0.22% | 2,768 | 1.46% | 1,914 | 0.57% |
利息收入 | (24,323) | -13.04% | (29,561) | -5.74% | (16,486) | 58.91% | (2,165) | -20.09% | (16,741) | 82.6% | (27,819) | -9.47% | (33,342) | -9.06% | ||||||||||||
股利收入 | (193) | -0.1% | (193) | -0.04% | (193) | 0.69% | (58) | -0.54% | ||||||||||||||||||
股份基礎給付酬勞成本 | 5,246 | 2.81% | 2,484 | 0.48% | 5,700 | -20.37% | ||||||||||||||||||||
非金融資產減損損失 | 14,900 | 7.99% | 5,176 | 1.01% | 18,711 | -66.87% | 2,545 | 23.62% | 5,498 | -27.13% | 25,510 | 8.68% | 18,743 | 5.09% | 7,259 | 5.16% | 10,573 | 2.91% | 14,253 | 3.41% | (14,947) | -1.82% | 40,242 | 21.28% | 3,061 | 0.9% |
未實現外幣兌換損失(利益) | (46,212) | -24.77% | 15,983 | 3.1% | (39,337) | 140.57% | 6,755 | 62.68% | (20,399) | 100.65% | 39,514 | 13.45% | (46,733) | -12.7% | ||||||||||||
投資性不動產公允價值調整損失(利益) | 251 | 0.13% | 1,090 | 0.21% | 48 | -0.17% | 11,684 | 108.42% | 0 | 0% | ||||||||||||||||
其他項目 | 1,765 | 0.95% | 4,675 | 0.91% | 6,146 | -21.96% | 6,224 | 57.75% | 0 | 0% | 1,181 | 0.14% | ||||||||||||||
收益費損項目合計 | 13,750 | 7.37% | 198,651 | 38.57% | 64,542 | -230.65% | 75,205 | 697.83% | 22,499 | -111.01% | 72,085 | 24.54% | (35,547) | -9.66% | 108,129 | 76.92% | 68,721 | 18.91% | 6,211 | 1.48% | (47,819) | -5.81% | (108,749) | -57.51% | 61,340 | 18.13% |
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 | (33) | -0.02% | 502 | 0.1% | 1,771 | -6.33% | 4,840 | 44.91% | 12,989 | -64.09% | 10,073 | 3.43% | ||||||||||||||
應收票據(增加)減少 | (596) | -0.32% | (293) | -0.06% | 18,975 | -67.81% | (18,813) | -174.57% | 1,035 | -5.11% | (1,481) | -0.5% | 912 | 0.25% | 392 | 0.28% | (353) | -0.1% | 793 | 0.19% | 25,866 | 3.14% | (10,137) | -5.36% | (2,685) | -0.79% |
應收帳款(增加)減少 | (117,795) | -63.14% | 161,622 | 31.38% | (131,884) | 471.3% | (165,496) | -1535.64% | 81,016 | -399.72% | (8,754) | -2.98% | 60,896 | 16.55% | (19,635) | -13.97% | 75,872 | 20.87% | (72,569) | -17.35% | (200,394) | -24.35% | 10,610 | 5.61% | (69,679) | -20.6% |
存貨(增加)減少 | 61,235 | 32.82% | 172,871 | 33.57% | (102,097) | 364.85% | (310,090) | -2877.33% | 11,187 | -55.2% | 16,541 | 5.63% | (82,447) | -22.4% | (58,697) | -41.75% | 21,122 | 5.81% | 40,829 | 9.76% | 7,612 | 0.92% | (145,930) | -77.18% | (40,375) | -11.94% |
預付款項(增加)減少 | (1,268) | -0.68% | (1,994) | -0.39% | 3,733 | -13.34% | (3,104) | -28.8% | 7,972 | -39.33% | 661 | 0.22% | 12,899 | 3.51% | (6,055) | -4.31% | 5,414 | 1.49% | 5,829 | 1.39% | (11,086) | -1.35% | (15,656) | -8.28% | (9,130) | -2.7% |
其他流動資產(增加)減少 | 10,785 | 5.78% | 878 | 0.17% | (2,735) | 9.77% | 675 | 6.26% | (3,169) | 15.64% | 17,022 | 5.79% | 18,954 | 5.15% | ||||||||||||
