6425
50.2
TWD+0.70 (1.41%)
2025.05.09收盤
易發-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) | 17,066 | 18,127 | 43,538 | 3,986 | (29,760) | (102,143) | 34,065 | |||||||||||||||||||
本期稅前淨利(淨損) | 17,066 | 18,127 | 43,538 | 3,986 | (29,760) | (102,143) | 34,065 | |||||||||||||||||||
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 13,122 | 12,780 | 11,879 | 12,728 | 48,341 | 11,287 | 8,577 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
攤銷費用 | 2,334 | 2,031 | 2,069 | 2,112 | 2,054 | 1,492 | 1,195 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 5,513 | (29,865) | (19,868) | (3,137) | (22,045) | 15,687 | 10,386 | |||||||||||||||||||
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | 3,010 | (867) | 2,482 | |||||||||||||||||||||||
利息費用 | 6,988 | 7,126 | 5,913 | 6,334 | 4,331 | 3,614 | 3,291 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
利息收入 | (1,424) | (2,130) | (788) | (1,087) | (156) | (1,407) | (1,249) | |||||||||||||||||||
採用權益法認列之關聯企業及合資損失(利益)之份額 | 0 | 0 | (168) | 2,032 | (466) | |||||||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | 107 | 128 | 8 | (62) | 514 | 204 | 45 | |||||||||||||||||||
處分投資損失(利益) | 396 | 0 | ||||||||||||||||||||||||
非金融資產減損損失 | 562 | 20,502 | (1,673) | (14,603) | ||||||||||||||||||||||
其他項目 | (1) | (13,213) | 0 | 0 | 203 | |||||||||||||||||||||
收益費損項目合計 | 40,267 | (3,508) | (146) | 4,857 | 33,005 | 33,623 | 24,922 | |||||||||||||||||||
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 | (4,070) | 21,803 | (51,003) | 12,221 | (10,198) | (28,737) | (20,135) | |||||||||||||||||||
應收帳款(增加)減少 | (67,923) | (42,639) | 4,364 | 125,295 | 8,785 | 175,310 | 62,573 | |||||||||||||||||||
應收帳款-關係人(增加)減少 | 249 | 1,243 | (79) | (819) | ||||||||||||||||||||||
其他應收款(增加)減少 | 1,527 | (1,142) | 818 | 2,644 | 2,636 | 12,172 | 2,162 | |||||||||||||||||||
存貨(增加)減少 | 81,411 | (33,826) | 86,066 | 20,242 | (31,705) | 93,302 | 4,355 | |||||||||||||||||||
其他流動資產(增加)減少 | (447) | (27,679) | 825 | (2,702) | (36,268) | 4,600 | 4,952 | |||||||||||||||||||
與營業活動相關之資產之淨變動合計 | 10,747 | (82,240) | 40,991 | 156,881 | (66,774) | 256,647 | 53,907 | |||||||||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
合約負債增加(減少) | (74,097) | (24,828) | (7,281) | (33,793) | 135,843 | (27,919) | (64,860) | |||||||||||||||||||
應付票據增加(減少) | 2,888 | (11,910) | 13,045 | 35,357 | 10,519 | (18,368) | (26,584) | |||||||||||||||||||
應付帳款增加(減少) | (15,821) | 102,697 | (51,153) | (95,092) | (1,306) | (114,381) | 9,573 | |||||||||||||||||||
應付帳款-關係人增加(減少) | 0 | 16 | (54) | (687) | (171) | |||||||||||||||||||||
其他應付款增加(減少) | 11,717 | 13,538 | (17,402) | 5,649 | 42,309 | 1,186 | (11,893) | |||||||||||||||||||
其他流動負債增加(減少) | (72) | 247 | (1,353) | 705 | (41) | (1,435) | (6,997) | |||||||||||||||||||
其他營業負債增加(減少) | (87) | 520 | (104) | (101) | (202) | (50) | 32 | |||||||||||||||||||
與營業活動相關之負債之淨變動合計 | (75,472) | 80,280 | (64,302) | (87,962) | 186,951 | (160,967) | (100,729) | |||||||||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (64,725) | (1,960) | (23,311) | 68,919 | 120,177 | 95,680 | (46,822) | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
調整項目合計 | (24,458) | (5,468) | (23,457) | 73,776 | 153,182 | 129,303 | (21,900) | |||||||||||||||||||
營運產生之現金流入(流出) | (7,392) | 12,659 | 20,081 | 77,762 | 123,422 | 27,160 | 12,165 | |||||||||||||||||||
