8341
82.5
TWD+0.70 (0.86%)
2025.04.02收盤
日友-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 | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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) | 155,845 | 148,135 | 226,958 | 338,897 | 363,443 | 327,040 | 339,571 | 226,083 | 228,811 | 188,471 | 109,197 | |||||||||||||
本期稅前淨利(淨損) | 155,845 | 148,135 | 226,958 | 338,897 | 363,443 | 327,040 | 339,571 | 226,083 | 228,811 | 188,471 | 109,197 | |||||||||||||
調整項目 | ||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||
折舊費用 | 151,016 | 144,257 | 130,359 | 98,006 | 83,584 | 66,445 | 40,915 | 41,299 | 36,649 | 35,378 | 34,244 | |||||||||||||
攤銷費用 | 22,796 | 16,988 | 991 | 21,352 | 26,083 | 19,377 | 9,435 | 9,196 | 14,858 | 12,150 | 10,438 | |||||||||||||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 13,875 | (4,223) | (84) | 1,034 | (6) | (40) | 5 | (15) | 47 | 745 | 0 | |||||||||||||
利息費用 | 11,987 | 12,928 | 23,231 | 14,526 | 10,525 | 6,372 | 1,649 | 625 | 1,022 | 1,202 | 3,536 | |||||||||||||
利息收入 | (3,212) | (3,696) | (2,328) | (1,734) | (2,041) | (2,946) | (1,942) | |||||||||||||||||
股份基礎給付酬勞成本 | 0 | 0 | ||||||||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | 7,794 | 5,106 | 1,404 | 2,330 | 595 | (198) | (77) | |||||||||||||||||
收益費損項目合計 | 285,238 | 171,360 | 153,922 | 144,280 | 118,705 | 88,867 | 50,340 | 50,196 | 57,448 | 48,047 | 45,344 | |||||||||||||
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 | 22,761 | (7,636) | (32,045) | 12,606 | 8,252 | 10,600 | (882) | 1,538 | (25,808) | (4,818) | (12,990) | |||||||||||||
應收帳款(增加)減少 | (3,374) | 42,511 | 61,391 | (105,193) | (65,993) | (7,947) | (57,122) | 55,053 | 41,260 | 30,243 | 51,449 | |||||||||||||
應收帳款-關係人(增加)減少 | (810) | |||||||||||||||||||||||
其他應收款(增加)減少 | (525) | 12,029 | 4,325 | (11,631) | (5,599) | 2,657 | 916 | 6,939 | (10,064) | 291 | 33 | |||||||||||||
存貨(增加)減少 | 99 | (1,086) | 10,867 | (22,229) | (4,646) | 8,387 | (17,485) | (6,839) | 27,432 | 11,618 | (6,328) | |||||||||||||
預付款項(增加)減少 | 10,733 | 19,535 | (7,340) | (10,196) | 8,330 | (24,343) | 1,234 | 9,823 | (21,809) | 11,698 | 3,717 | |||||||||||||
其他流動資產(增加)減少 | 419 | 2,865 | 29,174 | (423) | 1,395 | 1,327 | 10,956 | |||||||||||||||||
與營業活動相關之資產之淨變動合計 | (250,697) | 68,465 | 66,372 | (137,066) | 91,777 | (9,176) | (92,298) | 67,930 | 132,456 | (102,819) | (40,779) | |||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||
合約負債增加(減少) | 10,541 | 8,572 | 58,619 | (8,741) | 13,736 | 2,451 | 9,967 | |||||||||||||||||
應付票據增加(減少) | 8,363 | 20,101 | 68,683 | (18,203) | 7,110 | 17,779 | 10,954 | 41,335 | 19,168 | (680) | 1,486 | |||||||||||||