其他金融資產(增加)減少 | (3,137) | -1.68% | ||||||||||||||||||||||||
與營業活動相關之資產之淨變動合計 | (50,809) | -27.24% | 333,586 | 64.77% | (184,405) | 658.99% | (513,775) | -4767.33% | 146,033 | -720.51% | 99,536 | 33.88% | 119,738 | 32.54% | (147,108) | -104.64% | 92,213 | 25.37% | 97,096 | 23.21% | 81,485 | 9.9% | (283,978) | -150.19% | (173,399) | -51.26% |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
應付票據增加(減少) | 0 | 0% | (137) | -0.03% | 786 | -2.81% | (174) | -1.61% | 0 | 0% | (52) | -0.02% | 296 | 0.08% | (243) | -0.17% | 120 | 0.03% | (1,061) | -0.25% | (365) | -0.04% | (1,162) | -0.61% | 660 | 0.2% |
應付帳款增加(減少) | (50,115) | -26.86% | 28,763 | 5.59% | (221,227) | 790.58% | 284,752 | 2642.22% | (107,561) | 530.69% | (37,988) | -12.93% | (37,669) | -10.24% | 39,583 | 28.16% | 71,629 | 19.71% | (42,769) | -10.22% | 73,011 | 8.87% | (14,989) | -7.93% | 49,421 | 14.61% |
其他應付款增加(減少) | 25,588 | 13.72% | (37,997) | -7.38% | 20,200 | -72.19% | 16,303 | 151.28% | (40,203) | 198.36% | (7,802) | -2.66% | 19,289 | 5.24% | (6,553) | -4.66% | (44,135) | -12.14% | (33,439) | -7.99% | 65,502 | 7.96% | 35,753 | 18.91% | 177 | 0.05% |
負債準備增加(減少) | (2,077) | -1.11% | (4,080) | -0.79% | (2,085) | 7.45% | (2,646) | -24.55% | (5,263) | 25.97% | (635) | -0.22% | (8,013) | -2.18% | (783) | -0.56% | (8,933) | -2.46% | 1,183 | 0.28% | 3,863 | 0.47% | 7,275 | 3.85% | 12,682 | 3.75% |
其他流動負債增加(減少) | (4,439) | -2.38% | 3,465 | 0.67% | (2,784) | 9.95% | (1,217) | -11.29% | 652 | -3.22% | 3,460 | 1.18% | (6,742) | -1.83% | ||||||||||||
淨確定福利負債增加(減少) | 2,703 | 1.45% | 1,323 | 0.26% | (208) | 0.74% | 134 | 1.24% | 213 | -1.05% | 172 | 0.06% | 220 | 0.06% | 274 | 0.19% | 198 | 0.05% | 217 | 0.05% | 166 | 0.02% | 366 | 0.19% | (21) | -0.01% |
與營業活動相關之負債之淨變動合計 | (28,340) | -15.19% | (8,663) | -1.68% | (205,318) | 733.72% | 297,152 | 2757.28% | (152,162) | 750.75% | (42,845) | -14.58% | (32,619) | -8.86% | 25,619 | 18.22% | 26,157 | 7.2% | (88,800) | -21.23% | 182,093 | 22.13% | 25,862 | 13.68% | 64,262 | 19% |
與營業活動相關之資產及負債之淨變動合計 | (79,149) | -42.43% | 324,923 | 63.09% | (389,723) | 1392.71% | (216,623) | -2010.05% | (6,129) | 30.24% | 56,691 | 19.3% | 87,119 | 23.67% | (121,489) | -86.42% | 118,370 | 32.56% | 8,296 | 1.98% | 263,578 | 32.03% | (258,116) | -136.51% | (109,137) | -32.27% |
調整項目合計 | (65,399) | -35.06% | 523,574 | 101.66% | (325,181) | 1162.07% | (141,418) | -1312.22% | 16,370 | -80.77% | 128,776 | 43.83% | 51,572 | 14.01% | (13,360) | -9.5% | 187,091 | 51.47% | 14,507 | 3.47% | 215,759 | 26.22% | (366,865) | -194.03% | (47,797) | -14.13% |
