6275
43.8
TWD+0.00 (0.00%)
2025.04.02收盤
元山-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) | 65,103 | 169,111 | 33,166 | 47,534 | 61,808 | 22,795 | 23,071 | 358 | 7,116 | (8,158) | 10,788 | 17,734 | 14,007 | |||||||||||||
本期稅前淨利(淨損) | 65,103 | 174,770 | 33,166 | 47,534 | 61,808 | 22,795 | 23,071 | 358 | 7,116 | (8,158) | 10,788 | 17,734 | 14,007 | |||||||||||||
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 29,463 | 29,924 | 30,756 | 28,632 | 24,141 | 22,569 | 10,877 | 9,837 | 9,705 | 12,087 | 12,895 | 10,362 | 13,800 | |||||||||||||
攤銷費用 | 623 | 601 | 504 | 485 | 366 | 412 | 883 | 1,661 | 1,094 | (2,958) | 4,057 | 2,287 | 2,062 | |||||||||||||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 3,824 | 7,888 | 32 | (13,550) | (652) | 23,368 | 107 | 2,367 | 699 | 3,748 | 616 | 183 | 309 | |||||||||||||
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | 0 | 33 | 288 | 0 | 0 | (822) | 723 | 392 | (1) | |||||||||||||||||
利息費用 | 1,304 | 2,641 | 3,129 | 3,456 | 3,315 | 3,826 | 1,984 | 2,814 | 4,089 | 3,718 | 4,683 | 8,734 | 3,853 | |||||||||||||
利息收入 | (2,014) | (2,571) | (496) | (87) | (134) | (812) | (996) | |||||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | 36 | (322) | (1,680) | 818 | 10 | 267 | (1,116) | |||||||||||||||||||
未實現外幣兌換損失(利益) | (15,948) | 25,051 | 12,954 | (3,620) | 6,780 | (12,439) | (3,261) | |||||||||||||||||||
其他項目 | (263) | (335) | 0 | 11 | 172 | 453 | 2,767 | 169 | ||||||||||||||||||
收益費損項目合計 | 17,025 | (206,733) | 47,243 | 14,874 | 33,826 | 37,191 | 7,667 | 15,934 | 13,390 | 27,418 | 17,093 | 11,376 | 18,270 | |||||||||||||
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 | 8,083 | 7,049 | 6,844 | 206 | 5,169 | 9,956 | 4,766 | 4,632 | 34,477 | 24,611 | 1,460 | (7,256) | (1,964) | |||||||||||||
應收帳款(增加)減少 | 3,065 | 101,187 | 51,534 | 9,247 | 134,076 | (64,978) | 6,762 | 63,880 | (18,221) | (75,749) | 1,342 | (60,936) | (62,609) | |||||||||||||
存貨(增加)減少 | (52,492) | 17,115 | (47,039) | 61,409 | (73,001) | (41,598) | (40,509) | (19,782) | (62,455) | 12,680 | 3,151 | (40,725) | (47,050) | |||||||||||||
其他流動資產(增加)減少 | (3,888) | 4,862 | 3,768 | 8,189 | (5,427) | (1,164) | (13,759) | |||||||||||||||||||
其他金融資產(增加)減少 | (3,348) | 370 | 2,746 | 19,498 | (2,098) | (6,064) | 1,473 | (2,261) | (5,730) | (1,266) | 4,926 | 1,793 | (103) | |||||||||||||
其他營業資產(增加)減少 | (16) | |||||||||||||||||||||||||
與營業活動相關之資產之淨變動合計 | (48,596) | 130,583 | 17,853 | 98,549 | 58,719 | (103,848) | (39,063) | 54,635 | (66,340) | (29,970) | (1,721) | (105,442) | (54,247) | |||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
應付帳款增加(減少) | 72,295 | (57,240) | 19,324 | (127,025) | 20,996 | 84,672 | (38,559) | (12,368) | 60,424 | (5,468) | (37,481) | 12,673 | 14,144 | |||||||||||||
其他應付款增加(減少) | (1,383) | 30,322 | 16,709 | (5,751) | 18,669 | (15,075) | 27,489 | (2,635) | 11,743 | (879) | (10,209) | (19,789) | (12,984) | |||||||||||||
其他流動負債增加(減少) | (15,066) | 9,034 | 499 | 3,473 | 11,640 | 4,091 | 9,896 | |||||||||||||||||||
淨確定福利負債增加(減少) | 0 | (40) | (26) | (31) | 0 | (65) | (563) | (499) | (280) | (147) | (98) | 46 | ||||||||||||||
與營業活動相關之負債之淨變動合計 | 55,846 | (17,924) | 36,506 | (129,334) | 51,305 | 73,623 | (1,586) | (13,353) | 76,551 | 6,663 | (9,470) | 8,291 | 4,205 | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | 7,250 | 112,659 | 54,359 | (30,785) | 110,024 | (30,225) | (40,649) | 41,282 | 10,211 | (23,307) | (11,191) | (97,151) | (50,042) | |||||||||||||