應付帳款增加(減少) | 13,782 | 1,289 | (36,909) | 71,780 | 10,275 | (5,489) | 3,533 | 9,467 | 6,953 | (203) | (18,677) | |||||||||||||
應付帳款-關係人增加(減少) | 575 | |||||||||||||||||||||||
其他應付款增加(減少) | 3,712 | 13,184 | 44,782 | 54,061 | 62,525 | 66,899 | 58,721 | 61,487 | 40,336 | 20,047 | 46,124 | |||||||||||||
負債準備增加(減少) | 3,099 | 12,015 | (8,985) | (3,423) | 49,214 | 992 | 495 | 477 | 992 | 662 | 615 | |||||||||||||
其他流動負債增加(減少) | 1,718 | (185) | (1,135) | 636 | 1,978 | 1,315 | 636 | |||||||||||||||||
其他營業負債增加(減少) | (4,504) | |||||||||||||||||||||||
與營業活動相關之負債之淨變動合計 | 37,286 | 52,072 | 124,388 | 79,393 | 144,332 | 57,358 | 83,344 | 85,823 | 52,390 | 8,156 | 49,665 | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (213,411) | 120,537 | 190,760 | (57,673) | 236,109 | 48,182 | (8,954) | 153,753 | 184,846 | (94,663) | 8,886 | |||||||||||||
調整項目合計 | 71,827 | 291,897 | 344,682 | 86,607 | 354,814 | 137,049 | 41,386 | 203,949 | 242,294 | (46,616) | 54,230 | |||||||||||||
營運產生之現金流入(流出) | 227,672 | 440,032 | 571,640 | 425,504 | 718,257 | 464,089 | 380,957 | 430,032 | 471,105 | 141,855 | 163,427 | |||||||||||||
收取之利息 | 4,040 | 3,532 | 2,471 | 1,492 | 2,081 | 3,211 | 1,893 | 1,425 | 1,150 | 1,392 | 1,022 | |||||||||||||
支付之利息 | (11,675) | (14,508) | (19,803) | (14,312) | (10,501) | (6,784) | (1,497) | (382) | (958) | (1,226) | (3,587) | |||||||||||||
退還(支付)之所得稅 | (107) | (75,054) | (5,348) | (3,043) | (2,747) | (99,498) | (1,528) | 688 | (2,138) | (2,741) | 893 | |||||||||||||
營業活動之淨現金流入(流出) | 219,930 | 354,002 | 548,960 | 409,641 | 707,090 | 361,018 | 379,825 | 431,763 | 469,159 | 139,280 | 161,755 | |||||||||||||
投資活動之現金流量 | ||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | (10,445) | (92,969) | (274,558) | (5,282) | (12,850) | (6,920) | (11,002) | |||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 24,745 | 151,378 | 12,365 | 63,399 | 7,256 | 1,868 | ||||||||||||||||||
取得不動產、廠房及設備 | (120,461) | (181,433) | (160,253) | (274,661) | (352,932) | (190,055) | (193,803) | (183,207) | (95,722) | (43,112) | 20,350 | |||||||||||||
處分不動產、廠房及設備 | 5,298 | 2,104 | 1,375 | (2) | 290 | 856 | 69 | |||||||||||||||||
存出保證金增加 | (11,207) | (10,003) | 6,742 | (9,103) | (1,882) | (470) | ||||||||||||||||||
存出保證金減少 | 6,214 | 7,217 | (9,728) | 1,021 | 1,070 | 377 | 3,708 | (231) | (902) | |||||||||||||||
取得無形資產 | (3,929) | (4,564) | (5,780) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 477 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
其他非流動資產增加 | (5,526) | 8,253 | (34,742) | (60,699) | (19,583) | (148,257) | (6,706) | 826 | (10,747) | (6,072) | ||||||||||||||
