6287
12
TWD-0.80 (-6.25%)
2025.04.02收盤
元隆-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) | (18,023) | (109,378) | 21,809 | 37,827 | (19,470) | (104,376) | (2,973) | (16,567) | (46,460) | (102,587) | (45,689) | (123,469) | (116,766) | |||||||||||||
本期稅前淨利(淨損) | (18,023) | (109,378) | 21,809 | 37,827 | (19,470) | (104,376) | (2,973) | (16,567) | (46,460) | (102,587) | (45,689) | (123,469) | (116,766) | |||||||||||||
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 32,463 | 26,583 | 23,528 | 17,719 | 15,885 | 17,409 | 17,953 | 22,377 | 27,830 | 40,207 | 43,816 | 55,362 | 49,684 | |||||||||||||
攤銷費用 | 1,676 | 770 | 269 | 338 | 146 | 146 | 0 | 0 | 0 | 0 | 0 | 0 | (502) | |||||||||||||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 0 | 0 | 2,030 | (2,045) | (11,580) | 7,500 | (1,227) | 399 | 20,771 | 5,823 | ||||||||||||||||
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | 1,659 | (3,353) | 6,362 | 137 | (1,840) | (2,542) | (4,554) | (10,051) | (10,175) | 1,471 | (21,966) | 11,499 | 4,261 | |||||||||||||
利息費用 | 19,307 | 11,635 | 8,573 | 6,400 | 6,529 | 9,408 | 9,664 | 11,365 | 8,898 | 15,507 | 11,941 | 17,866 | 11,532 | |||||||||||||
利息收入 | (200) | (263) | (250) | (32) | (64) | (147) | (100) | |||||||||||||||||||
股利收入 | 0 | (6) | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
股份基礎給付酬勞成本 | 2,258 | 6,179 | 6,374 | |||||||||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | (161,816) | (3,820) | 0 | (2,657) | 0 | 0 | 0 | |||||||||||||||||||
其他項目 | 0 | (1) | 0 | 0 | 0 | 0 | 0 | (2,300) | ||||||||||||||||||
收益費損項目合計 | (93,950) | 37,724 | 46,886 | 19,860 | 9,076 | 31,774 | 21,645 | 23,987 | 47,258 | 64,229 | 46,497 | 84,526 | 75,974 | |||||||||||||
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 | (41) | (432) | 4,787 | 8,708 | (1,537) | 20,203 | (1,659) | (10,620) | (8,235) | 6,201 | 75,856 | 2,167 | 4,181 | |||||||||||||
應收帳款(增加)減少 | (6,332) | 497 | 112,463 | 17,413 | 37,330 | 86,181 | 27,565 | 17,343 | (37,635) | (13,316) | (62,913) | (10,643) | 31,844 | |||||||||||||
其他應收款(增加)減少 | 864 | (1,554) | (2,260) | (2,602) | 141 | 573 | ||||||||||||||||||||
存貨(增加)減少 | 9,778 | (46,698) | (75,337) | (24,666) | 24,488 | (8,475) | (25,374) | (28,936) | (6,555) | 8,756 | (46,161) | 13,070 | (6,562) | |||||||||||||
預付款項(增加)減少 | 3,098 | 1,603 | 837 | (5,105) | 2,056 | 14,074 | 1,525 | 1,300 | 1,562 | 2,716 | 1,536 | (599) | (879) | |||||||||||||
其他流動資產(增加)減少 | 6,049 | (2,847) | (352) | 6,059 | (2,154) | 551 | 1,268 | |||||||||||||||||||
與營業活動相關之資產之淨變動合計 | 13,416 | (49,431) | 40,138 | (193) | 60,324 | 113,107 | 3,325 | (22,567) | (52,018) | 10,983 | (30,501) | 3,367 | 29,033 | |||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
合約負債增加(減少) | 0 | (1,863) | 0 | (121) | (94) | (934) | 612 | |||||||||||||||||||
應付票據增加(減少) | (9,048) | (1,952) | 26,089 | 27,018 | (2,853) | (22,155) | 2,281 | 9,209 | 2,204 | 1,491 | 4,945 | (19,656) | 11,231 | |||||||||||||
應付帳款增加(減少) | (42,727) | (46,877) | 4,608 | 66,653 | 11,381 | 22,859 | (37,163) | 34,070 | (11,825) | (18,969) | 30,102 | (1,792) | (12,959) | |||||||||||||
應付帳款-關係人增加(減少) | 27 | (33) | (35) | 21 | ||||||||||||||||||||||
其他應付款增加(減少) | 5,004 | (10,283) | (2,933) | (7,303) | (1,540) | 225 | (16) | 11,987 | 2,846 | 1,125 | 4,976 | 14,457 | 12,937 | |||||||||||||