調整項目合計 | 24,275 | (94,074) | 101,602 | (15,911) | 143,850 | 6,966 | (32,982) | 57,216 | 23,601 | 4,111 | 5,902 | (85,775) | (31,772) | |||||||||||||
營運產生之現金流入(流出) | 89,378 | 80,696 | 134,768 | 31,623 | 205,658 | 29,761 | (9,911) | 57,574 | 30,717 | (4,047) | 16,690 | (68,041) | (17,765) | |||||||||||||
收取之利息 | 2,010 | 2,524 | 495 | 86 | 127 | 246 | 427 | 406 | 254 | 287 | 458 | 1,176 | 824 | |||||||||||||
支付之利息 | (1,158) | (2,345) | (2,668) | (2,873) | (3,382) | (3,811) | (1,725) | (2,413) | (2,851) | (2,684) | (3,110) | (4,937) | (1,595) | |||||||||||||
退還(支付)之所得稅 | 504 | (1,710) | (2,444) | (5,132) | (5,602) | (1,938) | (1,589) | (1,335) | (636) | (1,760) | (121) | (2,919) | 649 | |||||||||||||
營業活動之淨現金流入(流出) | 90,734 | 79,165 | 130,151 | 23,704 | 196,801 | 24,258 | (12,798) | 54,255 | 27,484 | (8,204) | 13,917 | (74,721) | (17,887) | |||||||||||||
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 | (2,500) | 0 | 0 | ||||||||||||||||||||||
取得不動產、廠房及設備 | (79,241) | (32,322) | (19,007) | (27,981) | (16,600) | (21,872) | (77,517) | (10,723) | (146,147) | (15,188) | (23,316) | (14,596) | (19,593) | |||||||||||||
處分不動產、廠房及設備 | 0 | 0 | 0 | 0 | 294 | 1,138 | ||||||||||||||||||||
存出保證金增加 | 61 | 0 | (163) | (1,501) | (312) | 188 | (248) | 1,626 | 0 | (2,667) | ||||||||||||||||
存出保證金減少 | 0 | (984) | 21 | (251) | ||||||||||||||||||||||
取得無形資產 | (1,166) | (878) | 3 | 0 | (150) | (555) | (552) | (386) | (287) | (1,800) | (1,786) | (5,432) | 126 | |||||||||||||
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
其他金融資產減少 | 1,389 | 9,353 | ||||||||||||||||||||||||
預付設備款增加 | (13,932) | 287 | 1,511 | 5,877 | (3,957) | |||||||||||||||||||||
投資活動之淨現金流入(流出) | (92,889) | 249,644 | (12,445) | (24,127) | (19,275) | (21,820) | (63,998) | (1,497) | (129,735) | 53,036 | (32,342) | (28,691) | (25,879) | |||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||||
舉借長期借款 | 0 | 0 | 8,000 | 0 | 0 | 0 | 303,000 | 0 | 105,000 | 0 | 0 | 0 | 0 | |||||||||||||
償還長期借款 | (7,876) | (2,684) | (85,296) | (56,700) | (9,705) | (8,027) | (110,060) | (12,061) | (5,834) | (5,000) | (5,000) | (7,500) | (5,000) | |||||||||||||
存入保證金增加 | 339 | 0 | 23 | 0 | (409) | 14,481 | 8,660 | |||||||||||||||||||
存入保證金減少 | 0 | (386) | 0 | 79 | (2,440) | (33) | (3,488) | |||||||||||||||||||
租賃本金償還 | (8,095) | (7,570) | (6,744) | (7,177) | (5,453) | (4,400) | ||||||||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | |||||||||||||
非控制權益變動 | (22) | |||||||||||||||||||||||||
籌資活動之淨現金流入(流出) | (12,842) | (10,140) | (94,040) | (89,995) | (97,080) | 3,471 | 58,486 | (42,668) | 71,020 | (52,261) | (61,684) | 87,803 | 6,165 | |||||||||||||
匯率變動對現金及約當現金之影響 | (2,686) | (10,931) | (607) | 615 | (8,075) | 6,027 | (3,798) | 221 | 3,913 | 1,295 | (1,306) | 5,404 | (16,023) | |||||||||||||
本期現金及約當現金增加(減少)數 | (17,683) | 307,738 | 23,059 | (89,803) | 72,371 | 11,936 | (22,108) | 10,311 | (27,318) | (6,134) | (81,415) | (10,205) | (53,624) | |||||||||||||
期初現金及約當現金餘額 | 0 | 0 | 0 | 0 | 0 | 0 | 156,620 | 198,771 | 117,632 | 153,410 | 201,619 | 214,069 | 127,406 | |||||||||||||
期末現金及約當現金餘額 | (17,683) | 307,738 | 23,059 | (89,803) | 72,371 | 11,936 | 140,580 | 156,620 | 198,771 | 117,632 | 153,410 | 201,619 | 214,069 | |||||||||||||
