5703
17.95
TWD+0.25 (1.41%)
2025.04.02收盤
亞都-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) | 27,906 | 30,701 | 1,426 | (20,503) | (9,754) | 30,429 | 18,319 | 22,744 | 39,748 | 33,954 | 20,376 | (8,212) | 15,620 | |||||||||||||
本期稅前淨利(淨損) | 27,906 | 30,701 | 1,426 | (20,503) | (17,140) | 30,429 | 18,319 | 22,744 | 39,748 | 33,954 | 20,376 | (8,212) | 15,620 | |||||||||||||
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 9,542 | 12,927 | 13,240 | 14,422 | 16,406 | 47,285 | 23,790 | 18,707 | 12,534 | 25,031 | 4,320 | 4,339 | 5,229 | |||||||||||||
攤銷費用 | 58 | 74 | 388 | 513 | 485 | 942 | 1,129 | 1,386 | 1,502 | (5,816) | 20,994 | 17,409 | 13,663 | |||||||||||||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 232 | 107 | 53 | 67 | 5,252 | 41 | 256 | 41 | 120 | (62) | 30 | (156) | 78 | |||||||||||||
利息費用 | 1,098 | 1,259 | 1,081 | 944 | 1,806 | 3,239 | 1,073 | 714 | 459 | 545 | 987 | 804 | (733) | |||||||||||||
利息收入 | (647) | (388) | (205) | (78) | (92) | (151) | (103) | |||||||||||||||||||
股利收入 | (263) | |||||||||||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | 3 | 11 | 14 | 1,287 | 4 | 44 | (17) | |||||||||||||||||||
其他項目 | 0 | 0 | 19 | 0 | (806) | 19 | 21 | 59 | 309 | (1,292) | 416 | |||||||||||||||
收益費損項目合計 | 10,023 | 13,990 | 14,590 | 17,155 | 23,055 | 51,419 | 26,149 | 21,364 | 25,207 | 7,969 | 25,931 | 22,144 | 17,135 | |||||||||||||
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 | (1,391) | (1,239) | 0 | (159) | 0 | (1,301) | (38) | (1,317) | (1,671) | 223 | 1,908 | 2,313 | 7,310 | |||||||||||||
應收帳款(增加)減少 | (7,336) | (9,124) | (6,320) | (3,718) | (854) | 1,918 | (4,661) | (1,591) | (7,340) | 1,729 | 956 | 2,388 | (6,543) | |||||||||||||
應收帳款-關係人(增加)減少 | 0 | 0 | 2 | 25 | 15 | 56 | 89 | 113 | 27 | 43 | (78) | 9 | 125 | |||||||||||||
其他應收款(增加)減少 | (718) | (262) | (962) | (1,023) | (10,309) | (398) | (1,116) | 88 | (165) | 810 | 894 | 1,060 | 59 | |||||||||||||
存貨(增加)減少 | (1,672) | (5,293) | (4,043) | (2,673) | (3,263) | (3,638) | (245) | (1,009) | 316 | (513) | 1,682 | (86) | (1,598) | |||||||||||||
預付款項(增加)減少 | 99 | (242) | (2,338) | 4,895 | 5,678 | 5,274 | 3,589 | (3,081) | 641 | (3,464) | 637 | |||||||||||||||
其他流動資產(增加)減少 | 28 | 37 | 648 | 34 | (8) | 547 | 162 | |||||||||||||||||||
與營業活動相關之資產之淨變動合計 | (10,990) | (16,123) | (13,013) | (8,780) | (13,456) | 2,079 | (131) | 2,314 | (4,395) | 1,120 | 23,788 | (4,559) | 4,737 | |||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
合約負債增加(減少) | 6,001 | 8,443 | 4,471 | 8,358 | 2,119 | 5,841 | (30,394) | |||||||||||||||||||
應付票據增加(減少) | (119) | 0 | (573) | 626 | (2,499) | (1,186) | (3,185) | (2,191) | (3,625) | (934) | 11,536 | (3,430) | 3,795 | |||||||||||||
應付帳款增加(減少) | 5,084 | 4,669 | 5,982 | 8,923 | 5,974 | 3,350 | 2,196 | 1,698 | 5,135 | 4,280 | 9,755 | 9,696 | 7,407 | |||||||||||||
其他應付款增加(減少) | 11,172 | 8,821 | 4,343 | 9,555 | (2,221) | (4,909) | (7,420) | (2,060) | (1,434) | 17,157 | 7,552 | 35,500 | 9,065 | |||||||||||||
負債準備增加(減少) | 2,330 | (902) | 3,538 | 1,764 | 306 | (1,118) | 548 | (1,033) | (36) | 553 | (238) | 468 | 197 | |||||||||||||
其他流動負債增加(減少) | (138) | 456 | 707 | (164) | (488) | (1,934) | (2,636) | |||||||||||||||||||