收取之利息 | 1,537 | 1,973 | 772 | (211) | 156 | 1,585 | 1,249 | |||||||||||||||||||
支付之利息 | (6,425) | (7,043) | (5,798) | (5,692) | (4,184) | (3,360) | (3,413) | |||||||||||||||||||
退還(支付)之所得稅 | (159) | (224) | (233) | 3 | (6) | (341) | (5,082) | |||||||||||||||||||
營業活動之淨現金流入(流出) | (12,439) | 7,365 | 14,822 | 71,862 | 119,388 | 25,044 | 4,919 | |||||||||||||||||||
投資活動之現金流量 | ||||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | 6,368 | (2,479) | (26,000) | (314,592) | ||||||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 0 | 0 | 0 | |||||||||||||||||||||||
取得透過損益按公允價值衡量之金融資產 | (3,901) | 0 | 0 | 0 | ||||||||||||||||||||||
處分透過損益按公允價值衡量之金融資產 | (396) | 0 | ||||||||||||||||||||||||
對子公司之收購(扣除所取得之現金) | 0 | 0 | ||||||||||||||||||||||||
取得不動產、廠房及設備 | (4,406) | (3,869) | (3,862) | (857) | (51,323) | (7,490) | (4,289) | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
處分不動產、廠房及設備 | 0 | 99 | 0 | 153 | 0 | (6) | 0 | |||||||||||||||||||
存出保證金增加 | (66) | 2,857 | (1,799) | (3,562) | 2,866 | |||||||||||||||||||||
取得無形資產 | (2,252) | (828) | 3 | (474) | (2,054) | (155) | (621) | 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 | |||||||||||||
其他金融資產增加 | 8,939 | (10,300) | (62) | (127,339) | 0 | 10,538 | (2,090) | |||||||||||||||||||
預付設備款增加 | (9,190) | |||||||||||||||||||||||||
投資活動之淨現金流入(流出) | (15,929) | (14,366) | (27,064) | (9,510) | (56,939) | (54,655) | (975) | |||||||||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | (159,966) | (25,002) | 18,679 | 1,987 | 65,142 | 47,037 | 14,268 | |||||||||||||||||||
舉借長期借款 | 48,000 | (707) | 0 | (8,393) | (3,250) | |||||||||||||||||||||
償還長期借款 | (20,143) | (9,109) | 0 | 0 | (500) | (2,800) | (8,729) | |||||||||||||||||||
存入保證金增加 | (18) | 5 | (1) | (8) | (6,010) | 8 | 0 | |||||||||||||||||||
租賃本金償還 | (3,727) | (3,044) | (3,663) | (3,445) | (2,499) | (2,738) | ||||||||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
非控制權益變動 | (2) | 0 | 0 | |||||||||||||||||||||||
籌資活動之淨現金流入(流出) | 445,312 | (37,857) | 15,015 | (9,859) | 58,095 | 41,507 | 5,539 | |||||||||||||||||||
匯率變動對現金及約當現金之影響 | (1,470) | (3,099) | (2,572) | 1,549 | 4,216 | (119) | 4,227 | |||||||||||||||||||
本期現金及約當現金增加(減少)數 | 415,474 | (47,957) | 201 | 54,042 | 124,760 | 11,777 | 13,710 | |||||||||||||||||||
期初現金及約當現金餘額 | 0 | 0 | 0 | 0 | 0 | 0 | 414,956 | 375,375 | 374,911 | 424,765 | 477,180 | 283,188 | 336,498 | |||||||||||||
期末現金及約當現金餘額 | 415,474 | (47,957) | 201 | 54,042 | 124,760 | 11,777 | 498,706 | 414,956 | 375,375 | 374,911 | 424,765 | 477,180 | 283,188 | |||||||||||||
資產負債表帳列之現金及約當現金 | 668,090 | 22.88% | 264,415 | 10.64% | 383,575 | 15.37% | 394,468 | 14.37% | 624,949 | 24.47% | 385,902 | 19.18% | 498,706 | 20.46% | 414,956 | 17.87% | 375,375 | 21.04% | 374,911 | 18.26% | 424,765 | 22.76% | 477,180 | 22.71% | 283,188 | 15.91% |
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) | 50,331 | 2.97% | (80,211) | -7.33% | 53,231 | 3.33% | (130,977) | -7.28% | (46,855) | -3.46% | (152,476) | -10.63% | 212,934 | 10.9% | 126,373 | 7.17% | 28,669 | 2.22% | 183,594 | 10.11% | 99,722 | 5.27% | 134,412 | 8.66% | 34,000 | 2.73% |
本期稅前淨利(淨損) | 50,331 | 86.94% | (80,211) | -113.82% | 53,231 | 76.85% | (130,977) | 175.46% | (46,855) | -29.58% | (152,476) | 162.56% | 212,934 | 94.09% | 126,373 | -186.38% | 28,669 | 16.9% | 183,594 | 691.4% | 99,722 | 51.44% | 134,412 | 32.11% | 34,000 | 179.28% |