資產負債表帳列之現金及約當現金 | 340,613 | 9.55% | 552,397 | 16.02% | 180,770 | 6.07% | 157,294 | 5.14% | 289,207 | 10.85% | 178,432 | 7.3% | 140,580 | 6.07% | 156,620 | 8.09% | 198,771 | 9.43% | 117,632 | 6.63% | 153,410 | 8.06% | 201,619 | 11.12% | 214,069 | 12.01% |
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) | 264,620 | 6.85% | 348,138 | 9.58% | 245,700 | 6.75% | 243,881 | 6.2% | 177,587 | 5.33% | 76,709 | 2.57% | 111,221 | 4.33% | 74,585 | 3.08% | 70,991 | 3.1% | 15,455 | 0.76% | 46,528 | 2.11% | 23,477 | 1.16% | 19,550 | 0.91% |
本期稅前淨利(淨損) | 264,620 | 111.15% | 348,138 | 96.86% | 245,700 | 54.71% | 243,881 | -1056.72% | 177,587 | 49.14% | 76,709 | 33.45% | (3,504) | 2.98% | 74,585 | 57.17% | 70,991 | 64.17% | 15,455 | 183.62% | 46,528 | 124.31% | 23,477 | 55.4% | 19,550 | 204.8% |
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 119,436 | 50.17% | 119,908 | 33.36% | 122,445 | 27.27% | 107,718 | -466.74% | 93,040 | 25.75% | 83,517 | 36.42% | 41,279 | -35.15% | 50,330 | 38.58% | 42,450 | 38.37% | 49,401 | 586.92% | 48,902 | 130.66% | 43,225 | 101.99% | 42,614 | 446.41% |
攤銷費用 | 2,578 | 1.08% | 2,149 | 0.6% | 2,059 | 0.46% | 1,828 | -7.92% | 1,449 | 0.4% | 2,077 | 0.91% | 4,782 | -4.07% | 6,566 | 5.03% | 4,845 | 4.38% | 6,927 | 82.3% | 12,166 | 32.51% | 9,372 | 22.11% | 9,254 | 96.94% |
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 5,192 | 2.18% | 8,476 | 2.36% | 253 | 0.06% | (11,894) | 51.54% | (4,340) | -1.2% | 25,689 | 11.2% | 3,664 | -3.12% | 1,189 | 0.91% | 3,553 | 3.21% | 7,171 | 85.2% | 6,033 | 16.12% | 937 | 2.21% | 798 | 8.36% |
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | 94 | 0.04% | (1,586) | -0.44% | 2,543 | 0.57% | (1,260) | 5.46% | 0 | 0% | (14) | -0.01% | (538) | 0.46% | 239 | 0.18% | (3,021) | -2.73% | 898 | 10.67% | ||||||
利息費用 | 6,699 | 2.81% | 11,804 | 3.28% | 13,644 | 3.04% | 13,193 | -57.16% | 14,029 | 3.88% | 16,155 | 7.05% | 11,202 | -9.54% | 15,039 | 11.53% | 15,489 | 14% | 15,958 | 189.59% | 19,026 | 50.83% | 17,522 | 41.34% | 19,346 | 202.66% |
利息收入 | (5,512) | -2.32% | (3,925) | -1.09% | (710) | -0.16% | (258) | 1.12% | (929) | -0.26% | (3,208) | -1.4% | (1,835) | 1.56% | ||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | 75 | 0.03% | (232) | -0.06% | 1,465 | 0.33% | 893 | -3.87% | 425 | 0.12% | 1,165 | 0.51% | 8 | -0.01% | ||||||||||||
處分投資損失(利益) | 0 | 0% | (269,643) | -75.02% | ||||||||||||||||||||||
未實現外幣兌換損失(利益) | (24,889) | -10.45% | 19,869 | 5.53% | (3,360) | -0.75% | 1,248 | -5.41% | 12,828 | 3.55% | (15,792) | -6.89% | 2,616 | -2.23% | ||||||||||||
其他項目 | (798) | -0.34% | (1,511) | -0.42% | (124) | -0.03% | 0 | 0% | 13,217 | -11.25% | 390 | 0.3% | 1,938 | 1.75% | 6,089 | 72.34% | 3,837 | 10.25% | ||||||||
收益費損項目合計 | 102,875 | 43.21% | (114,691) | -31.91% | 140,095 | 31.2% | 111,468 | -482.98% | 116,502 | 32.24% | 109,589 | 47.79% | 107,931 | -91.91% | 65,985 | 50.58% | 59,832 | 54.08% | 92,924 | 1104% | 82,429 | 220.23% | 65,119 | 153.65% | 65,612 | 687.32% |
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 | (19,124) | -8.03% | 11,694 | 3.25% | (674) | -0.15% | (4,714) | 20.43% | (3,078) | -0.85% | 9,104 | 3.97% | 82 | -0.07% | (3,110) | -2.38% | 12,312 | 11.13% | 3,664 | 43.53% | (10,768) | -28.77% | (4,003) | -9.45% | 11,700 | 122.56% |