其他應付款-關係人增加(減少) | 125 | |||||||||||||||||||||||||
其他流動負債增加(減少) | 1,904 | (1,483) | (75) | 19,171 | 1,001 | (756) | 148 | |||||||||||||||||||
淨確定福利負債增加(減少) | (5,052) | (184) | (190) | (217) | (164) | (130) | (515) | (761) | (239) | 4,616 | ||||||||||||||||
與營業活動相關之負債之淨變動合計 | (49,767) | (62,675) | 27,464 | 105,222 | 7,731 | (891) | (34,840) | 55,316 | (7,685) | (16,828) | 38,112 | (5,852) | 13,797 | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (36,351) | (112,106) | 67,602 | 105,029 | 68,055 | 112,216 | (31,515) | 32,749 | (59,703) | (5,845) | 7,611 | (2,485) | 42,830 | |||||||||||||
調整項目合計 | (130,301) | (74,382) | 114,488 | 124,889 | 77,131 | 143,990 | (9,870) | 56,736 | (12,445) | 58,384 | 54,108 | 82,041 | 118,804 | |||||||||||||
營運產生之現金流入(流出) | (148,324) | (183,760) | 136,297 | 162,716 | 57,661 | 39,614 | (12,843) | 40,169 | (58,905) | (44,203) | 8,419 | (41,428) | 2,038 | |||||||||||||
收取之利息 | 199 | 263 | 249 | 32 | 64 | 147 | 100 | 92 | 64 | 99 | 60 | 202 | 89 | |||||||||||||
收取之股利 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 0 | 1 | 0 | |||||||||||||
支付之利息 | (14,607) | (10,774) | (8,344) | (6,015) | 390 | (4,682) | ||||||||||||||||||||
退還(支付)之所得稅 | (3,654) | (11) | (11) | 0 | 0 | |||||||||||||||||||||
營業活動之淨現金流入(流出) | (166,386) | (194,276) | 128,191 | 156,733 | 58,115 | 35,079 | (12,743) | 40,261 | (58,839) | (44,101) | 8,479 | (41,225) | 2,127 | |||||||||||||
投資活動之現金流量 | ||||||||||||||||||||||||||
取得透過損益按公允價值衡量之金融資產 | 0 | |||||||||||||||||||||||||
處分透過損益按公允價值衡量之金融資產 | 157 | 0 | 0 | |||||||||||||||||||||||
取得不動產、廠房及設備 | (2,899) | (3,892) | (94,649) | (19,816) | (35,383) | (1,550) | (5,907) | (22,783) | (5,461) | (10,390) | (1,588) | (432) | (4,744) | |||||||||||||
處分不動產、廠房及設備 | 208,357 | 4,981 | 0 | 2,657 | 0 | 0 | 0 | |||||||||||||||||||
存出保證金減少 | 0 | (448) | 0 | 6,919 | (4,000) | (543) | ||||||||||||||||||||
取得無形資產 | 0 | 83 | (385) | (2,457) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
預付設備款增加 | (741) | 0 | 46,427 | (64,669) | 17,458 | |||||||||||||||||||||
投資活動之淨現金流入(流出) | 204,874 | (9,918) | (48,550) | (84,297) | (11,006) | 1,954 | (13,955) | (10,505) | 4,501 | (24,046) | 414 | (80,810) | (78,639) | |||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | 1,474,000 | 1,536,000 | 1,252,500 | 807,872 | 1,387,997 | 0 | 3,033 | 31,901 | (85,513) | 27,556 | 17,351 | |||||||||||||||
短期借款減少 | (1,441,000) | (1,287,000) | (1,316,500) | (780,075) | (1,160,457) | 88,631 | 0 | 0 | ||||||||||||||||||
償還長期借款 | 0 | (4,945) | (6,477) | (1,685) | (7,270) | (11,124) | (9,093) | (6,466) | (12,688) | (6,012) | ||||||||||||||||
存入保證金減少 | (1,123) | 58,500 | ||||||||||||||||||||||||
租賃本金償還 | (7,155) | (3,092) | (4,490) | (3,263) | (2,871) | (3,071) | ||||||||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
現金增資 | 119 | 0 | 0 | 0 | 0 | 0 | 140,000 | |||||||||||||||||||
籌資活動之淨現金流入(流出) | 24,841 | 190,487 | (74,967) | 22,849 | (40,361) | 29,512 | 21,020 | (5,808) | 180,319 | (7,687) | (85,741) | 94,560 | 67,142 | |||||||||||||
本期現金及約當現金增加(減少)數 | 63,329 | (13,707) | 4,674 | 95,285 | 6,748 | 66,545 | (5,678) | 23,948 | 125,981 | (75,834) | (76,848) | (27,475) | (9,370) | |||||||||||||
期初現金及約當現金餘額 | 0 | 0 | 0 | 0 | 0 | 0 | 117,557 | 176,581 | 70,244 | 39,411 | 24,817 | 53,460 | 22,107 | |||||||||||||