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 52,379 | 90.48% | 48,631 | 69.01% | 47,466 | 68.53% | 77,824 | -104.25% | 88,566 | 55.91% | 46,198 | -49.25% | 33,742 | 14.91% | 30,437 | -44.89% | 31,109 | 18.33% | 29,915 | 112.66% | 23,147 | 11.94% | 28,081 | 6.71% | 29,632 | 156.25% |
攤銷費用 | 8,728 | 15.08% | 8,209 | 11.65% | 7,810 | 11.28% | 8,325 | -11.15% | 7,080 | 4.47% | 6,244 | -6.66% | 5,428 | 2.4% | 4,996 | -7.37% | 5,268 | 3.1% | 4,489 | 16.91% | 3,054 | 1.58% | 1,934 | 0.46% | 4,392 | 23.16% |
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | (5,252) | -9.07% | (23,305) | -33.07% | 16,903 | 24.4% | 17,527 | -23.48% | (4,857) | -3.07% | 35,318 | -37.65% | (8,749) | -3.87% | (8,277) | 12.21% | 3,962 | 2.34% | (137) | -0.52% | (14,377) | -7.42% | 12,738 | 3.04% | 43,853 | 231.23% |
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | (4,050) | -7% | 6,202 | 8.8% | (7,173) | -10.36% | ||||||||||||||||||||
利息費用 | 27,698 | 47.85% | 26,987 | 38.29% | 22,679 | 32.74% | 21,017 | -28.15% | 16,770 | 10.59% | 17,241 | -18.38% | 14,638 | 6.47% | 11,738 | -17.31% | 7,882 | 4.65% | 7,334 | 27.62% | 7,540 | 3.89% | 9,039 | 2.16% | 8,742 | 46.1% |
利息收入 | (4,472) | -7.72% | (6,799) | -9.65% | (1,704) | -2.46% | (1,973) | 2.64% | (1,826) | -1.15% | (5,869) | 6.26% | (3,880) | -1.71% | ||||||||||||
股份基礎給付酬勞成本 | 9,660 | 16.69% | 0 | 0% | 813 | 1.17% | 2,164 | -2.9% | 14,948 | 9.44% | 11,144 | -11.88% | 6,597 | 2.92% | ||||||||||||
採用權益法認列之關聯企業及合資損失(利益)之份額 | 0 | 0% | 1,977 | 2.81% | 1,142 | 1.65% | 5,633 | -7.55% | 3,271 | 2.06% | (103) | 0.11% | ||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | 78 | 0.13% | 236 | 0.33% | 213 | 0.31% | 295 | -0.4% | 601 | 0.38% | (247) | 0.26% | (170) | -0.08% | ||||||||||||
處分投資損失(利益) | 957 | 1.65% | (5,323) | -7.55% | 0 | 0% | (5,118) | -3.02% | (9,740) | -36.68% | ||||||||||||||||
非金融資產減損損失 | 3,289 | 5.68% | 28,795 | 40.86% | 9,842 | 14.21% | 12,324 | -16.51% | (19,354) | -72.89% | 172,168 | 88.81% | ||||||||||||||
其他項目 | (732) | -1.26% | (13,348) | -18.94% | (275) | -0.4% | 0 | 0% | 834 | 0.37% | 825 | -1.22% | 888 | 0.52% | 921 | 3.47% | 901 | 0.46% | 882 | 0.21% | 643 | 3.39% | ||||
收益費損項目合計 | 88,283 | 152.5% | 72,262 | 102.54% | 97,716 | 141.07% | 143,136 | -191.75% | 124,553 | 78.63% | 109,926 | -117.2% | 48,440 | 21.4% | 38,081 | -56.16% | 44,929 | 26.48% | 15,733 | 59.25% | 195,155 | 100.67% | 55,531 | 13.27% | 83,695 | 441.31% |
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 | (5,993) | -10.35% | 44,089 | 62.56% | (31,226) | -45.08% | (26,769) | 35.86% | 24,840 | 15.68% | 7,322 | -7.81% | (10,858) | -4.8% | (8,462) | 12.48% | (14,727) | -8.68% | (352) | -1.33% | 1,923 | 0.99% | 4,857 | 1.16% | 11,780 | 62.11% |
應收帳款(增加)減少 | (137,451) | -237.43% | 121,710 | 172.71% | 13,041 | 18.83% | 64,109 | -85.88% | (159,842) | -100.9% | 187,182 | -199.56% | 71,398 | 31.55% | (312,976) | 461.58% | 205,741 | 121.25% | (230,139) | -866.68% | 45,616 | 23.53% | 100,950 | 24.12% | 11,733 | 61.87% |
應收帳款-關係人(增加)減少 | 1,768 | 3.05% | (1,566) | -2.22% | 1,150 | 1.66% | (1,328) | 1.78% | (24) | -0.02% | ||||||||||||||||
其他應收款(增加)減少 | 1,739 | 3% | (1,850) | -2.63% | 732 | 1.06% | 1,392 | -1.86% | (999) | -0.63% | 55 | -0.06% | (1,006) | -0.44% | 822 | -1.21% | 878 | 0.52% | 13,651 | 51.41% | 18,438 | 9.51% | 7,973 | 1.9% | 66,282 | 349.5% |