應收帳款(增加)減少 | (132,115) | -55.49% | (19,043) | -5.3% | 127,117 | 28.31% | (153,190) | 663.76% | (39,007) | -10.79% | (42,191) | -18.4% | (132,769) | 113.06% | 29,912 | 22.93% | (78,628) | -71.07% | (10,014) | -118.97% | (22,288) | -59.55% | (38,566) | -91% | (39,510) | -413.89% |
存貨(增加)減少 | 25,647 | 10.77% | 44,803 | 12.46% | 136,114 | 30.31% | (250,277) | 1084.44% | (36,555) | -10.12% | 26,026 | 11.35% | (188,348) | 160.39% | 14,432 | 11.06% | (101,207) | -91.48% | (17,818) | -211.69% | (61,423) | -164.11% | (4,785) | -11.29% | (71,023) | -744.01% |
其他流動資產(增加)減少 | (18,452) | -7.75% | (12,488) | -3.47% | 1,921 | 0.43% | (5,714) | 24.76% | 7,002 | 1.94% | 11,468 | 5% | (10,723) | 9.13% | ||||||||||||
其他金融資產(增加)減少 | 152 | 0.06% | 2,675 | 0.74% | (2,629) | -0.59% | 12,184 | -52.79% | 8,700 | 2.41% | (2,359) | -1.03% | (9,097) | 7.75% | 14,789 | 11.34% | (3,694) | -3.34% | (5,436) | -64.58% | (917) | -2.45% | (7,230) | -17.06% | (225) | -2.36% |
其他營業資產(增加)減少 | (10,539) | -4.43% | ||||||||||||||||||||||||
與營業活動相關之資產之淨變動合計 | (154,431) | -64.87% | 27,641 | 7.69% | 261,849 | 58.31% | (401,711) | 1740.59% | (62,938) | -17.42% | 2,048 | 0.89% | (336,837) | 286.83% | 77,383 | 59.32% | (186,976) | -169.01% | (16,468) | -195.65% | (79,733) | -213.03% | (78,172) | -184.45% | (89,023) | -932.57% |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
應付帳款增加(減少) | 62,245 | 26.15% | 89,120 | 24.79% | (106,398) | -23.69% | 30,607 | -132.62% | 120,704 | 33.4% | 140,088 | 61.09% | 103,612 | -88.23% | (36,345) | -27.86% | 146,537 | 132.46% | (39,212) | -465.87% | 12,995 | 34.72% | 7,515 | 17.73% | 14,191 | 148.66% |
其他應付款增加(減少) | (15,464) | -6.5% | 36,395 | 10.13% | (26,135) | -5.82% | 16,611 | -71.97% | 36,728 | 10.16% | (31,961) | -13.94% | 47,691 | -40.61% | (200) | -0.15% | 30,474 | 27.55% | (6,926) | -82.29% | 1,468 | 3.92% | 4,785 | 11.29% | 19,276 | 201.93% |
其他流動負債增加(減少) | (2,838) | -1.19% | 5,490 | 1.53% | (10,093) | -2.25% | 4,681 | -20.28% | 8,640 | 2.39% | (21,248) | -9.27% | 7,682 | -6.54% | ||||||||||||
淨確定福利負債增加(減少) | 0 | 0% | (497) | -0.14% | (4,237) | -0.94% | (1,088) | 4.71% | (3,220) | -0.89% | (666) | -0.29% | (3,207) | 2.73% | (1,059) | -0.81% | (5,648) | -5.11% | 210 | 2.49% | 321 | 0.86% | 262 | 0.62% | 146 | 1.53% |
與營業活動相關之負債之淨變動合計 | 43,943 | 18.46% | 130,508 | 36.31% | (146,863) | -32.7% | 50,811 | -220.16% | 162,780 | 45.05% | 86,213 | 37.6% | 147,458 | -125.57% | (59,992) | -45.99% | 180,533 | 163.18% | (55,412) | -658.33% | 6,291 | 16.81% | 47,657 | 112.45% | 35,296 | 369.75% |
與營業活動相關之資產及負債之淨變動合計 | (110,488) | -46.41% | 158,149 | 44% | 114,986 | 25.6% | (350,900) | 1520.43% | 99,842 | 27.63% | 88,261 | 38.49% | (189,379) | 161.27% | 17,391 | 13.33% | (6,443) | -5.82% | (71,880) | -853.99% | (73,442) | -196.22% | (30,515) | -72% | (53,727) | -562.82% |
調整項目合計 | (7,613) | -3.2% | 43,458 | 12.09% | 255,081 | 56.8% | (239,432) | 1037.45% | 216,344 | 59.87% | 197,850 | 86.29% | (81,448) | 69.36% | 83,376 | 63.91% | 53,389 | 48.26% | 21,044 | 250.02% | 8,987 | 24.01% | 34,604 | 81.65% | 11,885 | 124.5% |
營運產生之現金流入(流出) | 257,007 | 107.95% | 391,596 | 108.95% | 500,781 | 111.51% | 4,449 | -19.28% | 393,931 | 109.01% | 274,559 | 119.74% | (84,952) | 72.34% | 157,961 | 121.09% | 124,380 | 112.43% | 36,499 | 433.63% | 55,515 | 148.32% | 58,081 | 137.04% | 31,435 | 329.3% |