投資活動之淨現金流入(流出) | (115,311) | (102,829) | (325,566) | (336,361) | (673,956) | (291,736) | (228,127) | (183,745) | (98,985) | (18,790) | (17,801) | |||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||
短期借款減少 | (23,627) | 0 | (36,000) | 54,000 | 1,197,500 | (400,000) | 50,000 | 5,741 | ||||||||||||||||
舉借長期借款 | 632,500 | 2,340,000 | 100,000 | 0 | 3,141 | 1,100,000 | 0 | 0 | 50,000 | 0 | 113,247 | |||||||||||||
償還長期借款 | (872,000) | (2,070,173) | (222,672) | (876) | (4,196) | (1,035) | (1,609) | (30,367) | (5,100) | (47,853) | (150,017) | |||||||||||||
存入保證金增加 | 1 | (24,723) | 24,693 | 3,985 | 718 | 2,140 | 3,456 | 4,434 | 8,374 | |||||||||||||||
存入保證金減少 | (56) | 27,391 | (2,096) | (745) | (301) | (2,293) | (29,467) | |||||||||||||||||
租賃本金償還 | (6,462) | (6,286) | (7,615) | (7,459) | (7,168) | (7,508) | ||||||||||||||||||
發放現金股利 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
現金增資 | 0 | 0 | 0 | 0 | ||||||||||||||||||||
取得子公司股權 | (5,000) | |||||||||||||||||||||||
處分子公司股權(未喪失控制力) | 0 | 0 | ||||||||||||||||||||||
籌資活動之淨現金流入(流出) | (274,643) | (35,869) | (108,400) | (141,048) | 592,194 | (17,696) | (104,824) | (226,911) | 66,207 | (25,688) | (29,082) | |||||||||||||
匯率變動對現金及約當現金之影響 | 25,070 | 29,757 | 36,760 | 4,750 | 17,260 | (3,333) | 5,940 | 2,720 | (2,765) | (1,307) | (7,709) | |||||||||||||
本期現金及約當現金增加(減少)數 | (144,954) | 245,061 | 151,754 | (63,018) | 642,588 | 48,253 | 52,814 | 23,827 | 433,616 | 93,495 | 107,163 | |||||||||||||
期初現金及約當現金餘額 | 0 | 0 | 0 | 0 | 0 | 0 | 887,524 | 962,826 | 482,821 | 393,977 | 143,359 | 125,717 | ||||||||||||
期末現金及約當現金餘額 | (144,954) | 245,061 | 151,754 | (63,018) | 642,588 | 48,253 | 713,925 | 1,013,292 | 962,826 | 482,821 | 393,977 | 143,359 | ||||||||||||
資產負債表帳列之現金及約當現金 | 741,113 | 7% | 759,069 | 7.32% | 874,081 | 8.31% | 796,259 | 8.19% | 940,163 | 10.48% | 628,098 | 10.76% | 713,925 | 15.99% | 1,013,292 | 28.39% | 962,826 | 28% | 482,821 | 15.55% | 393,977 | 13.46% | 143,359 |
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 | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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) | 671,272 | 18.16% | 546,553 | 16.78% | 1,117,716 | 29.08% | 1,178,284 | 35.13% | 1,268,087 | 43.63% | 1,236,665 | 47.2% | 1,044,317 | 47.34% | 932,401 | 48.98% | 756,727 | 41.67% | 623,866 | 38.4% | 374,183 | 30.03% | 303,563 | |
本期稅前淨利(淨損) | 671,272 | 61.82% | 546,553 | 64.22% | 1,117,716 | 68.21% | 1,178,284 | 92.87% | 1,268,087 | 98.86% | 1,236,665 | 84.07% | 1,044,317 | 120.91% | 932,401 | 87.49% | 756,727 | 69% | 623,866 | 99.46% | 374,183 | 59.95% | 303,563 | |
調整項目 | ||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||