存貨(增加)減少 | 65,347 | 112.88% | (89,581) | -127.12% | 120,179 | 173.5% | 13,983 | -18.73% | (18,794) | -11.86% | 126,567 | -134.94% | (80,638) | -35.63% | (180,457) | 266.14% | 28,823 | 16.99% | 3,098 | 11.67% | 143,000 | 73.76% | (156,671) | -37.43% | 48,411 | 255.26% |
其他流動資產(增加)減少 | 30,071 | 51.95% | (36,972) | -52.46% | (1,103) | -1.59% | 32,377 | -43.37% | (40,530) | -25.59% | 513 | -0.55% | (967) | -0.43% | ||||||||||||
與營業活動相關之資產之淨變動合計 | (44,519) | -76.9% | 35,830 | 50.84% | 102,773 | 148.37% | 83,764 | -112.21% | (195,349) | -123.32% | 321,639 | -342.91% | (22,071) | -9.75% | (515,838) | 760.77% | 222,232 | 130.97% | (200,395) | -754.67% | 200,985 | 103.67% | (69,971) | -16.72% | 142,680 | 752.33% |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
合約負債增加(減少) | 2,789 | 4.82% | (24,396) | -34.62% | 18,181 | 26.25% | (138,941) | 186.13% | 108,432 | 68.45% | (52,154) | 55.6% | 8,538 | 3.77% | ||||||||||||
應付票據增加(減少) | 1,729 | 2.99% | (1,968) | -2.79% | (42,430) | -61.25% | 47,594 | -63.76% | 18,861 | 11.91% | (8,232) | 8.78% | (27,484) | -12.14% | 20,568 | -30.33% | (8,824) | -5.2% | (23,265) | -87.61% | (8,229) | -4.24% | 11,554 | 2.76% | (53,441) | -281.79% |
應付帳款增加(減少) | (52,796) | -91.2% | 102,608 | 145.6% | (111,873) | -161.51% | (37,412) | 50.12% | 129,874 | 81.99% | (185,979) | 198.28% | 71,232 | 31.48% | 108,222 | -159.61% | (36,873) | -21.73% | 96,103 | 361.92% | (149,530) | -77.13% | 153,004 | 36.55% | (76,996) | -405.99% |
應付帳款-關係人增加(減少) | (16) | -0.03% | 12 | 0.02% | (1,114) | -1.61% | 1,093 | -1.46% | 25 | 0.02% | ||||||||||||||||
其他應付款增加(減少) | 36,700 | 63.4% | (13,093) | -18.58% | (30,452) | -43.96% | (9,530) | 12.77% | 33,974 | 21.45% | (58,989) | 62.89% | (34,432) | -15.21% | 87,188 | -128.59% | (32,336) | -19.06% | 54,379 | 204.79% | (5,325) | -2.75% | 23,733 | 5.67% | (51,927) | -273.8% |
其他流動負債增加(減少) | (1,022) | -1.77% | 102 | 0.14% | (1,562) | -2.26% | 24 | -0.03% | 260 | 0.16% | (1,815) | 1.94% | 2,293 | 1.01% | ||||||||||||
其他營業負債增加(減少) | (337) | -0.58% | 221 | 0.31% | (417) | -0.6% | (409) | 0.55% | (491) | -0.31% | (15,624) | 16.66% | (1,315) | -0.58% | 6,650 | -9.81% | 5,728 | 3.38% | 1,692 | 6.37% | (1,536) | -0.79% | (646) | -0.15% | 3,311 | 17.46% |
與營業活動相關之負債之淨變動合計 | (12,953) | -22.38% | 63,486 | 90.09% | (169,667) | -244.94% | (137,581) | 184.31% | 290,935 | 183.66% | (322,793) | 344.14% | 18,832 | 8.32% | 321,049 | -473.49% | (100,365) | -59.15% | 98,594 | 371.3% | (264,960) | -136.67% | 346,420 | 82.76% | (159,230) | -839.6% |
與營業活動相關之資產及負債之淨變動合計 | (57,472) | -99.28% | 99,316 | 140.93% | (66,894) | -96.57% | (53,817) | 72.09% | 95,586 | 60.34% | (1,154) | 1.23% | (3,239) | -1.43% | (194,789) | 287.28% | 121,867 | 71.82% | (101,801) | -383.37% | (63,975) | -33% | 276,449 | 66.04% | (16,550) | -87.27% |
調整項目合計 | 30,811 | 53.22% | 171,578 | 243.47% | 30,822 | 44.5% | 89,319 | -119.65% | 220,139 | 138.97% | 108,772 | -115.97% | 45,201 | 19.97% | (156,708) | 231.12% | 166,796 | 98.3% | (86,068) | -324.12% | 131,180 | 67.67% | 331,980 | 79.31% | 67,145 | 354.05% |
營運產生之現金流入(流出) | 81,142 | 140.17% | 91,367 | 129.65% | 84,053 | 121.34% | (41,658) | 55.81% | 173,284 | 109.39% | (43,704) | 46.59% | 258,135 | 114.06% | (30,335) | 44.74% | 195,465 | 115.2% | 97,526 | 367.27% | 230,902 | 119.1% | 466,392 | 111.42% | 101,145 | 533.32% |