與營業活動相關之負債之淨變動合計 | 24,547 | 20,596 | 16,184 | 27,075 | 3,479 | 118 | (6,296) | 302 | (673) | 26,450 | 41,597 | 25,744 | 37,349 | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | 13,557 | 4,473 | 3,171 | 18,295 | (9,977) | 2,197 | (6,427) | 2,616 | (5,068) | 27,570 | 65,385 | 21,185 | 42,086 | |||||||||||||
調整項目合計 | 23,580 | 18,463 | 17,761 | 35,450 | 13,078 | 53,616 | 19,722 | 23,980 | 20,139 | 35,539 | 91,316 | 43,329 | 59,221 | |||||||||||||
營運產生之現金流入(流出) | 51,486 | 49,164 | 19,187 | 14,947 | (4,062) | 84,045 | 38,041 | 46,724 | 59,887 | 69,493 | 111,692 | 35,117 | 74,841 | |||||||||||||
收取之利息 | 647 | 388 | 205 | 78 | 92 | 151 | 126 | 130 | 155 | 304 | 255 | 1,317 | 886 | |||||||||||||
收取之股利 | 263 | 0 | 0 | (4) | 15 | 5 | ||||||||||||||||||||
支付之利息 | (1,098) | (1,274) | (1,081) | (1,028) | (1,992) | (3,249) | (1,072) | (632) | (464) | (540) | (955) | (741) | 244 | |||||||||||||
退還(支付)之所得稅 | (29) | (28) | (8) | 5 | 0 | 0 | 9 | 20 | (2) | 13 | (3,026) | (79) | (106) | |||||||||||||
營業活動之淨現金流入(流出) | 51,269 | 48,250 | 18,303 | 14,002 | (5,962) | 80,947 | 37,104 | 46,373 | 59,576 | 69,270 | 107,962 | 35,629 | 75,870 | |||||||||||||
投資活動之現金流量 | ||||||||||||||||||||||||||
透過其他綜合損益按公允價值衡量之金融資產減資退回股款 | 0 | |||||||||||||||||||||||||
取得不動產、廠房及設備 | (1,618) | (281) | (4,013) | 0 | (298) | (11,264) | (4,768) | (119,586) | 585 | (10,450) | (1,748) | 2,315 | (1,457) | |||||||||||||
存出保證金增加 | (11) | 0 | (101) | 1,100 | 15 | 1,368 | 243 | 8 | (604) | 839 | 2 | |||||||||||||||
存出保證金減少 | 11 | (36) | 0 | |||||||||||||||||||||||
取得無形資產 | (80) | 0 | 0 | 0 | 0 | (2,097) | (762) | (899) | (1,194) | 319 | (220) | (1,766) | (397) | |||||||||||||
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
其他金融資產增加 | (59,765) | |||||||||||||||||||||||||
其他金融資產減少 | 58,568 | 29,641 | (1,322) | (1,488) | (3,330) | (9,459) | (3,205) | (11,973) | ||||||||||||||||||
預付設備款增加 | 126 | 0 | 630 | 8,237 | 1,156 | 59,639 | (25,138) | (3,825) | (1,857) | 12,944 | (15,443) | |||||||||||||||
投資活動之淨現金流入(流出) | (2,769) | 29,834 | (1,778) | (5,363) | 28,824 | (7,035) | (7,584) | (62,411) | (34,102) | (7,671) | (37,716) | 61,467 | (4,072) | |||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | 0 | 0 | 0 | (88,000) | (33,000) | (15,000) | (1,000) | 55,000 | (30,000) | (2,904) | (12,596) | |||||||||||||||
短期借款減少 | 0 | (50,000) | (60,000) | 39,300 | 0 | |||||||||||||||||||||
舉借長期借款 | 0 | 1,285 | 0 | (1,000) | 24,000 | 0 | 0 | (1,584) | ||||||||||||||||||
償還長期借款 | (506) | (1,773) | (488) | (15,000) | (18,000) | (2,000) | (1,666) | (8,334) | (6,667) | (23,534) | 0 | |||||||||||||||
租賃本金償還 | (1,112) | (1,129) | (1,188) | (1,265) | 3,635 | (25,707) | ||||||||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (35,120) | (35,120) | |||||||||||||
籌資活動之淨現金流入(流出) | (1,618) | (51,617) | (1,676) | (94,265) | (44,365) | (58,705) | 5,950 | 17,335 | 11,619 | (13,284) | (7,902) | (47,295) | (49,300) | |||||||||||||
本期現金及約當現金增加(減少)數 | 46,882 | 26,467 | 14,849 | (85,626) | (21,503) | 15,207 | 35,470 | 1,297 | 37,093 | 48,315 | 62,678 | 36,775 | 18,788 | |||||||||||||
期初現金及約當現金餘額 | 0 | 0 | 0 | 0 | 0 | 0 | 250,050 | 328,568 | 331,466 | 300,629 | 275,262 | 228,876 | 181,999 | |||||||||||||