期末現金及約當現金餘額 | 63,329 | (13,707) | 4,674 | 95,285 | 6,748 | 66,545 | 123,949 | 117,557 | 176,581 | 70,244 | 39,411 | 24,817 | 53,460 | |||||||||||||
資產負債表帳列之現金及約當現金 | 253,159 | 9.33% | 86,831 | 3.87% | 130,155 | 6.34% | 187,467 | 10.69% | 123,599 | 8.79% | 113,510 | 8.12% | 123,949 | 7.92% | 117,557 | 6.86% | 176,581 | 11.79% | 70,244 | 4.97% | 39,411 | 2.76% | 24,817 | 1.37% | 53,460 | 2.98% |
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) | (325,804) | -33.35% | (230,003) | -23.29% | 243,800 | 13.64% | 105,171 | 6.56% | (140,157) | -11.27% | (298,411) | -27.88% | (24,208) | -1.65% | (92,723) | -7.16% | (236,048) | -20.26% | (320,121) | -36.79% | (361,860) | -48.78% | (362,464) | -48.53% | (315,623) | -46.3% |
本期稅前淨利(淨損) | (325,804) | 56.14% | (230,003) | 60.86% | 243,800 | 249.72% | 105,171 | 48.13% | (140,157) | 153.32% | (298,411) | 349.76% | (24,208) | 33.27% | (92,723) | -183.42% | (236,048) | 204.52% | (320,121) | 164.54% | (361,860) | 194.79% | (362,464) | 206.34% | (315,623) | -331.87% |
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 120,581 | -20.78% | 107,899 | -28.55% | 87,063 | 89.18% | 67,476 | 30.88% | 65,907 | -72.09% | 73,675 | -86.35% | 81,376 | -111.83% | 104,362 | 206.44% | 123,903 | -107.35% | 160,736 | -82.62% | 193,731 | -104.28% | 238,167 | -135.58% | 244,245 | 256.82% |
攤銷費用 | 6,972 | -1.2% | 1,548 | -0.41% | 1,473 | 1.51% | 775 | 0.35% | 584 | -0.64% | 243 | -0.28% | 0 | 0 | 0 | 0 | 0% | 0 | 0% | 44 | -0.03% | 418 | 0.44% | |||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 0 | 0% | (6,500) | 1.72% | 6,489 | 6.65% | (3,591) | -1.64% | (22,334) | 24.43% | 19,002 | -22.27% | (2,662) | 3.66% | (7,710) | -15.25% | 26,122 | -22.63% | 18,657 | -9.59% | ||||||
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | 2,497 | -0.43% | (3,304) | 0.87% | 3,211 | 3.29% | (1,394) | -0.64% | (4,817) | 5.27% | (12,033) | 14.1% | (39,135) | 53.78% | (4,980) | -9.85% | (6,924) | 6% | (29,979) | 15.41% | (53,571) | 28.84% | (3,879) | 2.21% | (3,851) | -4.05% |
利息費用 | 68,171 | -11.75% | 39,302 | -10.4% | 30,678 | 31.42% | 24,996 | 11.44% | 33,720 | -36.89% | 40,205 | -47.12% | 37,266 | -51.21% | 36,553 | 72.31% | 52,148 | -45.18% | 59,023 | -30.34% | 57,798 | -31.11% | 58,378 | -33.23% | 46,108 | 48.48% |
利息收入 | (579) | 0.1% | (718) | 0.19% | (393) | -0.4% | (122) | -0.06% | (242) | 0.26% | (359) | 0.42% | (328) | 0.45% | ||||||||||||
股利收入 | (269) | 0.05% | (329) | 0.09% | (278) | -0.28% | (147) | -0.07% | (76) | 0.08% | (66) | 0.08% | (76) | 0.1% | ||||||||||||
股份基礎給付酬勞成本 | 14,360 | -2.47% | 24,715 | -6.54% | 12,024 | 12.32% | ||||||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | (165,612) | 28.54% | (3,847) | 1.02% | (23,782) | -24.36% | (8,436) | -3.86% | (2,425) | 2.65% | 80 | -0.09% | (1,320) | 1.81% | ||||||||||||
處分其他資產損失(利益) | 10,703 | -1.84% | ||||||||||||||||||||||||
其他項目 | 0 | 0% | (366) | 0.1% | (57) | -0.06% | 0 | 0% | (352) | 0.39% | 0 | 0% | 0 | 0% | 0 | 0% | ||||||||||
收益費損項目合計 | 56,824 | -9.79% | 158,400 | -41.91% | 116,428 | 119.26% | 79,557 | 36.41% | 69,965 | -76.53% | 120,747 | -141.52% | 75,121 | -103.23% | 127,524 | 252.26% | 197,485 | -171.11% | 209,514 | -107.69% | 201,099 | -108.25% | 293,187 | -166.9% | 310,342 | 326.32% |