收取之利息 | 4,445 | 7.68% | 6,665 | 9.46% | 1,682 | 2.43% | 675 | -0.9% | 2,093 | 1.32% | 5,602 | -5.97% | 3,880 | 1.71% | 1,854 | -2.73% | 867 | 0.51% | 1,022 | 3.85% | 1,084 | 0.56% | 732 | 0.17% | 1,841 | 9.71% |
支付之利息 | (27,121) | -46.85% | (26,952) | -38.24% | (23,107) | -33.36% | (20,439) | 27.38% | (16,106) | -10.17% | (17,716) | 18.89% | (14,288) | -6.31% | (11,486) | 16.94% | (7,785) | -4.59% | (7,377) | -27.78% | (7,992) | -4.12% | (8,788) | -2.1% | (8,427) | -44.43% |
退還(支付)之所得稅 | (576) | -0.99% | (608) | -0.86% | 6,640 | 9.59% | (13,226) | 17.72% | (861) | -0.54% | (37,978) | 40.49% | (21,419) | -9.46% | (27,838) | 41.06% | (18,870) | -11.12% | (64,617) | -243.34% | (30,129) | -15.54% | (39,747) | -9.5% | (75,594) | -398.6% |
營業活動之淨現金流入(流出) | 57,890 | 100% | 70,472 | 100% | 69,268 | 100% | (74,648) | 100% | 158,410 | 100% | (93,796) | 100% | 226,308 | 100% | (67,805) | 100% | 169,677 | 100% | 26,554 | 100% | 193,865 | 100% | 418,589 | 100% | 18,965 | 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 | 0 | 0% | (14,479) | 35% | (26,000) | -44.97% | (434,100) | 74.47% | ||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 24,479 | -35.12% | 16,000 | -38.67% | 117,731 | 203.61% | 435,398 | -74.7% | ||||||||||||||||||
取得透過損益按公允價值衡量之金融資產 | (13,901) | 19.95% | (15,000) | 36.26% | (12,500) | -21.62% | 0 | 0% | (15,000) | 22.2% | ||||||||||||||||
處分透過損益按公允價值衡量之金融資產 | (957) | 1.37% | 412 | -1% | ||||||||||||||||||||||
對子公司之收購(扣除所取得之現金) | (34,782) | 49.91% | (152) | 0.37% | ||||||||||||||||||||||
取得不動產、廠房及設備 | (18,556) | 26.62% | (12,334) | 29.81% | (21,786) | -37.68% | (448,389) | 76.93% | (85,645) | 104.31% | (25,128) | 35.68% | (24,023) | 35.55% | (24,355) | 83.39% | (71,866) | 137.96% | (59,483) | 68.66% | (159,329) | 96.4% | (56,844) | 60.25% | (18,571) | 33.83% |
處分不動產、廠房及設備 | 173 | -0.25% | 201 | -0.49% | 0 | 0% | 245 | -0.04% | 34 | -0.04% | 921 | -1.31% | 250 | -0.37% | ||||||||||||
存出保證金增加 | (3,587) | 5.15% | 2,907 | 5.03% | (3,125) | 0.54% | 970 | -1.18% | 1,555 | -2.21% | ||||||||||||||||
取得無形資產 | (5,705) | 8.19% | (8,324) | 20.12% | (9,453) | -16.35% | (5,574) | 0.96% | (11,686) | 14.23% | (8,099) | 11.5% | (18,364) | 27.17% | (2,832) | 9.7% | (4,944) | 9.49% | (9,084) | 10.49% | (2,715) | 1.64% | (5,177) | 5.49% | (6,095) | 11.1% |
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 | 8,939 | -12.83% | (14,832) | 35.85% | 6,922 | 11.97% | (127,342) | 21.85% | 14,220 | -17.32% | 21,663 | -30.76% | (7,148) | 10.58% | 0 | 0% | (29,592) | 31.36% | 0 | 0% | ||||||
預付設備款增加 | (25,798) | 37.02% | 7,642 | -14.67% | (7,642) | 8.82% | ||||||||||||||||||||
投資活動之淨現金流入(流出) | (69,695) | 100% | (41,371) | 100% | 57,821 | 100% | (582,887) | 100% | (82,107) | 100% | (70,432) | 100% | (67,580) | 100% | (29,206) | 100% | (52,091) | 100% | (86,636) | 100% | (165,271) | 100% | (94,351) | 100% | (54,898) | 100% |
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | (96,638) | -23.55% | (74,396) | 51.2% | (199,300) | 142.36% | 154,784 | 36.13% | 126,548 | 78.96% | 116,250 | 241.88% | 24,268 | -32.35% | 159,760 | 111.27% | (72,738) | 63.35% | 104,592 | 730.29% | 10,000 | -11.34% | (62,625) | 43.26% | 156,819 | -1507.59% |