期末現金及約當現金餘額 | 46,882 | 26,467 | 14,849 | (85,626) | (21,503) | 15,207 | 261,501 | 250,050 | 328,568 | 331,466 | 300,629 | 275,262 | 228,876 | |||||||||||||
資產負債表帳列之現金及約當現金 | 171,157 | 17.94% | 167,762 | 17.77% | 103,022 | 10.87% | 172,623 | 16.43% | 414,404 | 30.22% | 292,917 | 13.52% | 261,501 | 17.98% | 250,050 | 17.46% | 328,568 | 23.05% | 331,466 | 22.45% | 300,629 | 20.23% | 275,262 | 17.69% | 228,876 | 14.47% |
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) | 17,150 | 4.04% | 47,155 | 10.91% | (84,421) | -33.41% | (121,410) | -57.47% | (84,247) | -28.43% | (32,626) | -3.94% | (56,011) | -6.8% | 1,013 | 0.11% | 31,233 | 3.19% | 71,506 | 6.94% | 50,138 | 4.84% | 40,566 | 4.14% | 58,850 | 5.93% |
本期稅前淨利(淨損) | 17,150 | 21.94% | 47,155 | 52.81% | (84,421) | 185.46% | (121,410) | 243.45% | (182,449) | 222.93% | (32,626) | -19.57% | (56,011) | -235.65% | 1,013 | 2.11% | 31,233 | 58.17% | 71,506 | 66.13% | 50,138 | 37.52% | 40,566 | 29.77% | 58,850 | 43.21% |
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 48,313 | 61.81% | 52,356 | 58.64% | 53,205 | -116.88% | 62,099 | -124.52% | 87,773 | -107.25% | 192,081 | 115.19% | 85,578 | 360.04% | 64,712 | 135.1% | 66,319 | 123.52% | 68,694 | 63.53% | 16,702 | 12.5% | 18,183 | 13.34% | 25,978 | 19.07% |
攤銷費用 | 257 | 0.33% | 531 | 0.59% | 1,804 | -3.96% | 1,980 | -3.97% | 2,304 | -2.82% | 4,231 | 2.54% | 5,088 | 21.41% | 5,651 | 11.8% | 5,617 | 10.46% | 8,035 | 7.43% | 82,588 | 61.8% | 59,354 | 43.56% | 59,989 | 44.04% |
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 91 | 0.12% | 121 | 0.14% | 8 | -0.02% | 3,701 | -7.42% | 5,482 | -6.7% | (9) | -0.01% | 130 | 0.55% | 13 | 0.03% | 58 | 0.11% | (35) | -0.03% | 18 | 0.01% | (48) | -0.04% | 112 | 0.08% |
利息費用 | 4,395 | 5.62% | 4,801 | 5.38% | 3,457 | -7.59% | 4,549 | -9.12% | 8,043 | -9.83% | 13,309 | 7.98% | 3,458 | 14.55% | 1,681 | 3.51% | 1,569 | 2.92% | 2,171 | 2.01% | 2,953 | 2.21% | 2,868 | 2.1% | 4,105 | 3.01% |
利息收入 | (1,660) | -2.12% | (949) | -1.06% | (415) | 0.91% | (242) | 0.49% | (330) | 0.4% | (465) | -0.28% | (388) | -1.63% | ||||||||||||
股利收入 | (1,043) | -1.33% | 0 | 0% | ||||||||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | 19 | 0.02% | 24 | 0.03% | 71 | -0.16% | 1,012 | -2.03% | 25,912 | -31.66% | 89 | 0.05% | (27) | -0.11% | ||||||||||||
處分採用權益法之投資損失(利益) | 0 | 0% | 0 | 0% | 0 | 0% | (4,230) | 8.48% | ||||||||||||||||||
其他項目 | 0 | 0% | 0 | 0% | (31) | 0.07% | (6) | 0.01% | (5,359) | 6.55% | 432 | 0.26% | 493 | 2.07% | 170 | 0.35% | 1,779 | 3.31% | (519) | -0.48% | 416 | 0.31% | ||||
收益費損項目合計 | 50,372 | 64.44% | 56,884 | 63.71% | 58,099 | -127.63% | 68,863 | -138.08% | 123,825 | -151.3% | 209,668 | 125.73% | 94,332 | 396.87% | 72,659 | 151.69% | 88,671 | 165.14% | 66,107 | 61.14% | 100,346 | 75.09% | 80,334 | 58.96% | 90,366 | 66.34% |
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 | 427 | 0.55% | (2,386) | -2.67% | 159 | -0.35% | (159) | 0.32% | 3,487 | -4.26% | (489) | -0.29% | 1,192 | 5.01% | 780 | 1.63% | (1,459) | -2.72% | 366 | 0.34% | 56 | 0.04% | (77) | -0.06% | (90) | -0.07% |
應收帳款(增加)減少 | 4,792 | 6.13% | (7,090) | -7.94% | (2,187) | 4.8% | 932 | -1.87% | 10,734 | -13.12% | 7,227 | 4.33% | 4,134 | 17.39% | (2,757) | -5.76% | (4,381) | -8.16% | (423) | -0.39% | 5,245 | 3.92% | 9,715 | 7.13% | (10,887) | -7.99% |