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 | 180 | -0.03% | 3,650 | -0.97% | 46,623 | 47.76% | 5,021 | 2.3% | (31,012) | 33.92% | 51,673 | -60.56% | (16,962) | 23.31% | (22,654) | -44.81% | (15,129) | 13.11% | 11,305 | -5.81% | 9,292 | -5% | 6,398 | -3.64% | 20,227 | 21.27% |
應收帳款(增加)減少 | (1,261) | 0.22% | 84,326 | -22.31% | (7,069) | -7.24% | (21,794) | -9.97% | 19,814 | -21.67% | 34,834 | -40.83% | (25,508) | 35.05% | 67,960 | 134.44% | (141,979) | 123.02% | (75,349) | 38.73% | 1,238 | -0.67% | (91,633) | 52.16% | 1,243 | 1.31% |
其他應收款(增加)減少 | 1,849 | -0.32% | (1,527) | 0.4% | 851 | 0.87% | (1,659) | -0.76% | 328 | -0.36% | 2,489 | -2.92% | ||||||||||||||
存貨(增加)減少 | (152,315) | 26.25% | (357,287) | 94.54% | (137,690) | -141.04% | (507) | -0.23% | 21,853 | -23.9% | 57,849 | -67.8% | (57,610) | 79.17% | (98,404) | -194.66% | 36,162 | -31.33% | (44,799) | 23.03% | (83,728) | 45.07% | (32,756) | 18.65% | 47,838 | 50.3% |
預付款項(增加)減少 | 1,938 | -0.33% | (4,492) | 1.19% | (1,933) | -1.98% | (39,324) | -18% | 4,336 | -4.74% | 13,083 | -15.33% | (23,501) | 32.3% | (402) | -0.8% | (812) | 0.7% | 508 | -0.26% | 1,642 | -0.88% | (185) | 0.11% | (1,368) | -1.44% |
其他流動資產(增加)減少 | 341 | -0.06% | (3,789) | 1% | (27,355) | -28.02% | (17,690) | -8.1% | (8,261) | 9.04% | 833 | -0.98% | 1,864 | -2.56% | ||||||||||||
與營業活動相關之資產之淨變動合計 | (149,268) | 25.72% | (279,119) | 73.86% | (126,573) | -129.65% | (75,953) | -34.76% | 7,058 | -7.72% | 160,761 | -188.42% | (121,717) | 167.27% | (53,112) | -105.06% | (124,239) | 107.65% | (94,005) | 48.32% | (69,877) | 37.61% | (119,802) | 68.2% | 64,395 | 67.71% |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
合約負債增加(減少) | (3,091) | 0.53% | (10,579) | 2.8% | 6 | 0.01% | 0 | 0% | (17,585) | 19.24% | (1,500) | 1.76% | 18,942 | -26.03% | ||||||||||||
應付票據增加(減少) | (49,565) | 8.54% | (9,429) | 2.49% | 4,271 | 4.37% | 25,985 | 11.89% | 5,163 | -5.65% | (13,637) | 15.98% | 6,616 | -9.09% | 1,096 | 2.17% | (10,749) | 9.31% | 13,511 | -6.94% | 11,355 | -6.11% | (18,380) | 10.46% | (11,021) | -11.59% |
應付帳款增加(減少) | (51,783) | 8.92% | 29,464 | -7.8% | (88,250) | -90.39% | 68,409 | 31.31% | (23,449) | 25.65% | (4,723) | 5.54% | (27,215) | 37.4% | 62,300 | 123.24% | 48,312 | -41.86% | (13,363) | 6.87% | 24,136 | -12.99% | 30,654 | -17.45% | 3,781 | 3.98% |
應付帳款-關係人增加(減少) | 27 | 0% | 0 | 0% | (35) | -0.04% | 35 | 0.02% | ||||||||||||||||||
其他應付款增加(減少) | 3,665 | -0.63% | (86) | 0.02% | (1,618) | -1.66% | 21,813 | 9.98% | 29,346 | -32.1% | (27,198) | 31.88% | (505) | 0.69% | 4,235 | 8.38% | 9,931 | -8.6% | 10,074 | -5.18% | 11,334 | -6.1% | 2,807 | -1.6% | 39,060 | 41.07% |
其他應付款-關係人增加(減少) | 2,270 | -0.39% | ||||||||||||||||||||||||
其他流動負債增加(減少) | 1,215 | -0.21% | 228 | -0.06% | (19,017) | -19.48% | 18,477 | 8.46% | 1,257 | -1.38% | 92 | -0.11% | 497 | -0.68% | ||||||||||||
淨確定福利負債增加(減少) | (5,543) | 0.96% | (961) | 0.25% | (4,122) | -4.22% | (1,705) | -0.78% | (666) | 0.73% | (524) | 0.61% | (702) | 0.96% | 876 | 1.73% | (571) | 0.49% | (515) | 0.26% | (761) | 0.41% | (995) | 0.57% | 4,379 | 4.6% |
與營業活動相關之負債之淨變動合計 | (102,805) | 17.72% | 8,637 | -2.29% | (108,765) | -111.41% | 133,014 | 60.87% | (5,934) | 6.49% | (47,490) | 55.66% | (2,367) | 3.25% | 68,466 | 135.44% | 47,165 | -40.87% | 9,776 | -5.02% | 44,467 | -23.94% | 13,000 | -7.4% | 35,723 | 37.56% |