折舊費用 | 601,777 | 55.42% | 539,800 | 63.43% | 490,047 | 29.9% | 387,931 | 30.57% | 295,896 | 23.07% | 240,630 | 16.36% | 167,659 | 19.41% | 146,904 | 13.78% | 143,831 | 13.12% | 134,779 | 21.49% | 137,973 | 22.11% | 123,128 | |
攤銷費用 | 77,700 | 7.16% | 64,468 | 7.58% | 74,814 | 4.57% | 91,210 | 7.19% | 111,057 | 8.66% | 73,847 | 5.02% | 35,355 | 4.09% | 50,136 | 4.7% | 55,147 | 5.03% | 54,765 | 8.73% | 41,602 | 6.67% | 24,580 | |
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 42,384 | 3.9% | 13,285 | 1.56% | 3,523 | 0.21% | 1,997 | 0.16% | 57 | 0% | 74 | 0.01% | 64 | 0.01% | 1 | 0% | (620) | -0.06% | 745 | 0.12% | (263) | -0.04% | (34) | |
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | (440) | -0.04% | 0 | 0% | (207) | -0.02% | (633) | -0.04% | (604) | -0.07% | (139) | -0.01% | (658) | -0.06% | (966) | -0.15% | (772) | -0.12% | (740) | |||||
利息費用 | 48,521 | 4.47% | 73,171 | 8.6% | 75,327 | 4.6% | 50,749 | 4% | 31,391 | 2.45% | 19,520 | 1.33% | 4,274 | 0.49% | 2,305 | 0.22% | 3,529 | 0.32% | 9,223 | 1.47% | 22,627 | 3.63% | 23,628 | |
利息收入 | (10,525) | -0.97% | (11,011) | -1.29% | (7,258) | -0.44% | (6,259) | -0.49% | (9,455) | -0.74% | (9,866) | -0.67% | (6,155) | -0.71% | ||||||||||
股份基礎給付酬勞成本 | 7,470 | 0.69% | 41,976 | 4.93% | 525 | 0.03% | 8,766 | 0.69% | ||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | 13,117 | 1.21% | 7,056 | 0.83% | 1,042 | 0.06% | 1,845 | 0.15% | 22,734 | 1.77% | (1,487) | -0.1% | 724 | 0.08% | ||||||||||
非金融資產減損損失 | 81,422 | 7.5% | 0 | 0% | 38,937 | |||||||||||||||||||
收益費損項目合計 | 861,426 | 79.33% | 728,745 | 85.63% | 638,020 | 38.93% | 536,239 | 42.26% | 443,622 | 34.58% | 289,480 | 19.68% | 203,469 | 23.56% | 105,353 | 9.89% | 203,941 | 18.6% | 197,906 | 31.55% | 197,300 | 31.61% | 125,080 | |
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 | ||||||||||||||||||||||||
強制透過損益按公允價值衡量之金融資產(增加)減少 | (280,000) | -25.78% | 0 | 0% | 207 | 0.02% | 170,889 | 11.62% | (169,652) | -19.64% | ||||||||||||||
應收票據(增加)減少 | (14,251) | -1.31% | 21,917 | 2.58% | (819) | -0.05% | 13,786 | 1.09% | (43,371) | -3.38% | 24,941 | 1.7% | (4,841) | -0.56% | 17,545 | 1.65% | (2,996) | -0.27% | 15,132 | 2.41% | (42,328) | -6.78% | (12,240) | |
應收帳款(增加)減少 | (49,498) | -4.56% | (84,096) | -9.88% | (19,984) | -1.22% | (140,947) | -11.11% | (77,086) | -6.01% | (25,801) | -1.75% | (53,746) | -6.22% | 24,652 | 2.31% | (23,194) | -2.12% | (34,815) | -5.55% | 4,226 | 0.68% | (104,684) | |
應收帳款-關係人(增加)減少 | (563) | -0.05% | 247 | 0.03% | ||||||||||||||||||||
其他應收款(增加)減少 | (1,165) | -0.11% | 8,526 | 1% | 5,983 | 0.37% | 74,748 | 5.89% | (9,721) | -0.76% | (970) | -0.07% | 155 | 0.02% | 8,858 | 0.83% | (9,491) | -0.87% | (395) | -0.06% | (473) | -0.08% | 0 | |