營運產生之現金流入(流出) | 210,942 | 113.07% | 589,773 | 114.52% | 8,859 | -31.66% | 11,203 | 103.95% | (14,834) | 73.19% | 354,654 | 120.72% | 387,686 | 105.35% | 170,816 | 121.51% | 433,477 | 119.25% | 514,035 | 122.88% | 894,279 | 108.67% | 294,958 | 156% | 368,214 | 108.86% |
退還(支付)之所得稅 | (24,388) | -13.07% | (74,769) | -14.52% | (36,842) | 131.66% | (426) | -3.95% | (5,434) | 26.81% | (60,867) | -20.72% | (19,695) | -5.35% | (30,234) | -21.51% | (69,976) | -19.25% | (95,717) | -22.88% | (71,315) | -8.67% | (105,877) | -56% | (29,965) | -8.86% |
營業活動之淨現金流入(流出) | 186,554 | 100% | 515,004 | 100% | (27,983) | 100% | 10,777 | 100% | (20,268) | 100% | 293,787 | 100% | 367,991 | 100% | 140,582 | 100% | 363,501 | 100% | 418,318 | 100% | 822,964 | 100% | 189,081 | 100% | 338,249 | 100% |
投資活動之現金流量 | ||||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | (94,000) | 182.92% | 0 | 0% | (34,868) | 112.95% | (3,709) | 42.6% | (1,464) | -6.39% | ||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 32,112 | -62.49% | 0 | 0% | 39,213 | 475.14% | ||||||||||||||||||||
取得不動產、廠房及設備 | (10,703) | 20.83% | (17,204) | -180.54% | (7,226) | 55.76% | (6,544) | -79.29% | (9,230) | 29.9% | (17,003) | 195.3% | (7,836) | -34.2% | (8,091) | -198.99% | (7,310) | 1151.18% | (16,155) | 105.68% | (17,324) | 43.3% | (12,060) | 127.71% | (130,107) | 78.36% |
取得無形資產 | (1,005) | 1.96% | (885) | -9.29% | (200) | 1.54% | (2,201) | -26.67% | (1,020) | 3.3% | (11,299) | 129.78% | 0 | 0 | 0% | (5,200) | 818.9% | (2,197) | 14.37% | (2,257) | 5.64% | (903) | 9.56% | (6,096) | 3.67% | |
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
其他非流動資產減少 | 0 | 0% | 1,692 | 17.76% | 278 | -2.15% | 0 | 0% | 1,021 | 4.46% | 0 | 0% | 6,745 | -1062.2% | ||||||||||||
預付設備款增加 | (1,937) | 3.77% | (3,707) | -38.9% | (20,924) | 161.45% | ||||||||||||||||||||
收取之利息 | 23,951 | -46.61% | 29,440 | 308.95% | 14,919 | -115.12% | 2,791 | 33.82% | 19,984 | -64.74% | 29,111 | -334.38% | 31,190 | 136.14% | 14,377 | 353.59% | 6,098 | -960.31% | 4,839 | -31.65% | 5,546 | -13.86% | 2,882 | -30.52% | 1,484 | -0.89% |
收取之股利 | 193 | -0.38% | 193 | 2.03% | 193 | -1.49% | 58 | 0.7% | 0 | 0% | 2,486 | -26.33% | 1,538 | -0.93% | ||||||||||||
投資活動之淨現金流入(流出) | (51,389) | 100% | 9,529 | 100% | (12,960) | 100% | 8,253 | 100% | (30,870) | 100% | (8,706) | 100% | 22,911 | 100% | 4,066 | 100% | (635) | 100% | (15,287) | 100% | (40,013) | 100% | (9,443) | 100% | (166,031) | 100% |
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款減少 | (13,998) | 7.61% | (359,000) | 62.56% | (119,000) | 58.73% | 0 | 0% | (98,000) | 32.91% | (266,000) | 56.1% | (79,000) | 35.76% | 0 | 0% | ||||||||||