收取之利息 | 5,529 | 2.32% | 3,878 | 1.08% | 703 | 0.16% | 277 | -1.2% | 908 | 0.25% | 913 | 0.4% | 1,310 | -1.12% | 1,328 | 1.02% | 1,209 | 1.09% | 1,570 | 18.65% | 1,525 | 4.07% | 3,517 | 8.3% | 1,898 | 19.88% |
支付之利息 | (6,123) | -2.57% | (9,635) | -2.68% | (11,227) | -2.5% | (12,948) | 56.1% | (14,080) | -3.9% | (16,186) | -7.06% | (10,404) | 8.86% | (12,940) | -9.92% | (10,552) | -9.54% | (11,050) | -131.28% | (12,254) | -32.74% | (9,827) | -23.19% | (13,325) | -139.59% |
退還(支付)之所得稅 | (18,337) | -7.7% | (26,406) | -7.35% | (41,172) | -9.17% | (14,857) | 64.37% | (19,403) | -5.37% | (29,988) | -13.08% | (23,441) | 19.96% | (15,921) | -12.2% | (4,406) | -3.98% | (18,602) | -221.01% | (7,358) | -19.66% | (9,390) | -22.16% | (10,462) | -109.6% |
營業活動之淨現金流入(流出) | 238,076 | 100% | 359,433 | 100% | 449,085 | 100% | (23,079) | 100% | 361,356 | 100% | 229,298 | 100% | (117,433) | 100% | 130,451 | 100% | 110,631 | 100% | 8,417 | 100% | 37,428 | 100% | 42,381 | 100% | 9,546 | 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 | 0 | 0% | (4,000) | -28.34% | (2,500) | 1.86% | (16,000) | 9.28% | ||||||||||||||||||
處分子公司 | 0 | 0% | 276,688 | 1960.38% | ||||||||||||||||||||||
取得不動產、廠房及設備 | (203,587) | 92% | (271,575) | -1924.15% | (121,697) | 90.4% | (87,818) | 50.95% | (90,378) | 81.24% | (109,858) | 205.75% | (203,886) | 131.91% | (50,711) | 252.87% | (170,683) | 116.86% | (35,755) | -95.89% | (59,206) | 50.08% | (54,147) | 378.52% | (48,852) | -198.5% |
處分不動產、廠房及設備 | 80 | -0.04% | 0 | 0% | 265 | -0.2% | 0 | 0% | 323 | -0.6% | 1,470 | -0.95% | ||||||||||||||
存出保證金增加 | (98) | 0.04% | 0 | 0% | (1,927) | 1.43% | (1,615) | 0.94% | (1,407) | 1.26% | (228) | 0.43% | (766) | 0.5% | (268) | 1.34% | 0 | 0% | (2,723) | 2.3% | ||||||
存出保證金減少 | 0 | 0% | 2,223 | 15.75% | 0 | 0% | 21 | -0.01% | 2,012 | 5.4% | 0 | 0% | 717 | -5.01% | 0 | 0% | ||||||||||
取得無形資產 | (1,791) | 0.81% | (3,608) | -25.56% | (1,349) | 1% | (3,951) | 2.29% | (861) | 0.77% | (1,562) | 2.93% | (1,188) | 0.77% | (934) | 4.66% | (989) | 0.68% | (3,528) | -9.46% | (14,413) | 12.19% | (10,513) | 73.49% | (953) | -3.87% |
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
其他金融資產減少 | 9,483 | -4.29% | 26,311 | 186.42% | (1,825) | 1.36% | (1) | 0% | 31,158 | -58.35% | 22,265 | -14.4% | ||||||||||||||
預付設備款增加 | (25,369) | 11.46% | (11,925) | -84.49% | (5,591) | 4.15% | (15,742) | 9.13% | (18,602) | 16.72% | ||||||||||||||||
投資活動之淨現金流入(流出) | (221,282) | 100% | 14,114 | 100% | (134,624) | 100% | (172,361) | 100% | (111,249) | 100% | (53,395) | 100% | (154,569) | 100% | (20,054) | 100% | (146,054) | 100% | 37,288 | 100% | (118,223) | 100% | (14,305) | 100% | 24,611 | 100% |
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | 2,312 | -0.97% | 400 | 7.57% | 0 | 0% | 144,916 | 57.16% | (86,573) | -87.19% | 28,917 | -34.78% | 39,819 | 118.7% | 29,772 | -75.72% | 11,448 | 22.25% | ||||||||
舉借長期借款 | 45,000 | -18.92% | 348,580 | 6593.15% | 90,000 | -30.98% | 315,000 | 535.49% | 70,000 | -52.44% | 35,000 | -23.5% | 303,000 | 119.51% | 140,000 | -90.37% | 165,000 | 166.18% | 0 | 0% | 30,000 | 89.43% | 0 | 0% | 50,000 | 97.19% |