與營業活動相關之資產及負債之淨變動合計 | (252,073) | 43.44% | (270,482) | 71.57% | (235,338) | -241.06% | 57,061 | 26.11% | 1,124 | -1.23% | 113,271 | -132.76% | (124,084) | 170.52% | 15,354 | 30.37% | (77,074) | 66.78% | (84,229) | 43.29% | (25,410) | 13.68% | (106,802) | 60.8% | 100,118 | 105.27% |
調整項目合計 | (195,249) | 33.65% | (112,082) | 29.66% | (118,910) | -121.8% | 136,618 | 62.52% | 71,089 | -77.76% | 234,018 | -274.29% | (48,963) | 67.29% | 142,878 | 282.64% | 120,411 | -104.33% | 125,285 | -64.39% | 175,689 | -94.57% | 186,385 | -106.1% | 410,460 | 431.59% |
營運產生之現金流入(流出) | (521,053) | 89.79% | (342,085) | 90.52% | 124,890 | 127.92% | 241,789 | 110.65% | (69,068) | 75.55% | (64,393) | 75.47% | (73,171) | 100.56% | 50,155 | 99.21% | (115,637) | 100.19% | (194,836) | 100.14% | (186,171) | 100.21% | (176,079) | 100.24% | 94,837 | 99.72% |
收取之利息 | 578 | -0.1% | 718 | -0.19% | 389 | 0.4% | 122 | 0.06% | 243 | -0.27% | 359 | -0.42% | 328 | -0.45% | 343 | 0.68% | 167 | -0.14% | 224 | -0.12% | 351 | -0.19% | 380 | -0.22% | 215 | 0.23% |
收取之股利 | 269 | -0.05% | 329 | -0.09% | 278 | 0.28% | 147 | 0.07% | 76 | -0.08% | 66 | -0.08% | 76 | -0.1% | 54 | 0.11% | 55 | -0.05% | 52 | -0.03% | 46 | -0.02% | 37 | -0.02% | 52 | 0.05% |
支付之利息 | (56,463) | 9.73% | (36,859) | 9.75% | (27,922) | -28.6% | (23,545) | -10.77% | (22,659) | 24.79% | (21,351) | 25.02% | ||||||||||||||
退還(支付)之所得稅 | (3,648) | 0.63% | (21) | 0.01% | (7) | -0.01% | 5 | 0% | (9) | 0.01% | ||||||||||||||||
營業活動之淨現金流入(流出) | (580,317) | 100% | (377,918) | 100% | 97,628 | 100% | 218,518 | 100% | (91,417) | 100% | (85,319) | 100% | (72,767) | 100% | 50,552 | 100% | (115,415) | 100% | (194,560) | 100% | (185,774) | 100% | (175,662) | 100% | 95,104 | 100% |
投資活動之現金流量 | ||||||||||||||||||||||||||
取得透過損益按公允價值衡量之金融資產 | (7) | -0.01% | (19) | 0.03% | ||||||||||||||||||||||
處分透過損益按公允價值衡量之金融資產 | 4,988 | 7.15% | 57 | -0.02% | 0 | 0% | 102 | -3.66% | ||||||||||||||||||
取得不動產、廠房及設備 | (51,572) | -73.93% | (118,069) | 166.67% | (264,449) | 94.09% | (124,381) | 50.24% | (48,886) | 94.83% | (1,550) | 6.22% | (46,212) | -23.24% | (60,452) | 83.58% | (14,801) | 530.69% | (27,866) | 76.13% | (5,434) | -1.91% | (6,532) | 3.91% | (18,564) | 14.42% |
處分不動產、廠房及設備 | 212,712 | 304.94% | 5,193 | -7.33% | 23,914 | -8.51% | 9,096 | -3.67% | 3,027 | -5.87% | 0 | 0% | 2,053 | 1.03% | ||||||||||||
存出保證金減少 | 6 | 0.01% | 619 | -0.87% | 0 | 0% | 29,154 | -56.55% | (3,210) | 115.1% | 2,457 | -6.71% | ||||||||||||||
取得無形資產 | (1,170) | -1.68% | 83 | -0.12% | (385) | 0.14% | (2,457) | 0.99% | 0 | 0% | (1,750) | 7.03% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
預付設備款增加 | (95,201) | -136.48% | 0 | 0% | (35,268) | 12.55% | (133,978) | 54.12% | (46,752) | 90.69% | ||||||||||||||||
預付設備款減少 | 0 | 0% | 41,334 | -58.35% | ||||||||||||||||||||||
投資活動之淨現金流入(流出) | 69,756 | 100% | (70,840) | 100% | (281,049) | 100% | (247,559) | 100% | (51,551) | 100% | (24,901) | 100% | 198,858 | 100% | (72,329) | 100% | (2,789) | 100% | (36,604) | 100% | 284,996 | 100% | (166,972) | 100% | (128,759) | 100% |
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | 7,733,000 | 1142.43% | 5,528,000 | 1363.48% | 4,664,145 | 3698.5% | 2,659,805 | 2862.81% | 1,713,138 | 1119.28% | 0 | 0% | 59,989 | -50.12% | 0 | 0% | 18,975 | 8.45% | 43,589 | 16.64% | 0 | 0% | ||||