發行公司債 | 247,004 | 60.19% | ||||||||||||||||||||||||
舉借長期借款 | 48,000 | 11.7% | 2,000 | -1.38% | 120,000 | -85.71% | 322,167 | 75.21% | 19,500 | 12.17% | 0 | 0% | 67,407 | -58.71% | 0 | 0% | 50,000 | -34.54% | 0 | 0% | ||||||
償還長期借款 | (86,511) | -21.08% | (15,395) | 10.6% | (44,357) | 31.68% | (11,250) | -2.63% | (8,500) | -5.3% | (103,546) | -215.44% | (25,032) | 33.37% | (15,000) | -10.45% | (10,000) | 8.71% | (25,539) | -178.32% | (25,794) | 29.24% | (50,123) | 34.62% | (31,426) | 302.11% |
存入保證金增加 | (18) | 0% | 14 | -0.01% | 47 | -0.03% | (3,517) | -0.82% | 3,422 | 2.14% | 43 | 0.09% | 0 | 0% | (126) | -0.09% | 36 | -0.03% | 100 | 0.7% | (400) | 0.45% | ||||
租賃本金償還 | (13,827) | -3.37% | (13,175) | 9.07% | (14,090) | 10.06% | (12,013) | -2.8% | (10,772) | -6.72% | (10,869) | -22.61% | ||||||||||||||
發放現金股利 | (21,801) | -5.31% | (43,602) | 30.01% | (21,801) | 15.57% | (21,801) | -5.09% | (21,269) | -13.27% | (127,611) | -265.51% | (78,786) | 105.03% | (18,261) | -12.72% | (107,820) | 93.9% | (71,084) | -496.33% | (82,020) | 92.98% | (82,020) | 56.66% | (136,700) | 1314.17% |
現金增資 | 337,850 | 82.33% | 0 | 0% | 173,795 | 361.61% | ||||||||||||||||||||
非控制權益變動 | (2) | 0% | (750) | 0.52% | 19,500 | -13.93% | 0 | 0% | 10,002 | -11.34% | 0 | 0% | 905 | -8.7% | ||||||||||||
其他籌資活動 | (3,704) | -0.9% | ||||||||||||||||||||||||
籌資活動之淨現金流入(流出) | 410,353 | 100% | (145,304) | 100% | (140,001) | 100% | 428,370 | 100% | 160,260 | 100% | 48,062 | 100% | (75,014) | 100% | 143,577 | 100% | (114,820) | 100% | 14,322 | 100% | (88,212) | 100% | (144,768) | 100% | (10,402) | 100% |
匯率變動對現金及約當現金之影響 | 5,127 | (2,957) | 2,019 | (1,316) | 2,484 | 3,362 | 36 | (6,985) | (2,302) | (4,094) | 7,203 | 14,522 | (6,975) | |||||||||||||
本期現金及約當現金增加(減少)數 | 403,675 | (119,160) | (10,893) | (230,481) | 239,047 | (112,804) | 83,750 | 39,581 | 464 | (49,854) | (52,415) | 193,992 | (53,310) | |||||||||||||
期初現金及約當現金餘額 | 264,415 | 383,575 | 394,468 | 624,949 | 385,902 | 498,706 | ||||||||||||||||||||
期末現金及約當現金餘額 | 668,090 | 264,415 | 383,575 | 394,468 | 624,949 | 385,902 | ||||||||||||||||||||
資產負債表帳列之現金及約當現金 | 668,090 | 264,415 | 383,575 | 394,468 | 624,949 | 385,902 | 498,706 | 414,956 | 375,375 | 374,911 | 424,765 | 477,180 | 283,188 |
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
易發(6425) 2024年第4季「營業活動之現金流」單季為NT$-1,244萬元、較上一季衰退-22.95%;而今年初至今累積為NT$5,789萬元、較去年同期衰退-17.85%。
單季
易發(6425) 最新公布的2024年第4季財報中,本季新增之「營業活動之現金流」為NT$-1,244萬元,較上一季衰退-22.95%,為過去11年同期中的第7高。
同時易發過去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-29.53%、-20.08%與--。
其中稅前淨利為NT$1,707萬元,收益費損相關之調整項目為NT$4,027萬元,所得稅/利息等之影響數為NT$-505萬元
今年初累積至今
今年全年營業活動之現金流累積為NT$5,789萬元,較去年同期衰退-17.85%,為過去11年同期中的第8高。
同時易發過去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40.53%、21.22%與--。
其中稅前淨利為NT$5,033萬元,收益費損相關之調整項目為NT$8,828萬元,所得稅/利息等之影響數為NT$-2,325萬元
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) | 17,066 | 18,127 | 43,538 | 3,986 | (29,760) | (102,143) | 34,065 | |||||||||||||||||||
收益費損項目合計 | 40,267 | (3,508) | (146) | 4,857 | 33,005 | 33,623 | 24,922 | |||||||||||||||||||
折舊費用 | 13,122 | 12,780 | 11,879 | 12,728 | 48,341 | 11,287 | 8,577 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
攤銷費用 | 2,334 | 2,031 | 2,069 | 2,112 | 2,054 | 1,492 | 1,195 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (64,725) | (1,960) | (23,311) | 68,919 | 120,177 | 95,680 | (46,822) | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