償還長期借款 | (31,858) | 13.4% | (155,239) | -2936.24% | (138,696) | 47.75% | (382,745) | -650.65% | (53,358) | 39.97% | (52,245) | 35.08% | (146,242) | -57.68% | (104,242) | 67.29% | (20,834) | -20.98% | (20,000) | 24.06% | (17,500) | -52.17% | (20,000) | 50.86% | (17,500) | -34.01% |
存入保證金增加 | 6,720 | -2.83% | 0 | 0% | 2,988 | -2.24% | 0 | 0% | 1,358 | -0.88% | 0 | 0% | 10,454 | -26.59% | 8,895 | 17.29% | ||||||||||
存入保證金減少 | 0 | 0% | (4,588) | -86.78% | 0 | 0% | (1,152) | 0.77% | (7,789) | -3.07% | 1,417 | 1.43% | (33) | 0.04% | (10,758) | -32.07% | ||||||||||
租賃本金償還 | (34,576) | 14.54% | (31,184) | -589.82% | (59,534) | 20.5% | (25,935) | -44.09% | (19,266) | 14.43% | (15,943) | 10.7% | ||||||||||||||
發放現金股利 | (227,497) | 95.67% | (152,682) | -2887.88% | (152,337) | 52.45% | (103,531) | -176% | 0 | 0 | 0% | (40,346) | -15.91% | (33,877) | 21.87% | (21,238) | -21.39% | (24,898) | 29.95% | 0 | 0 | 0 | ||||
非控制權益變動 | 2,101 | -0.88% | ||||||||||||||||||||||||
籌資活動之淨現金流入(流出) | (237,798) | 100% | 5,287 | 100% | (290,467) | 100% | 58,825 | 100% | (133,496) | 100% | (148,944) | 100% | 253,539 | 100% | (154,916) | 100% | 99,290 | 100% | (83,132) | 100% | 33,545 | 100% | (39,321) | 100% | 51,448 | 100% |
匯率變動對現金及約當現金之影響 | 9,220 | (7,207) | (518) | 4,702 | (5,836) | 10,893 | 2,423 | 2,368 | 17,272 | 1,649 | (959) | (1,205) | 1,058 | |||||||||||||
本期現金及約當現金增加(減少)數 | (211,784) | 371,627 | 23,476 | (131,913) | 110,775 | 37,852 | (16,040) | (42,151) | 81,139 | (35,778) | (48,209) | (12,450) | 86,663 | |||||||||||||
期初現金及約當現金餘額 | 552,397 | 180,770 | 157,294 | 289,207 | 178,432 | 140,580 | ||||||||||||||||||||
期末現金及約當現金餘額 | 340,613 | 552,397 | 180,770 | 157,294 | 289,207 | 178,432 | ||||||||||||||||||||
資產負債表帳列之現金及約當現金 | 340,613 | 552,397 | 180,770 | 157,294 | 289,207 | 178,432 | 140,580 | 156,620 | 198,771 | 117,632 | 153,410 | 201,619 | 214,069 |
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
元山(6275) 2024年第4季「營業活動之現金流」單季為NT$9,073萬元、較上一季衰退-45.25%;而今年初至今累積為NT$2.38億元、較去年同期衰退-33.76%。
單季
元山(6275) 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$9,073萬元,較上一季衰退-45.25%,為過去11年同期中的第3高。
同時元山過去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56.43%、30.19%與--。
其中稅前淨利為NT$6,510萬元,收益費損相關之調整項目為NT$1,702萬元,所得稅/利息等之影響數為NT$136萬元
今年初累積至今
今年全年營業活動之現金流累積為NT$2.38億元,較去年同期衰退-33.76%,為過去11年同期中的第4高。
同時元山過去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130.93%、0.75%與--。
其中稅前淨利為NT$2.65億元,收益費損相關之調整項目為NT$1.03億元,所得稅/利息等之影響數為NT$-1,893萬元
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) | 65,103 | 169,111 | 33,166 | 47,534 | 61,808 | 22,795 | 23,071 | 358 | 7,116 | (8,158) | 10,788 | 17,734 | 14,007 | |||||||||||||
收益費損項目合計 | 17,025 | (206,733) | 47,243 | 14,874 | 33,826 | 37,191 | 7,667 | 15,934 | 13,390 | 27,418 | 17,093 | 11,376 | 18,270 | |||||||||||||
折舊費用 | 29,463 | 29,924 | 30,756 | 28,632 | 24,141 | 22,569 | 10,877 | 9,837 | 9,705 | 12,087 | 12,895 | 10,362 | 13,800 | |||||||||||||
攤銷費用 | 623 | 601 | 504 | 485 | 366 | 412 | 883 | 1,661 | 1,094 | (2,958) | 4,057 | 2,287 | 2,062 | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | 7,250 | 112,659 | 54,359 | (30,785) | 110,024 | (30,225) | (40,649) | 41,282 | 10,211 | (23,307) | (11,191) | (97,151) | (50,042) | |||||||||||||
營業活動之淨現金流入(流出) | 90,734 | 79,165 | 130,151 | 23,704 | 196,801 | 24,258 | (12,798) | 54,255 | 27,484 | (8,204) | 13,917 | (74,721) | (17,887) |