償還長期借款 | (1,699) | 0.92% | (6,330) | 1.1% | (6,484) | 3.2% | (7,279) | -5.93% | (7,892) | 2.65% | (7,328) | 1.55% | (4,865) | 2.2% | (4,835) | -1.07% | (5,296) | 1.7% | (4,676) | 0.83% | (3,410) | 0.75% | ||||
租賃本金償還 | (24,368) | 13.25% | (24,144) | 4.21% | (16,873) | 8.33% | (22,990) | -18.74% | (22,505) | 7.56% | (11,079) | 2.34% | ||||||||||||||
其他非流動負債增加 | 5 | 0% | 422 | -0.07% | 0 | 0% | 12 | 0% | 0 | 0% | 37 | -0.02% | 881 | 0.19% | ||||||||||||
發放現金股利 | (100,587) | 54.68% | (151,867) | 26.46% | (99,804) | 49.26% | (100,393) | -81.83% | (151,288) | 50.81% | (198,169) | 41.79% | (148,079) | 67.02% | (177,423) | -39.17% | (345,501) | 110.68% | (411,666) | 73.2% | (408,194) | 89.25% | (298,774) | 113.16% | (118,204) | -174.85% |
庫藏股票買回成本 | (75,460) | 41.02% | (63,530) | 11.07% | 0 | 0% | (65,854) | -53.68% | (59,894) | 20.11% | (59,299) | 12.51% | (61,942) | 28.04% | (3,704) | -0.82% | (163,043) | 52.23% | (242,148) | 43.06% | (95,068) | 20.79% | 0 | 0% | (45,116) | -66.74% |
員工購買庫藏股 | 32,548 | -17.69% | 32,614 | -5.68% | 45,715 | -22.56% | 59,121 | 48.19% | 48,127 | -16.16% | 70,773 | -14.93% | 81,532 | -36.9% | 96,762 | 21.36% | 94,376 | -30.23% | 98,118 | -17.45% | 63,193 | -13.82% | 80,430 | -30.46% | 65,218 | 96.47% |
支付之利息 | (448) | 0.24% | (2,075) | 0.36% | (5,821) | 2.87% | (2,381) | -1.94% | (6,332) | 2.13% | (3,044) | 0.64% | (8,626) | 3.9% | (7,699) | -1.7% | (2,705) | 0.87% | (2,120) | 0.38% | (1,793) | 0.39% | (2,768) | 1.05% | (1,914) | -2.83% |
其他籌資活動 | 42 | -0.02% | 37 | -0.01% | 114 | -0.06% | 534 | 0.44% | ||||||||||||||||||
籌資活動之淨現金流入(流出) | (183,965) | 100% | (573,873) | 100% | (202,626) | 100% | 122,688 | 100% | (297,772) | 100% | (474,181) | 100% | (220,943) | 100% | 452,982 | 100% | (312,150) | 100% | (562,374) | 100% | (457,358) | 100% | (264,039) | 100% | 67,604 | 100% |
匯率變動對現金及約當現金之影響 | 17,339 | (6,975) | 14,291 | (12,300) | 20,754 | (32,762) | 48,013 | (74,049) | (6,408) | 13,427 | 40,718 | 17,084 | (22,642) | |||||||||||||
本期現金及約當現金增加(減少)數 | (31,461) | (56,315) | (229,278) | 129,418 | (328,156) | (221,862) | 217,972 | 523,581 | 44,308 | (145,916) | 366,311 | (67,317) | 217,180 | |||||||||||||
期初現金及約當現金餘額 | 925,688 | 982,003 | 1,211,281 | 1,081,863 | 1,410,019 | 1,631,881 | ||||||||||||||||||||
期末現金及約當現金餘額 | 894,227 | 925,688 | 982,003 | 1,211,281 | 1,081,863 | 1,410,019 | ||||||||||||||||||||
資產負債表帳列之現金及約當現金 | 894,227 | 925,688 | 982,003 | 1,211,281 | 1,081,863 | 1,410,019 | 1,631,881 | 1,413,909 | 890,328 | 846,020 | 991,936 | 625,625 | 692,942 |