營業活動之淨現金流入(流出) | (12,439) | 7,365 | 14,822 | 71,862 | 119,388 | 25,044 | 4,919 |
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) | 50,331 | 2.97% | (80,211) | -7.33% | 53,231 | 3.33% | (130,977) | -7.28% | (46,855) | -3.46% | (152,476) | -10.63% | 212,934 | 10.9% | 126,373 | 7.17% | 28,669 | 2.22% | 183,594 | 10.11% | 99,722 | 5.27% | 134,412 | 8.66% | 34,000 | 2.73% |
收益費損項目合計 | 88,283 | 152.5% | 72,262 | 102.54% | 97,716 | 141.07% | 143,136 | -191.75% | 124,553 | 78.63% | 109,926 | -117.2% | 48,440 | 21.4% | 38,081 | -56.16% | 44,929 | 26.48% | 15,733 | 59.25% | 195,155 | 100.67% | 55,531 | 13.27% | 83,695 | 441.31% |
折舊費用 | 52,379 | 90.48% | 48,631 | 69.01% | 47,466 | 68.53% | 77,824 | -104.25% | 88,566 | 55.91% | 46,198 | -49.25% | 33,742 | 14.91% | 30,437 | -44.89% | 31,109 | 18.33% | 29,915 | 112.66% | 23,147 | 11.94% | 28,081 | 6.71% | 29,632 | 156.25% |
攤銷費用 | 8,728 | 15.08% | 8,209 | 11.65% | 7,810 | 11.28% | 8,325 | -11.15% | 7,080 | 4.47% | 6,244 | -6.66% | 5,428 | 2.4% | 4,996 | -7.37% | 5,268 | 3.1% | 4,489 | 16.91% | 3,054 | 1.58% | 1,934 | 0.46% | 4,392 | 23.16% |
與營業活動相關之資產及負債之淨變動合計 | (57,472) | -99.28% | 99,316 | 140.93% | (66,894) | -96.57% | (53,817) | 72.09% | 95,586 | 60.34% | (1,154) | 1.23% | (3,239) | -1.43% | (194,789) | 287.28% | 121,867 | 71.82% | (101,801) | -383.37% | (63,975) | -33% | 276,449 | 66.04% | (16,550) | -87.27% |
營業活動之淨現金流入(流出) | 57,890 | 100% | 70,472 | 100% | 69,268 | 100% | (74,648) | 100% | 158,410 | 100% | (93,796) | 100% | 226,308 | 100% | (67,805) | 100% | 169,677 | 100% | 26,554 | 100% | 193,865 | 100% | 418,589 | 100% | 18,965 | 100% |
投資活動之淨現金流
易發(6425) 2024年第4季「投資活動之淨現金流」單季為NT$-1,593萬元、較上一季成長35.67%;而今年初至今累積為NT$-6,970萬元、較去年同期衰退-68.46%。
單季
易發(6425) 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$-1,593萬元,較上一季成長35.67%,為過去11年同期中的第5高。
今年初累積至今
今年全年投資活動之淨現金流累積為NT$-6,970萬元,較去年同期衰退-68.46%,為過去11年同期中的第6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) | (15,929) | (14,366) | (27,064) | (9,510) | (56,939) | (54,655) | (975) | |||||||||||||||||||
取得不動產、廠房及設備 | (4,406) | (3,869) | (3,862) | (857) | (51,323) | (7,490) | (4,289) | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
處分不動產、廠房及設備 | 0 | 99 | 0 | 153 | 0 | (6) | 0 | |||||||||||||||||||
取得無形資產 | (2,252) | (828) | 3 | (474) | (2,054) | (155) | (621) | 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 | (3,901) | 0 | 0 | 0 | ||||||||||||||||||||||
處分透過損益按公允價值衡量之金融資產 | (396) | 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 | ||||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | 6,368 | (2,479) | (26,000) | (314,592) | ||||||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 0 | 0 | 0 | |||||||||||||||||||||||
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) | (69,695) | 100% | (41,371) | 100% | 57,821 | 100% | (582,887) | 100% | (82,107) | 100% | (70,432) | 100% | (67,580) | 100% | (29,206) | 100% | (52,091) | 100% | (86,636) | 100% | (165,271) | 100% | (94,351) | 100% | (54,898) | 100% |
取得不動產、廠房及設備 | (18,556) | 26.62% | (12,334) | 29.81% | (21,786) | -37.68% | (448,389) | 76.93% | (85,645) | 104.31% | (25,128) | 35.68% | (24,023) | 35.55% | (24,355) | 83.39% | (71,866) | 137.96% | (59,483) | 68.66% | (159,329) | 96.4% | (56,844) | 60.25% | (18,571) | 33.83% |