短期借款減少 | (7,179,000) | -1060.59% | (4,974,500) | -1226.96% | (4,629,505) | -3671.03% | (2,480,983) | -2670.34% | (1,160,457) | -758.19% | (86,150) | -86.34% | 0 | 0% | (24,780) | 66.53% | 0 | 0% | (22,860) | 27.01% | 104,185 | 33.18% | (106,825) | -164.33% | ||
償還長期借款 | (8,340) | -1.23% | (23,374) | -5.77% | (17,866) | -14.17% | (12,064) | -12.98% | (38,476) | -25.14% | (46,295) | -46.4% | (33,372) | 27.88% | (43,777) | 117.53% | (32,082) | -14.29% | (51,338) | -19.59% | (42,598) | 50.34% | ||||
存入保證金減少 | (1,123) | -0.17% | 0 | 0% | ||||||||||||||||||||||
租賃本金償還 | (17,767) | -2.62% | (15,716) | -3.88% | (17,687) | -14.03% | (12,849) | -13.83% | (11,132) | -7.27% | (11,698) | -11.72% | ||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
現金增資 | 150,119 | 22.18% | 0 | 0% | 300,000 | 300.66% | 0 | 0% | 275,000 | 122.47% | 0 | 0% | 467,610 | -552.55% | 80,000 | 25.48% | 270,064 | 415.43% | ||||||||
籌資活動之淨現金流入(流出) | 676,889 | 100% | 405,434 | 100% | 126,109 | 100% | 92,909 | 100% | 153,057 | 100% | 99,781 | 100% | (119,699) | 100% | (37,247) | 100% | 224,541 | 100% | 261,997 | 100% | (84,628) | 100% | 313,991 | 100% | 65,008 | 100% |
本期現金及約當現金增加(減少)數 | 166,328 | (43,324) | (57,312) | 63,868 | 10,089 | (10,439) | 6,392 | (59,024) | 106,337 | 30,833 | 14,594 | (28,643) | 31,353 | |||||||||||||
期初現金及約當現金餘額 | 86,831 | 130,155 | 187,467 | 123,599 | 113,510 | 123,949 | ||||||||||||||||||||
期末現金及約當現金餘額 | 253,159 | 86,831 | 130,155 | 187,467 | 123,599 | 113,510 | ||||||||||||||||||||
資產負債表帳列之現金及約當現金 | 253,159 | 86,831 | 130,155 | 187,467 | 123,599 | 113,510 | 123,949 | 117,557 | 176,581 | 70,244 | 39,411 | 24,817 | 53,460 |
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
元隆(6287) 2024年第4季「營業活動之現金流」單季為NT$-1.66億元、較上一季衰退-19.27%;而今年初至今累積為NT$-5.8億元、較去年同期衰退-53.56%。
單季
元隆(6287) 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$-1.66億元,較上一季衰退-19.27%,為過去11年同期中的第11高。
同時元隆過去3年、5年與10年的「第4季營業活動之現金流年化成長率」分別為-45.21%、-46.48%與-35.99%。
其中稅前淨利為NT$-1,802萬元,收益費損相關之調整項目為NT$-9,395萬元,所得稅/利息等之影響數為NT$-1,806萬元
今年初累積至今
今年全年營業活動之現金流累積為NT$-5.8億元,較去年同期衰退-53.56%,為過去11年同期中的第12高。
同時元隆過去3年、5年與10年的「全年營業活動之現金流年化成長率」分別為-66.98%、-46.73%與-12.06%。
其中稅前淨利為NT$-3.26億元,收益費損相關之調整項目為NT$5,682萬元,所得稅/利息等之影響數為NT$-5,926萬元
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) | (18,023) | (109,378) | 21,809 | 37,827 | (19,470) | (104,376) | (2,973) | (16,567) | (46,460) | (102,587) | (45,689) | (123,469) | (116,766) | |||||||||||||
收益費損項目合計 | (93,950) | 37,724 | 46,886 | 19,860 | 9,076 | 31,774 | 21,645 | 23,987 | 47,258 | 64,229 | 46,497 | 84,526 | 75,974 | |||||||||||||
折舊費用 | 32,463 | 26,583 | 23,528 | 17,719 | 15,885 | 17,409 | 17,953 | 22,377 | 27,830 | 40,207 | 43,816 | 55,362 | 49,684 | |||||||||||||
攤銷費用 | 1,676 | 770 | 269 | 338 | 146 | 146 | 0 | 0 | 0 | 0 | 0 | 0 | (502) | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (36,351) | (112,106) | 67,602 | 105,029 | 68,055 | 112,216 | (31,515) | 32,749 | (59,703) | (5,845) | 7,611 | (2,485) | 42,830 | |||||||||||||
營業活動之淨現金流入(流出) | (166,386) | (194,276) | 128,191 | 156,733 | 58,115 | 35,079 | (12,743) | 40,261 | (58,839) | (44,101) | 8,479 | (41,225) | 2,127 |