應收帳款-關係人(增加)減少 | 0 | 0% | 0 | 0% | 0 | 0% | 12 | -0.02% | (9) | 0.01% | 11 | 0.01% | 23 | 0.1% | 47 | 0.1% | (84) | -0.16% | 107 | 0.1% | 19 | 0.01% | (30) | -0.02% | (51) | -0.04% |
其他應收款(增加)減少 | (373) | -0.48% | 695 | 0.78% | (359) | 0.79% | (481) | 0.96% | (9,710) | 11.86% | 412 | 0.25% | (579) | -2.44% | 1,849 | 3.86% | (299) | -0.56% | 1,066 | 0.99% | (174) | -0.13% | (228) | -0.17% | 144 | 0.11% |
存貨(增加)減少 | 4,408 | 5.64% | (678) | -0.76% | 1,028 | -2.26% | 160 | -0.32% | 569 | -0.7% | (2,991) | -1.79% | (985) | -4.14% | 292 | 0.61% | (178) | -0.33% | (714) | -0.66% | 490 | 0.37% | 1,547 | 1.14% | 1,123 | 0.82% |
預付款項(增加)減少 | 1,037 | 1.33% | (4,043) | -4.53% | (1,948) | 4.28% | 613 | 0.37% | 3,552 | 14.94% | 4,927 | 10.29% | 6,918 | 12.88% | 301 | 0.28% | (3,264) | -2.44% | (4,872) | -3.58% | 2,691 | 1.98% | ||||
其他流動資產(增加)減少 | 0 | 0% | 0 | 0% | 5 | -0.01% | 7 | -0.01% | (16) | 0.02% | 174 | 0.1% | (88) | -0.37% | ||||||||||||
與營業活動相關之資產之淨變動合計 | 10,291 | 13.17% | (13,502) | -15.12% | (3,302) | 7.25% | (354) | 0.71% | 30,869 | -37.72% | 4,957 | 2.97% | 7,249 | 30.5% | 5,110 | 10.67% | 457 | 0.85% | 982 | 0.91% | 2,173 | 1.63% | 6,185 | 4.54% | (7,068) | -5.19% |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
合約負債增加(減少) | (3,787) | -4.84% | 3,763 | 4.21% | (3,911) | 8.59% | 3,461 | -6.94% | (12,499) | 15.27% | 2,451 | 1.47% | 15,883 | 66.82% | ||||||||||||
應付票據增加(減少) | 0 | 0% | (315) | -0.35% | (390) | 0.86% | (480) | 0.96% | 19,509 | -23.84% | (895) | -0.54% | 1,818 | 7.65% | 18 | 0.04% | (5,606) | -10.44% | (16,370) | -15.14% | 21,052 | 15.75% | (6,520) | -4.78% | 2,456 | 1.8% |
應付帳款增加(減少) | (1,429) | -1.83% | (1,348) | -1.51% | (934) | 2.05% | (261) | 0.52% | (5,475) | 6.69% | 2,005 | 1.2% | (901) | -3.79% | (3,865) | -8.07% | (4,782) | -8.91% | (2,183) | -2.02% | 197 | 0.15% | 30 | 0.02% | (1,415) | -1.04% |
其他應付款增加(減少) | 3,949 | 5.05% | 6,237 | 6.99% | (6,120) | 13.44% | 8,536 | -17.12% | (42,621) | 52.08% | 1,343 | 0.81% | (13,525) | -56.9% | (11,808) | -24.65% | (13,949) | -25.98% | 6,770 | 6.26% | (34,469) | -25.79% | 34,145 | 25.06% | (16,995) | -12.48% |
負債準備增加(減少) | 4,944 | 6.33% | (4,525) | -5.07% | 3,003 | -6.6% | (68) | 0.14% | (2,011) | 2.46% | (1,023) | -0.61% | 655 | 2.76% | 2,645 | 5.52% | 64 | 0.12% | (223) | -0.21% | (500) | -0.37% | 39 | 0.03% | 786 | 0.58% |
其他流動負債增加(減少) | (930) | -1.19% | (130) | -0.15% | 105 | -0.23% | (265) | 0.53% | 102 | -0.12% | (728) | -0.44% | (553) | -2.33% | ||||||||||||
淨確定福利負債增加(減少) | 217 | 0.28% | (891) | -1% | (2,284) | 5.02% | (1,987) | 3.98% | (1,219) | 1.49% | (814) | -0.49% | (571) | -2.4% | (406) | -0.85% | (28,284) | -52.68% | 0 | 0% | (1,966) | -1.47% | (4,467) | -3.28% | (1,376) | -1.01% |
與營業活動相關之負債之淨變動合計 | 2,964 | 3.79% | 2,791 | 3.13% | (10,531) | 23.13% | 8,936 | -17.92% | (44,254) | 54.07% | 2,490 | 1.49% | (14,442) | -60.76% | (19,253) | -40.19% | (59,849) | -111.47% | (17,024) | -15.74% | (9,306) | -6.96% | 18,440 | 13.53% | 1,580 | 1.16% |
與營業活動相關之資產及負債之淨變動合計 | 13,255 | 16.96% | (10,711) | -12% | (13,833) | 30.39% | 8,582 | -17.21% | (13,385) | 16.35% | 7,447 | 4.47% | (7,193) | -30.26% | (14,143) | -29.53% | (59,392) | -110.61% | (16,042) | -14.84% | (7,133) | -5.34% | 24,625 | 18.07% | (5,488) | -4.03% |