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
彩富(5489) 2024年第4季「營業活動之現金流」單季為NT$5,500萬元、較上一季成長21.75%;而今年初至今累積為NT$1.87億元、較去年同期衰退-63.78%。
單季
彩富(5489) 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$5,500萬元,較上一季成長21.75%,為過去11年同期中的第9高。
同時彩富過去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-20.29%、--與--。
其中稅前淨利為NT$1.04億元,收益費損相關之調整項目為NT$-1,574萬元,所得稅/利息等之影響數為NT$-69.8萬元
今年初累積至今
今年全年營業活動之現金流累積為NT$1.87億元,較去年同期衰退-63.78%,為過去11年同期中的第8高。
同時彩富過去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158.68%、--與--。
其中稅前淨利為NT$2.76億元,收益費損相關之調整項目為NT$1,375萬元,所得稅/利息等之影響數為NT$-2,439萬元
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) | 103,907 | (88,830) | 34,212 | 47,121 | (55,581) | 36,717 | 85,377 | 23,178 | 137,108 | 117,176 | 161,994 | 248,281 | 113,213 | |||||||||||||
收益費損項目合計 | (15,744) | 186,930 | 73,828 | 14,843 | 6,603 | 78,823 | (10,119) | 25,074 | (46,246) | 23,062 | 30,269 | (121,351) | 23,306 | |||||||||||||
折舊費用 | 11,130 | 10,978 | 9,406 | 9,889 | 10,206 | 9,653 | 5,397 | 5,661 | 6,005 | 5,997 | 7,690 | 7,612 | 7,830 | |||||||||||||
攤銷費用 | 278 | 777 | 674 | 1,143 | 1,043 | 499 | 446 | 969 | 1,098 | 700 | 1,168 | 2,053 | 2,375 | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (32,470) | 54,077 | (8,696) | 46,697 | (2,709) | 16,524 | 61,962 | 38,625 | 27,302 | (146,089) | (76,521) | (116,795) | (56,515) | |||||||||||||
營業活動之淨現金流入(流出) | 54,995 | 151,661 | 98,524 | 108,597 | (51,797) | 131,545 | 143,777 | 83,121 | 115,388 | (5,948) | 104,514 | 9,825 | 79,728 |
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) | 276,341 | 15.35% | 66,199 | 4.32% | 334,040 | 19.13% | 152,621 | 8.94% | (31,204) | -2.65% | 225,878 | 12.53% | 336,114 | 16.22% | 184,176 | 8.33% | 246,386 | 12.48% | 499,528 | 21.67% | 678,520 | 25.1% | 661,823 | 28.96% | 416,011 | 19.82% |
收益費損項目合計 | 13,750 | 7.37% | 198,651 | 38.57% | 64,542 | -230.65% | 75,205 | 697.83% | 22,499 | -111.01% | 72,085 | 24.54% | (35,547) | -9.66% | 108,129 | 76.92% | 68,721 | 18.91% | 6,211 | 1.48% | (47,819) | -5.81% | (108,749) | -57.51% | 61,340 | 18.13% |
折舊費用 | 44,560 | 23.89% | 42,375 | 8.23% | 38,755 | -138.49% | 41,460 | 384.71% | 40,505 | -199.85% | 29,145 | 9.92% | 21,352 | 5.8% | 22,660 | 16.12% | 24,651 | 6.78% | 23,610 | 5.64% | 32,442 | 3.94% | 30,588 | 16.18% | 31,026 | 9.17% |
攤銷費用 | 1,303 | 0.7% | 1,523 | 0.3% | 4,109 | -14.68% | 4,440 | 41.2% | 4,082 | -20.14% | 1,492 | 0.51% | 3,015 | 0.82% | 4,172 | 2.97% | 3,482 | 0.96% | 2,396 | 0.57% | 7,320 | 0.89% | 8,506 | 4.5% | 9,126 | 2.7% |