處分不動產、廠房及設備 | 173 | -0.25% | 201 | -0.49% | 0 | 0% | 245 | -0.04% | 34 | -0.04% | 921 | -1.31% | 250 | -0.37% | ||||||||||||
取得無形資產 | (5,705) | 8.19% | (8,324) | 20.12% | (9,453) | -16.35% | (5,574) | 0.96% | (11,686) | 14.23% | (8,099) | 11.5% | (18,364) | 27.17% | (2,832) | 9.7% | (4,944) | 9.49% | (9,084) | 10.49% | (2,715) | 1.64% | (5,177) | 5.49% | (6,095) | 11.1% |
處分無形資產 | ||||||||||||||||||||||||||
取得透過損益按公允價值衡量之金融資產 | (13,901) | 19.95% | (15,000) | 36.26% | (12,500) | -21.62% | 0 | 0% | (15,000) | 22.2% | ||||||||||||||||
處分透過損益按公允價值衡量之金融資產 | (957) | 1.37% | 412 | -1% | ||||||||||||||||||||||
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 | 0% | (14,479) | 35% | (26,000) | -44.97% | (434,100) | 74.47% | ||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 24,479 | -35.12% | 16,000 | -38.67% | 117,731 | 203.61% | 435,398 | -74.7% | ||||||||||||||||||
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
易發(6425) 2024年第4季「籌資活動之淨現金流」單季為NT$4.45億元、較上一季成長742.22%;而今年初至今累積為NT$4.1億元、較去年同期成長382.41%。
單季
易發(6425) 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$4.45億元,較上一季成長742.22%,為過去11年同期中的第1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$4.1億元,較去年同期成長382.41%,為過去11年同期中的第2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) | 445,312 | (37,857) | 15,015 | (9,859) | 58,095 | 41,507 | 5,539 | |||||||||||||||||||
短期借款增加 | (159,966) | (25,002) | 18,679 | 1,987 | 65,142 | 47,037 | 14,268 | |||||||||||||||||||
短期借款減少 | ||||||||||||||||||||||||||
發行公司債 | ||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||
舉借長期借款 | 48,000 | (707) | 0 | (8,393) | (3,250) | |||||||||||||||||||||
償還長期借款 | (20,143) | (9,109) | 0 | 0 | (500) | (2,800) | (8,729) | |||||||||||||||||||
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 |
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) | 410,353 | 100% | (145,304) | 100% | (140,001) | 100% | 428,370 | 100% | 160,260 | 100% | 48,062 | 100% | (75,014) | 100% | 143,577 | 100% | (114,820) | 100% | 14,322 | 100% | (88,212) | 100% | (144,768) | 100% | (10,402) | 100% |
短期借款增加 | (96,638) | -23.55% | (74,396) | 51.2% | (199,300) | 142.36% | 154,784 | 36.13% | 126,548 | 78.96% | 116,250 | 241.88% | 24,268 | -32.35% | 159,760 | 111.27% | (72,738) | 63.35% | 104,592 | 730.29% | 10,000 | -11.34% | (62,625) | 43.26% | 156,819 | -1507.59% |
短期借款減少 | ||||||||||||||||||||||||||
發行公司債 | 247,004 | 60.19% | ||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||
舉借長期借款 | 48,000 | 11.7% | 2,000 | -1.38% | 120,000 | -85.71% | 322,167 | 75.21% | 19,500 | 12.17% | 0 | 0% | 67,407 | -58.71% | 0 | 0% | 50,000 | -34.54% | 0 | 0% | ||||||
償還長期借款 | (86,511) | -21.08% | (15,395) | 10.6% | (44,357) | 31.68% | (11,250) | -2.63% | (8,500) | -5.3% | (103,546) | -215.44% | (25,032) | 33.37% | (15,000) | -10.45% | (10,000) | 8.71% | (25,539) | -178.32% | (25,794) | 29.24% | (50,123) | 34.62% | (31,426) | 302.11% |
發放現金股利 | (21,801) | -5.31% | (43,602) | 30.01% | (21,801) | 15.57% | (21,801) | -5.09% | (21,269) | -13.27% | (127,611) | -265.51% | (78,786) | 105.03% | (18,261) | -12.72% | (107,820) | 93.9% | (71,084) | -496.33% | (82,020) | 92.98% | (82,020) | 56.66% | (136,700) | 1314.17% |
庫藏股票買回成本 | 0 | 0% | (27,726) | -17.3% |
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。