調整項目合計 | 63,627 | 81.4% | 46,173 | 51.71% | 44,266 | -97.24% | 77,445 | -155.29% | 110,440 | -134.94% | 217,115 | 130.2% | 87,139 | 366.61% | 58,516 | 122.17% | 29,279 | 54.53% | 50,065 | 46.3% | 93,213 | 69.75% | 104,959 | 77.03% | 84,878 | 62.31% |
營運產生之現金流入(流出) | 80,777 | 103.34% | 93,328 | 104.53% | (40,155) | 88.21% | (43,965) | 88.16% | (72,009) | 87.98% | 184,489 | 110.63% | 31,128 | 130.96% | 59,529 | 124.28% | 60,512 | 112.7% | 121,571 | 112.43% | 143,351 | 107.27% | 145,525 | 106.8% | 143,728 | 105.52% |
收取之利息 | 1,660 | 2.12% | 949 | 1.06% | 415 | -0.91% | 242 | -0.49% | 330 | -0.4% | 465 | 0.28% | 411 | 1.73% | 403 | 0.84% | 517 | 0.96% | 844 | 0.78% | 851 | 0.64% | 1,655 | 1.21% | 1,341 | 0.98% |
收取之股利 | 1,043 | 1.33% | 0 | 0% | 131 | 0.27% | 0 | 0% | 1,526 | 1.41% | 982 | 0.73% | 531 | 0.39% | 736 | 0.54% | ||||||||||
支付之利息 | (4,395) | -5.62% | (4,801) | -5.38% | (3,457) | 7.59% | (4,658) | 9.34% | (8,106) | 9.9% | (13,316) | -7.99% | (3,390) | -14.26% | (1,585) | -3.31% | (1,599) | -2.98% | (2,159) | -2% | (3,020) | -2.26% | (2,811) | -2.06% | (3,665) | -2.69% |
退還(支付)之所得稅 | (920) | -1.18% | (192) | -0.22% | (2,324) | 5.11% | (1,490) | 2.99% | (2,058) | 2.51% | (4,883) | -2.93% | (4,380) | -18.43% | (10,579) | -22.09% | (5,737) | -10.68% | (13,655) | -12.63% | (8,525) | -6.38% | (8,638) | -6.34% | (5,931) | -4.35% |
營業活動之淨現金流入(流出) | 78,165 | 100% | 89,284 | 100% | (45,521) | 100% | (49,871) | 100% | (81,843) | 100% | 166,755 | 100% | 23,769 | 100% | 47,899 | 100% | 53,693 | 100% | 108,127 | 100% | 133,639 | 100% | 136,262 | 100% | 136,209 | 100% |
投資活動之現金流量 | ||||||||||||||||||||||||||
透過其他綜合損益按公允價值衡量之金融資產減資退回股款 | 780 | -1.14% | ||||||||||||||||||||||||
處分子公司 | 0 | 0% | 0 | 0% | 0 | 0% | (60,365) | 102.34% | ||||||||||||||||||
取得不動產、廠房及設備 | (8,407) | 12.33% | (281) | -0.88% | (4,621) | 200.22% | 0 | 0% | (2,190) | -5.91% | (23,714) | 85.36% | (110,902) | 98.58% | (142,932) | 92.33% | (9,823) | 22.77% | (14,895) | 60.82% | (6,304) | 81.57% | (15,179) | 686.83% | (4,601) | 9.77% |
處分不動產、廠房及設備 | 0 | 0% | 0 | 0% | 0 | 0% | 287 | -0.49% | 196 | 0.53% | 138 | -0.5% | 298 | -0.26% | ||||||||||||
存出保證金增加 | (11) | 0.02% | 0 | 0% | (178) | 0.3% | (754) | 2.71% | (1,898) | 1.69% | (824) | 0.53% | (1,112) | 2.58% | (859) | 3.51% | (2,980) | 38.56% | (2,198) | 99.46% | (403) | 0.86% | ||||
存出保證金減少 | 0 | 0% | 25 | 0.08% | (4) | 0.17% | 30,143 | 81.41% | ||||||||||||||||||
取得無形資產 | (80) | 0.12% | 0 | 0% | (350) | 15.16% | (500) | 0.85% | 0 | 0% | (2,097) | 7.55% | (1,161) | 1.03% | (1,967) | 1.27% | (3,164) | 7.33% | (2,118) | 8.65% | (483) | 6.25% | (1,766) | 79.91% | (397) | 0.84% |
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
其他金融資產增加 | (59,765) | 87.63% | (1,031) | 3.71% | 1,039 | -0.67% | ||||||||||||||||||||
其他金融資產減少 | 0 | 0% | 32,110 | 100.8% | 2,667 | -115.55% | 1,774 | -3.01% | 9,079 | 24.52% | 3,797 | -3.38% | (3,913) | 9.07% | 6,271 | -25.61% | 36,675 | -474.57% | 5,215 | -235.97% | 15,104 | -32.07% | ||||
預付設備款增加 | (722) | 1.06% | 0 | 0% | (200) | -0.54% | (322) | 1.16% | (3,248) | 2.89% | (9,397) | 6.07% | (51,917) | 120.35% | (12,672) | 51.74% | (11,224) | 145.24% | (27,370) | 1238.46% | (53,857) | 114.34% | ||||