與營業活動相關之資產及負債之淨變動合計 | (79,149) | -42.43% | 324,923 | 63.09% | (389,723) | 1392.71% | (216,623) | -2010.05% | (6,129) | 30.24% | 56,691 | 19.3% | 87,119 | 23.67% | (121,489) | -86.42% | 118,370 | 32.56% | 8,296 | 1.98% | 263,578 | 32.03% | (258,116) | -136.51% | (109,137) | -32.27% |
營業活動之淨現金流入(流出) | 186,554 | 100% | 515,004 | 100% | (27,983) | 100% | 10,777 | 100% | (20,268) | 100% | 293,787 | 100% | 367,991 | 100% | 140,582 | 100% | 363,501 | 100% | 418,318 | 100% | 822,964 | 100% | 189,081 | 100% | 338,249 | 100% |
投資活動之淨現金流
彩富(5489) 2024年第4季「投資活動之淨現金流」單季為NT$-8,780萬元、較上一季衰退-166.12%;而今年初至今累積為NT$-5,139萬元、較去年同期衰退-639.29%。
單季
彩富(5489) 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$-8,780萬元,較上一季衰退-166.12%,為過去11年同期中的第12高。
今年初累積至今
今年全年投資活動之淨現金流累積為NT$-5,139萬元,較去年同期衰退-639.29%,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) | (87,801) | 2,414 | (1,103) | (14,029) | (2,435) | (13,052) | 11,013 | 7,157 | 10,227 | (2,219) | (30,518) | (2,937) | 2,320 | |||||||||||||
取得不動產、廠房及設備 | (1,615) | (5,338) | (1,183) | (872) | (1,801) | (8,885) | (3,344) | (894) | (513) | (3,180) | (5,065) | (3,188) | 1,515 | |||||||||||||
處分不動產、廠房及設備 | 0 | 153 | ||||||||||||||||||||||||
取得無形資產 | 0 | (172) | 0 | 0 | 0 | (11,099) | 0 | 0 | (472) | 1 | (623) | (805) | (76) | |||||||||||||
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 | 316 | 3,123 | 6,339 | ||||||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 78 | (3,165) | (81) | |||||||||||||||||||||||
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) | (51,389) | 100% | 9,529 | 100% | (12,960) | 100% | 8,253 | 100% | (30,870) | 100% | (8,706) | 100% | 22,911 | 100% | 4,066 | 100% | (635) | 100% | (15,287) | 100% | (40,013) | 100% | (9,443) | 100% | (166,031) | 100% |
取得不動產、廠房及設備 | (10,703) | 20.83% | (17,204) | -180.54% | (7,226) | 55.76% | (6,544) | -79.29% | (9,230) | 29.9% | (17,003) | 195.3% | (7,836) | -34.2% | (8,091) | -198.99% | (7,310) | 1151.18% | (16,155) | 105.68% | (17,324) | 43.3% | (12,060) | 127.71% | (130,107) | 78.36% |
處分不動產、廠房及設備 | 0 | 0% | 189 | -2.17% | ||||||||||||||||||||||
取得無形資產 | (1,005) | 1.96% | (885) | -9.29% | (200) | 1.54% | (2,201) | -26.67% | (1,020) | 3.3% | (11,299) | 129.78% | 0 | 0 | 0% | (5,200) | 818.9% | (2,197) | 14.37% | (2,257) | 5.64% | (903) | 9.56% | (6,096) | 3.67% | |
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 | (94,000) | 182.92% | 0 | 0% | (34,868) | 112.95% | (3,709) | 42.6% | (1,464) | -6.39% | ||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 32,112 | -62.49% | 0 | 0% | 39,213 | 475.14% | ||||||||||||||||||||
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