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) | 264,620 | 6.85% | 348,138 | 9.58% | 245,700 | 6.75% | 243,881 | 6.2% | 177,587 | 5.33% | 76,709 | 2.57% | 111,221 | 4.33% | 74,585 | 3.08% | 70,991 | 3.1% | 15,455 | 0.76% | 46,528 | 2.11% | 23,477 | 1.16% | 19,550 | 0.91% |
收益費損項目合計 | 102,875 | 43.21% | (114,691) | -31.91% | 140,095 | 31.2% | 111,468 | -482.98% | 116,502 | 32.24% | 109,589 | 47.79% | 107,931 | -91.91% | 65,985 | 50.58% | 59,832 | 54.08% | 92,924 | 1104% | 82,429 | 220.23% | 65,119 | 153.65% | 65,612 | 687.32% |
折舊費用 | 119,436 | 50.17% | 119,908 | 33.36% | 122,445 | 27.27% | 107,718 | -466.74% | 93,040 | 25.75% | 83,517 | 36.42% | 41,279 | -35.15% | 50,330 | 38.58% | 42,450 | 38.37% | 49,401 | 586.92% | 48,902 | 130.66% | 43,225 | 101.99% | 42,614 | 446.41% |
攤銷費用 | 2,578 | 1.08% | 2,149 | 0.6% | 2,059 | 0.46% | 1,828 | -7.92% | 1,449 | 0.4% | 2,077 | 0.91% | 4,782 | -4.07% | 6,566 | 5.03% | 4,845 | 4.38% | 6,927 | 82.3% | 12,166 | 32.51% | 9,372 | 22.11% | 9,254 | 96.94% |
與營業活動相關之資產及負債之淨變動合計 | (110,488) | -46.41% | 158,149 | 44% | 114,986 | 25.6% | (350,900) | 1520.43% | 99,842 | 27.63% | 88,261 | 38.49% | (189,379) | 161.27% | 17,391 | 13.33% | (6,443) | -5.82% | (71,880) | -853.99% | (73,442) | -196.22% | (30,515) | -72% | (53,727) | -562.82% |
營業活動之淨現金流入(流出) | 238,076 | 100% | 359,433 | 100% | 449,085 | 100% | (23,079) | 100% | 361,356 | 100% | 229,298 | 100% | (117,433) | 100% | 130,451 | 100% | 110,631 | 100% | 8,417 | 100% | 37,428 | 100% | 42,381 | 100% | 9,546 | 100% |
投資活動之淨現金流
元山(6275) 2024年第4季「投資活動之淨現金流」單季為NT$-9,289萬元、較上一季衰退-41.61%;而今年初至今累積為NT$-2.21億元、較去年同期衰退-1667.82%。
單季
元山(6275) 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$-9,289萬元,較上一季衰退-41.61%,為過去11年同期中的第11高。
今年初累積至今
今年全年投資活動之淨現金流累積為NT$-2.21億元,較去年同期衰退-1667.82%,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) | (92,889) | 249,644 | (12,445) | (24,127) | (19,275) | (21,820) | (63,998) | (1,497) | (129,735) | 53,036 | (32,342) | (28,691) | (25,879) | |||||||||||||
取得不動產、廠房及設備 | (79,241) | (32,322) | (19,007) | (27,981) | (16,600) | (21,872) | (77,517) | (10,723) | (146,147) | (15,188) | (23,316) | (14,596) | (19,593) | |||||||||||||
處分不動產、廠房及設備 | 0 | 0 | 0 | 0 | 294 | 1,138 | ||||||||||||||||||||
取得無形資產 | (1,166) | (878) | 3 | 0 | (150) | (555) | (552) | (386) | (287) | (1,800) | (1,786) | (5,432) | 126 | |||||||||||||
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 | 0 | (2,500) | 0 | 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 | ||||||||||||||||||||||||||
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) | (221,282) | 100% | 14,114 | 100% | (134,624) | 100% | (172,361) | 100% | (111,249) | 100% | (53,395) | 100% | (154,569) | 100% | (20,054) | 100% | (146,054) | 100% | 37,288 | 100% | (118,223) | 100% | (14,305) | 100% | 24,611 | 100% |
取得不動產、廠房及設備 | (203,587) | 92% | (271,575) | -1924.15% | (121,697) | 90.4% | (87,818) | 50.95% | (90,378) | 81.24% | (109,858) | 205.75% | (203,886) | 131.91% | (50,711) | 252.87% | (170,683) | 116.86% | (35,755) | -95.89% | (59,206) | 50.08% | (54,147) | 378.52% | (48,852) | -198.5% |
處分不動產、廠房及設備 | 80 | -0.04% | 0 | 0% | 265 | -0.2% | 0 | 0% | 323 | -0.6% | 1,470 | -0.95% | ||||||||||||||