投資活動之淨現金流入(流出) | (68,205) | 100% | 31,854 | 100% | (2,308) | 100% | (58,982) | 100% | 37,028 | 100% | (27,780) | 100% | (112,495) | 100% | (154,799) | 100% | (43,138) | 100% | (24,491) | 100% | (7,728) | 100% | (2,210) | 100% | (47,104) | 100% |
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | 0 | 0% | 0 | 0% | 30,000 | -137.79% | (78,000) | 58.68% | 248,000 | 149.13% | 50,000 | -46.49% | 10,000 | 9.98% | 55,000 | 193.78% | 5,000 | -37.17% | (2,904) | 3.77% | (5,096) | 12.62% | ||||
短期借款減少 | 0 | 0% | (150,000) | 265.97% | 0 | 0% | (75,000) | -264.25% | 30,200 | -54.71% | (38,000) | 37.62% | ||||||||||||||
舉借長期借款 | 0 | 0% | 100,000 | -177.31% | 0 | 0% | 10,000 | -7.52% | (63,000) | -37.88% | 0 | 0% | 106,000 | 105.81% | 99,000 | 348.81% | (33,333) | 247.77% | (29,200) | 52.9% | 0 | 0% | 20,000 | -25.97% | 0 | 0% |
償還長期借款 | (2,147) | 32.7% | (1,773) | 3.14% | (46,949) | 215.64% | (60,000) | 45.14% | (27,000) | 25.1% | (11,667) | -11.65% | (6,666) | -23.49% | (31,667) | 57.37% | (26,667) | 26.4% | (44,233) | 57.44% | 0 | 0% | ||||
租賃本金償還 | (4,418) | 67.3% | (4,625) | 8.2% | (4,823) | 22.15% | (4,928) | 3.71% | (18,677) | -11.23% | (100,545) | 93.48% | ||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0% | (14,048) | -14.02% | (14,048) | -49.5% | (35,120) | 261.06% | (24,584) | 44.54% | (35,120) | 34.76% | (35,120) | 45.61% | (35,120) | 86.97% | |||||
籌資活動之淨現金流入(流出) | (6,565) | 100% | (56,398) | 100% | (21,772) | 100% | (132,928) | 100% | 166,302 | 100% | (107,559) | 100% | 100,177 | 100% | 28,382 | 100% | (13,453) | 100% | (55,201) | 100% | (101,022) | 100% | (77,008) | 100% | (40,384) | 100% |
本期現金及約當現金增加(減少)數 | 3,395 | 64,740 | (69,601) | (241,781) | 121,487 | 31,416 | 11,451 | (78,518) | (2,898) | 30,837 | 25,367 | 46,386 | 46,877 | |||||||||||||
期初現金及約當現金餘額 | 167,762 | 103,022 | 172,623 | 414,404 | 292,917 | 261,501 | ||||||||||||||||||||
期末現金及約當現金餘額 | 171,157 | 167,762 | 103,022 | 172,623 | 414,404 | 292,917 | ||||||||||||||||||||
資產負債表帳列之現金及約當現金 | 171,157 | 167,762 | 103,022 | 172,623 | 414,404 | 292,917 | 261,501 | 250,050 | 328,568 | 331,466 | 300,629 | 275,262 | 228,876 |
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
亞都(5703) 2024年第4季「營業活動之現金流」單季為NT$5,127萬元、較上一季成長1053.15%;而今年初至今累積為NT$7,816萬元、較去年同期衰退-12.45%。
單季
亞都(5703) 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$5,127萬元,較上一季成長1053.15%,為過去11年同期中的第5高。
同時亞都過去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54.13%、--與--。
其中稅前淨利為NT$2,791萬元,收益費損相關之調整項目為NT$1,002萬元,所得稅/利息等之影響數為NT$-21.7萬元
今年初累積至今
今年全年營業活動之現金流累積為NT$7,816萬元,較去年同期衰退-12.45%,為過去11年同期中的第6高。
同時亞都過去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52.8%、--與--。
其中稅前淨利為NT$1,715萬元,收益費損相關之調整項目為NT$5,037萬元,所得稅/利息等之影響數為NT$-261萬元
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) | 27,906 | 30,701 | 1,426 | (20,503) | (9,754) | 30,429 | 18,319 | 22,744 | 39,748 | 33,954 | 20,376 | (8,212) | 15,620 | |||||||||||||
收益費損項目合計 | 10,023 | 13,990 | 14,590 | 17,155 | 23,055 | 51,419 | 26,149 | 21,364 | 25,207 | 7,969 | 25,931 | 22,144 | 17,135 | |||||||||||||