彩富(5489) 2024年第4季「籌資活動之淨現金流」單季為NT$2,635萬元、較上一季成長124.64%;而今年初至今累積為NT$-1.84億元、較去年同期成長67.94%。
單季
彩富(5489) 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$2,635萬元,較上一季成長124.64%,為過去11年同期中的第7高。
今年初累積至今
今年全年籌資活動之淨現金流累積為NT$-1.84億元,較去年同期成長67.94%,為過去11年同期中的第3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) | 26,350 | 24,836 | 39,617 | 140,928 | (413,185) | 303,259 | 28,052 | 3,654 | (319,059) | 63,416 | 44,415 | (84,471) | 116,926 | |||||||||||||
短期借款增加 | 0 | 90,000 | 0 | (89,000) | (325,000) | (73) | (163,914) | 55,855 | ||||||||||||||||||
短期借款減少 | 0 | 0 | 1,000 | (98,000) | 241,000 | (50,000) | 0 | |||||||||||||||||||
發行公司債 | ||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||
舉借長期借款 | 0 | (3,396) | ||||||||||||||||||||||||
償還長期借款 | 0 | (1,533) | (1,583) | (1,745) | (1,963) | (2,003) | (1,219) | (1,188) | (1,299) | (1,197) | (1,237) | |||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
庫藏股票買回成本 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (85,660) | (33,148) | (17,054) | 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) | (183,965) | 100% | (573,873) | 100% | (202,626) | 100% | 122,688 | 100% | (297,772) | 100% | (474,181) | 100% | (220,943) | 100% | 452,982 | 100% | (312,150) | 100% | (562,374) | 100% | (457,358) | 100% | (264,039) | 100% | 67,604 | 100% |
短期借款增加 | 0 | 0% | 262,000 | 213.55% | 0 | 0% | 549,000 | 121.2% | 110,000 | -35.24% | (12,089) | 2.64% | (43,914) | 16.63% | 80,796 | 119.51% | ||||||||||
短期借款減少 | (13,998) | 7.61% | (359,000) | 62.56% | (119,000) | 58.73% | 0 | 0% | (98,000) | 32.91% | (266,000) | 56.1% | (79,000) | 35.76% | 0 | 0% | ||||||||||
發行公司債 | ||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||
舉借長期借款 | 0 | 0% | 86,787 | 128.38% | ||||||||||||||||||||||
償還長期借款 | (1,699) | 0.92% | (6,330) | 1.1% | (6,484) | 3.2% | (7,279) | -5.93% | (7,892) | 2.65% | (7,328) | 1.55% | (4,865) | 2.2% | (4,835) | -1.07% | (5,296) | 1.7% | (4,676) | 0.83% | (3,410) | 0.75% | ||||
發放現金股利 | (100,587) | 54.68% | (151,867) | 26.46% | (99,804) | 49.26% | (100,393) | -81.83% | (151,288) | 50.81% | (198,169) | 41.79% | (148,079) | 67.02% | (177,423) | -39.17% | (345,501) | 110.68% | (411,666) | 73.2% | (408,194) | 89.25% | (298,774) | 113.16% | (118,204) | -174.85% |
庫藏股票買回成本 | (75,460) | 41.02% | (63,530) | 11.07% | 0 | 0% | (65,854) | -53.68% | (59,894) | 20.11% | (59,299) | 12.51% | (61,942) | 28.04% | (3,704) | -0.82% | (163,043) | 52.23% | (242,148) | 43.06% | (95,068) | 20.79% | 0 | 0% | (45,116) | -66.74% |
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。