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) | (325,804) | -33.35% | (230,003) | -23.29% | 243,800 | 13.64% | 105,171 | 6.56% | (140,157) | -11.27% | (298,411) | -27.88% | (24,208) | -1.65% | (92,723) | -7.16% | (236,048) | -20.26% | (320,121) | -36.79% | (361,860) | -48.78% | (362,464) | -48.53% | (315,623) | -46.3% |
收益費損項目合計 | 56,824 | -9.79% | 158,400 | -41.91% | 116,428 | 119.26% | 79,557 | 36.41% | 69,965 | -76.53% | 120,747 | -141.52% | 75,121 | -103.23% | 127,524 | 252.26% | 197,485 | -171.11% | 209,514 | -107.69% | 201,099 | -108.25% | 293,187 | -166.9% | 310,342 | 326.32% |
折舊費用 | 120,581 | -20.78% | 107,899 | -28.55% | 87,063 | 89.18% | 67,476 | 30.88% | 65,907 | -72.09% | 73,675 | -86.35% | 81,376 | -111.83% | 104,362 | 206.44% | 123,903 | -107.35% | 160,736 | -82.62% | 193,731 | -104.28% | 238,167 | -135.58% | 244,245 | 256.82% |
攤銷費用 | 6,972 | -1.2% | 1,548 | -0.41% | 1,473 | 1.51% | 775 | 0.35% | 584 | -0.64% | 243 | -0.28% | 0 | 0 | 0 | 0 | 0% | 0 | 0% | 44 | -0.03% | 418 | 0.44% | |||
與營業活動相關之資產及負債之淨變動合計 | (252,073) | 43.44% | (270,482) | 71.57% | (235,338) | -241.06% | 57,061 | 26.11% | 1,124 | -1.23% | 113,271 | -132.76% | (124,084) | 170.52% | 15,354 | 30.37% | (77,074) | 66.78% | (84,229) | 43.29% | (25,410) | 13.68% | (106,802) | 60.8% | 100,118 | 105.27% |
營業活動之淨現金流入(流出) | (580,317) | 100% | (377,918) | 100% | 97,628 | 100% | 218,518 | 100% | (91,417) | 100% | (85,319) | 100% | (72,767) | 100% | 50,552 | 100% | (115,415) | 100% | (194,560) | 100% | (185,774) | 100% | (175,662) | 100% | 95,104 | 100% |
投資活動之淨現金流
元隆(6287) 2024年第4季「投資活動之淨現金流」單季為NT$2.05億元、較上一季成長759.33%;而今年初至今累積為NT$6,976萬元、較去年同期成長198.47%。
單季
元隆(6287) 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$2.05億元,較上一季成長759.33%,為過去11年同期中的第1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$6,976萬元,較去年同期成長198.47%,為過去11年同期中的第3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) | 204,874 | (9,918) | (48,550) | (84,297) | (11,006) | 1,954 | (13,955) | (10,505) | 4,501 | (24,046) | 414 | (80,810) | (78,639) | |||||||||||||
取得不動產、廠房及設備 | (2,899) | (3,892) | (94,649) | (19,816) | (35,383) | (1,550) | (5,907) | (22,783) | (5,461) | (10,390) | (1,588) | (432) | (4,744) | |||||||||||||
處分不動產、廠房及設備 | 208,357 | 4,981 | 0 | 2,657 | 0 | 0 | 0 | |||||||||||||||||||
取得無形資產 | 0 | 83 | (385) | (2,457) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
處分無形資產 | ||||||||||||||||||||||||||
取得透過損益按公允價值衡量之金融資產 | 0 | |||||||||||||||||||||||||
處分透過損益按公允價值衡量之金融資產 | 157 | 0 | 0 | |||||||||||||||||||||||
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 | 0 | 0 | ||||||||||||||||||||||||
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) | 69,756 | 100% | (70,840) | 100% | (281,049) | 100% | (247,559) | 100% | (51,551) | 100% | (24,901) | 100% | 198,858 | 100% | (72,329) | 100% | (2,789) | 100% | (36,604) | 100% | 284,996 | 100% | (166,972) | 100% | (128,759) | 100% |
取得不動產、廠房及設備 | (51,572) | -73.93% | (118,069) | 166.67% | (264,449) | 94.09% | (124,381) | 50.24% | (48,886) | 94.83% | (1,550) | 6.22% | (46,212) | -23.24% | (60,452) | 83.58% | (14,801) | 530.69% | (27,866) | 76.13% | (5,434) | -1.91% | (6,532) | 3.91% | (18,564) | 14.42% |
處分不動產、廠房及設備 | 212,712 | 304.94% | 5,193 | -7.33% | 23,914 | -8.51% | 9,096 | -3.67% | 3,027 | -5.87% | 0 | 0% | 2,053 | 1.03% | ||||||||||||