取得無形資產 | (1,791) | 0.81% | (3,608) | -25.56% | (1,349) | 1% | (3,951) | 2.29% | (861) | 0.77% | (1,562) | 2.93% | (1,188) | 0.77% | (934) | 4.66% | (989) | 0.68% | (3,528) | -9.46% | (14,413) | 12.19% | (10,513) | 73.49% | (953) | -3.87% |
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 | 0 | 0% | (4,000) | -28.34% | (2,500) | 1.86% | (16,000) | 9.28% | ||||||||||||||||||
處分透過其他綜合損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | ||||||||||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | ||||||||||||||||||||||||||
按攤銷後成本衡量之金融資產到期還本 |
籌資活動之淨現金流
元山(6275) 2024年第4季「籌資活動之淨現金流」單季為NT$-1,284萬元、較上一季成長13.35%;而今年初至今累積為NT$-2.38億元、較去年同期衰退-4597.79%。
單季
元山(6275) 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$-1,284萬元,較上一季成長13.35%,為過去11年同期中的第6高。
今年初累積至今
今年全年籌資活動之淨現金流累積為NT$-2.38億元,較去年同期衰退-4597.79%,為過去11年同期中的第11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) | (12,842) | (10,140) | (94,040) | (89,995) | (97,080) | 3,471 | 58,486 | (42,668) | 71,020 | (52,261) | (61,684) | 87,803 | 6,165 | |||||||||||||
短期借款增加 | 0 | (132,014) | (86,573) | 19,638 | (45,180) | (7,253) | 2,505 | |||||||||||||||||||
短期借款減少 | 100 | (10,000) | (26,118) | (81,945) | 15,819 | 0 | (30,198) | |||||||||||||||||||
發行公司債 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
償還公司債 | 0 | 0 | (8,016) | (54,909) | 0 | |||||||||||||||||||||
舉借長期借款 | 0 | 0 | 8,000 | 0 | 0 | 0 | 303,000 | 0 | 105,000 | 0 | 0 | 0 | 0 | |||||||||||||
償還長期借款 | (7,876) | (2,684) | (85,296) | (56,700) | (9,705) | (8,027) | (110,060) | (12,061) | (5,834) | (5,000) | (5,000) | (7,500) | (5,000) | |||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | |||||||||||||
庫藏股票買回成本 | 0 | 0 | 0 | (14,121) | 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) | (237,798) | 100% | 5,287 | 100% | (290,467) | 100% | 58,825 | 100% | (133,496) | 100% | (148,944) | 100% | 253,539 | 100% | (154,916) | 100% | 99,290 | 100% | (83,132) | 100% | 33,545 | 100% | (39,321) | 100% | 51,448 | 100% |
短期借款增加 | 2,312 | -0.97% | 400 | 7.57% | 0 | 0% | 144,916 | 57.16% | (86,573) | -87.19% | 28,917 | -34.78% | 39,819 | 118.7% | 29,772 | -75.72% | 11,448 | 22.25% | ||||||||
短期借款減少 | 0 | 0% | (29,900) | 10.29% | (71,606) | -121.73% | (122,087) | 91.45% | (114,604) | 76.94% | 0 | 0% | (158,155) | 102.09% | ||||||||||||
發行公司債 | 0 | 0% | 327,642 | 556.98% | 0 | 0% | 195,000 | 196.39% | 0 | 0% | 215,000 | -546.78% | 0 | 0% | ||||||||||||
償還公司債 | 0 | 0% | (133,482) | -134.44% | (67,114) | 80.73% | (8,016) | -23.9% | (274,547) | 698.22% | (1,198) | -2.33% | ||||||||||||||
舉借長期借款 | 45,000 | -18.92% | 348,580 | 6593.15% | 90,000 | -30.98% | 315,000 | 535.49% | 70,000 | -52.44% | 35,000 | -23.5% | 303,000 | 119.51% | 140,000 | -90.37% | 165,000 | 166.18% | 0 | 0% | 30,000 | 89.43% | 0 | 0% | 50,000 | 97.19% |
償還長期借款 | (31,858) | 13.4% | (155,239) | -2936.24% | (138,696) | 47.75% | (382,745) | -650.65% | (53,358) | 39.97% | (52,245) | 35.08% | (146,242) | -57.68% | (104,242) | 67.29% | (20,834) | -20.98% | (20,000) | 24.06% | (17,500) | -52.17% | (20,000) | 50.86% | (17,500) | -34.01% |
發放現金股利 | (227,497) | 95.67% | (152,682) | -2887.88% | (152,337) | 52.45% | (103,531) | -176% | 0 | 0 | 0% | (40,346) | -15.91% | (33,877) | 21.87% | (21,238) | -21.39% | (24,898) | 29.95% | 0 | 0 | 0 | ||||
庫藏股票買回成本 | 0 | 0% | (11,773) | 8.82% | 0 | 0% | (14,875) | 17.89% | 0 | 0% | (197) | -0.38% |
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。