折舊費用 | 9,542 | 12,927 | 13,240 | 14,422 | 16,406 | 47,285 | 23,790 | 18,707 | 12,534 | 25,031 | 4,320 | 4,339 | 5,229 | |||||||||||||
攤銷費用 | 58 | 74 | 388 | 513 | 485 | 942 | 1,129 | 1,386 | 1,502 | (5,816) | 20,994 | 17,409 | 13,663 | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | 13,557 | 4,473 | 3,171 | 18,295 | (9,977) | 2,197 | (6,427) | 2,616 | (5,068) | 27,570 | 65,385 | 21,185 | 42,086 | |||||||||||||
營業活動之淨現金流入(流出) | 51,269 | 48,250 | 18,303 | 14,002 | (5,962) | 80,947 | 37,104 | 46,373 | 59,576 | 69,270 | 107,962 | 35,629 | 75,870 |
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) | 17,150 | 4.04% | 47,155 | 10.91% | (84,421) | -33.41% | (121,410) | -57.47% | (84,247) | -28.43% | (32,626) | -3.94% | (56,011) | -6.8% | 1,013 | 0.11% | 31,233 | 3.19% | 71,506 | 6.94% | 50,138 | 4.84% | 40,566 | 4.14% | 58,850 | 5.93% |
收益費損項目合計 | 50,372 | 64.44% | 56,884 | 63.71% | 58,099 | -127.63% | 68,863 | -138.08% | 123,825 | -151.3% | 209,668 | 125.73% | 94,332 | 396.87% | 72,659 | 151.69% | 88,671 | 165.14% | 66,107 | 61.14% | 100,346 | 75.09% | 80,334 | 58.96% | 90,366 | 66.34% |
折舊費用 | 48,313 | 61.81% | 52,356 | 58.64% | 53,205 | -116.88% | 62,099 | -124.52% | 87,773 | -107.25% | 192,081 | 115.19% | 85,578 | 360.04% | 64,712 | 135.1% | 66,319 | 123.52% | 68,694 | 63.53% | 16,702 | 12.5% | 18,183 | 13.34% | 25,978 | 19.07% |
攤銷費用 | 257 | 0.33% | 531 | 0.59% | 1,804 | -3.96% | 1,980 | -3.97% | 2,304 | -2.82% | 4,231 | 2.54% | 5,088 | 21.41% | 5,651 | 11.8% | 5,617 | 10.46% | 8,035 | 7.43% | 82,588 | 61.8% | 59,354 | 43.56% | 59,989 | 44.04% |
與營業活動相關之資產及負債之淨變動合計 | 13,255 | 16.96% | (10,711) | -12% | (13,833) | 30.39% | 8,582 | -17.21% | (13,385) | 16.35% | 7,447 | 4.47% | (7,193) | -30.26% | (14,143) | -29.53% | (59,392) | -110.61% | (16,042) | -14.84% | (7,133) | -5.34% | 24,625 | 18.07% | (5,488) | -4.03% |
營業活動之淨現金流入(流出) | 78,165 | 100% | 89,284 | 100% | (45,521) | 100% | (49,871) | 100% | (81,843) | 100% | 166,755 | 100% | 23,769 | 100% | 47,899 | 100% | 53,693 | 100% | 108,127 | 100% | 133,639 | 100% | 136,262 | 100% | 136,209 | 100% |
投資活動之淨現金流
亞都(5703) 2024年第4季「投資活動之淨現金流」單季為NT$-277萬元、較上一季衰退-154.74%;而今年初至今累積為NT$-6,820萬元、較去年同期衰退-314.12%。
單季
亞都(5703) 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$-277萬元,較上一季衰退-154.74%,為過去11年同期中的第5高。
今年初累積至今
今年全年投資活動之淨現金流累積為NT$-6,820萬元,較去年同期衰退-314.12%,為過去11年同期中的第10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) | (2,769) | 29,834 | (1,778) | (5,363) | 28,824 | (7,035) | (7,584) | (62,411) | (34,102) | (7,671) | (37,716) | 61,467 | (4,072) | |||||||||||||
取得不動產、廠房及設備 | (1,618) | (281) | (4,013) | 0 | (298) | (11,264) | (4,768) | (119,586) | 585 | (10,450) | (1,748) | 2,315 | (1,457) | |||||||||||||
處分不動產、廠房及設備 | 0 | 1 | 0 | 86 | 105 | |||||||||||||||||||||
取得無形資產 | (80) | 0 | 0 | 0 | 0 | (2,097) | (762) | (899) | (1,194) | 319 | (220) | (1,766) | (397) | |||||||||||||
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 | 0 | |||||||||||||||||||||||||
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) | 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) | (68,205) | 100% | 31,854 | 100% | (2,308) | 100% | (58,982) | 100% | 37,028 | 100% | (27,780) | 100% | (112,495) | 100% | (154,799) | 100% | (43,138) | 100% | (24,491) | 100% | (7,728) | 100% | (2,210) | 100% | (47,104) | 100% |