取得無形資產 | (1,170) | -1.68% | 83 | -0.12% | (385) | 0.14% | (2,457) | 0.99% | 0 | 0% | (1,750) | 7.03% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
處分無形資產 | ||||||||||||||||||||||||||
取得透過損益按公允價值衡量之金融資產 | (7) | -0.01% | (19) | 0.03% | ||||||||||||||||||||||
處分透過損益按公允價值衡量之金融資產 | 4,988 | 7.15% | 57 | -0.02% | 0 | 0% | 102 | -3.66% | ||||||||||||||||||
取得透過其他綜合損益按公允價值衡量之金融資產 | 0 | 0% | ||||||||||||||||||||||||
處分透過其他綜合損益按公允價值衡量之金融資產 | 0 | 0% | 173 | -0.07% | ||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | 0 | 0% | (4,000) | 1.42% | ||||||||||||||||||||||
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
元隆(6287) 2024年第4季「籌資活動之淨現金流」單季為NT$2,484萬元、較上一季衰退-90.68%;而今年初至今累積為NT$6.77億元、較去年同期成長66.95%。
單季
元隆(6287) 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$2,484萬元,較上一季衰退-90.68%,為過去11年同期中的第5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$6.77億元,較去年同期成長66.95%,為過去11年同期中的第1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) | 24,841 | 190,487 | (74,967) | 22,849 | (40,361) | 29,512 | 21,020 | (5,808) | 180,319 | (7,687) | (85,741) | 94,560 | 67,142 | |||||||||||||
短期借款增加 | 1,474,000 | 1,536,000 | 1,252,500 | 807,872 | 1,387,997 | 0 | 3,033 | 31,901 | (85,513) | 27,556 | 17,351 | |||||||||||||||
短期借款減少 | (1,441,000) | (1,287,000) | (1,316,500) | (780,075) | (1,160,457) | 88,631 | 0 | 0 | ||||||||||||||||||
發行公司債 | 0 | 250,000 | 0 | 14,781 | 0 | 0 | 0 | |||||||||||||||||||
償還公司債 | 0 | (250,000) | 0 | 0 | 0 | 0 | (45,000) | 0 | 0 | |||||||||||||||||
舉借長期借款 | 0 | 0 | 0 | 4,700 | 0 | 0 | 53,236 | (26,166) | ||||||||||||||||||
償還長期借款 | 0 | (4,945) | (6,477) | (1,685) | (7,270) | (11,124) | (9,093) | (6,466) | (12,688) | (6,012) | ||||||||||||||||
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 |
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) | 676,889 | 100% | 405,434 | 100% | 126,109 | 100% | 92,909 | 100% | 153,057 | 100% | 99,781 | 100% | (119,699) | 100% | (37,247) | 100% | 224,541 | 100% | 261,997 | 100% | (84,628) | 100% | 313,991 | 100% | 65,008 | 100% |
短期借款增加 | 7,733,000 | 1142.43% | 5,528,000 | 1363.48% | 4,664,145 | 3698.5% | 2,659,805 | 2862.81% | 1,713,138 | 1119.28% | 0 | 0% | 59,989 | -50.12% | 0 | 0% | 18,975 | 8.45% | 43,589 | 16.64% | 0 | 0% | ||||
短期借款減少 | (7,179,000) | -1060.59% | (4,974,500) | -1226.96% | (4,629,505) | -3671.03% | (2,480,983) | -2670.34% | (1,160,457) | -758.19% | (86,150) | -86.34% | 0 | 0% | (24,780) | 66.53% | 0 | 0% | (22,860) | 27.01% | 104,185 | 33.18% | (106,825) | -164.33% | ||
發行公司債 | 0 | 0% | 350,000 | -939.67% | 0 | 0% | 250,000 | 95.42% | 0 | 0% | 240,000 | 76.44% | 0 | 0% | ||||||||||||
償還公司債 | 0 | 0% | (350,000) | -228.67% | 0 | 0% | (250,000) | 208.86% | (100,000) | 268.48% | 0 | 0% | (383,866) | 453.59% | (21,524) | -6.85% | 0 | 0% | ||||||||
舉借長期借款 | 0 | 0% | 39,000 | 41.98% | 0 | 0% | 72,700 | -60.74% | 29,000 | -77.86% | 31,244 | 13.91% | (68,034) | -21.67% | (77,533) | -119.27% | ||||||||||
償還長期借款 | (8,340) | -1.23% | (23,374) | -5.77% | (17,866) | -14.17% | (12,064) | -12.98% | (38,476) | -25.14% | (46,295) | -46.4% | (33,372) | 27.88% | (43,777) | 117.53% | (32,082) | -14.29% | (51,338) | -19.59% | (42,598) | 50.34% | ||||
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 |
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。