取得不動產、廠房及設備 | (8,407) | 12.33% | (281) | -0.88% | (4,621) | 200.22% | 0 | 0% | (2,190) | -5.91% | (23,714) | 85.36% | (110,902) | 98.58% | (142,932) | 92.33% | (9,823) | 22.77% | (14,895) | 60.82% | (6,304) | 81.57% | (15,179) | 686.83% | (4,601) | 9.77% |
處分不動產、廠房及設備 | 0 | 0% | 0 | 0% | 0 | 0% | 287 | -0.49% | 196 | 0.53% | 138 | -0.5% | 298 | -0.26% | ||||||||||||
取得無形資產 | (80) | 0.12% | 0 | 0% | (350) | 15.16% | (500) | 0.85% | 0 | 0% | (2,097) | 7.55% | (1,161) | 1.03% | (1,967) | 1.27% | (3,164) | 7.33% | (2,118) | 8.65% | (483) | 6.25% | (1,766) | 79.91% | (397) | 0.84% |
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 | 0 | 0% | 619 | -0.55% | ||||||||||||||||||||||
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
亞都(5703) 2024年第4季「籌資活動之淨現金流」單季為NT$-162萬元、較上一季成長8.54%;而今年初至今累積為NT$-656萬元、較去年同期成長88.36%。
單季
亞都(5703) 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$-162萬元,較上一季成長8.54%,為過去11年同期中的第4高。
今年初累積至今
今年全年籌資活動之淨現金流累積為NT$-656萬元,較去年同期成長88.36%,為過去11年同期中的第4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) | (1,618) | (51,617) | (1,676) | (94,265) | (44,365) | (58,705) | 5,950 | 17,335 | 11,619 | (13,284) | (7,902) | (47,295) | (49,300) | |||||||||||||
短期借款增加 | 0 | 0 | 0 | (88,000) | (33,000) | (15,000) | (1,000) | 55,000 | (30,000) | (2,904) | (12,596) | |||||||||||||||
短期借款減少 | 0 | (50,000) | (60,000) | 39,300 | 0 | |||||||||||||||||||||
發行公司債 | ||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||
舉借長期借款 | 0 | 1,285 | 0 | (1,000) | 24,000 | 0 | 0 | (1,584) | ||||||||||||||||||
償還長期借款 | (506) | (1,773) | (488) | (15,000) | (18,000) | (2,000) | (1,666) | (8,334) | (6,667) | (23,534) | 0 | |||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (35,120) | (35,120) | |||||||||||||
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) | 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) | (6,565) | 100% | (56,398) | 100% | (21,772) | 100% | (132,928) | 100% | 166,302 | 100% | (107,559) | 100% | 100,177 | 100% | 28,382 | 100% | (13,453) | 100% | (55,201) | 100% | (101,022) | 100% | (77,008) | 100% | (40,384) | 100% |
短期借款增加 | 0 | 0% | 0 | 0% | 30,000 | -137.79% | (78,000) | 58.68% | 248,000 | 149.13% | 50,000 | -46.49% | 10,000 | 9.98% | 55,000 | 193.78% | 5,000 | -37.17% | (2,904) | 3.77% | (5,096) | 12.62% | ||||
短期借款減少 | 0 | 0% | (150,000) | 265.97% | 0 | 0% | (75,000) | -264.25% | 30,200 | -54.71% | (38,000) | 37.62% | ||||||||||||||
發行公司債 | ||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||
舉借長期借款 | 0 | 0% | 100,000 | -177.31% | 0 | 0% | 10,000 | -7.52% | (63,000) | -37.88% | 0 | 0% | 106,000 | 105.81% | 99,000 | 348.81% | (33,333) | 247.77% | (29,200) | 52.9% | 0 | 0% | 20,000 | -25.97% | 0 | 0% |
償還長期借款 | (2,147) | 32.7% | (1,773) | 3.14% | (46,949) | 215.64% | (60,000) | 45.14% | (27,000) | 25.1% | (11,667) | -11.65% | (6,666) | -23.49% | (31,667) | 57.37% | (26,667) | 26.4% | (44,233) | 57.44% | 0 | 0% | ||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0% | (14,048) | -14.02% | (14,048) | -49.5% | (35,120) | 261.06% | (24,584) | 44.54% | (35,120) | 34.76% | (35,120) | 45.61% | (35,120) | 86.97% | |||||
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。