存貨(增加)減少 | (893) | -0.08% | (2,636) | -0.31% | 25,108 | 1.53% | (45,947) | -3.62% | (13,080) | -1.02% | 21,969 | 1.49% | 6,934 | 0.8% | (32,921) | -3.09% | 28,326 | 2.58% | (15,981) | -2.55% | (10,709) | -1.72% | 31,708 | |
預付款項(增加)減少 | (679) | -0.06% | 22,031 | 2.59% | 54,911 | 3.35% | (82,227) | -6.48% | (83,210) | -6.49% | (61,854) | -4.2% | (4,782) | -0.55% | 7,582 | 0.71% | (18,529) | -1.69% | 19,173 | 3.06% | (39,696) | -6.36% | (2,715) | |
其他流動資產(增加)減少 | (896) | -0.08% | 1,142 | 0.13% | (8,541) | -0.52% | (6,873) | -0.54% | (31,055) | -2.42% | (1,646) | -0.11% | 5,963 | 0.69% | ||||||||||
與營業活動相關之資產之淨變動合計 | (347,945) | -32.04% | (32,869) | -3.86% | 56,658 | 3.46% | (187,460) | -14.77% | (257,316) | -20.06% | 127,528 | 8.67% | (219,969) | -25.47% | 26,561 | 2.49% | 210,887 | 19.23% | (158,208) | -25.22% | (7,389) | -1.18% | (121,082) | |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||
合約負債增加(減少) | 59,383 | 5.47% | (84,343) | -9.91% | 71,879 | 4.39% | (31,412) | -2.48% | 34,654 | 2.7% | (18,766) | -1.28% | (11,365) | -1.32% | ||||||||||
應付票據增加(減少) | 1,866 | 0.17% | 49,887 | 5.86% | 60,226 | 3.68% | (32,344) | -2.55% | (4,158) | -0.32% | 1,775 | 0.12% | (33,430) | -3.87% | 38,411 | 3.6% | 12,426 | 1.13% | 11,053 | 1.76% | 9,214 | 1.48% | (2,570) | |
應付帳款增加(減少) | 21,331 | 1.96% | (79,094) | -9.29% | 10,308 | 0.63% | 28,169 | 2.22% | (3,530) | -0.28% | 5,123 | 0.35% | 6,115 | 0.71% | 4,010 | 0.38% | 10,527 | 0.96% | 8,358 | 1.33% | (5,263) | -0.84% | 10,019 | |
應付帳款-關係人增加(減少) | 1,212 | 0.11% | (289) | -0.03% | ||||||||||||||||||||
其他應付款增加(減少) | 16,055 | 1.48% | (103,818) | -12.2% | (12,714) | -0.78% | 45,099 | 3.55% | 15,483 | 1.21% | 77,628 | 5.28% | 39,584 | 4.58% | 57,567 | 5.4% | 33,507 | 3.06% | 4,176 | 0.67% | 34,243 | 5.49% | 28,485 | |
負債準備增加(減少) | 10,549 | 0.97% | 46,891 | 5.51% | 15,035 | 0.92% | 79,162 | 6.24% | 70,428 | 5.49% | 3,568 | 0.24% | 1,834 | 0.21% | 2,991 | 0.28% | 3,607 | 0.33% | 3,514 | 0.56% | 2,548 | 0.41% | 1,380 | |
其他流動負債增加(減少) | 467 | 0.04% | 405 | 0.05% | (13) | 0% | (801) | -0.06% | 1,337 | 0.1% | 1,922 | 0.13% | 609 | 0.07% | ||||||||||
其他營業負債增加(減少) | (11,822) | -1.09% | ||||||||||||||||||||||
與營業活動相關之負債之淨變動合計 | 99,041 | 9.12% | (178,848) | -21.02% | 142,045 | 8.67% | 47,407 | 3.74% | 109,929 | 8.57% | 64,408 | 4.38% | (1,777) | -0.21% | 139,482 | 13.09% | 42,375 | 3.86% | 47,302 | 7.54% | 126,989 | 20.35% | 35,055 | |
與營業活動相關之資產及負債之淨變動合計 | (248,904) | -22.92% | (211,717) | -24.88% | 198,703 | 12.13% | (140,053) | -11.04% | (147,387) | -11.49% | 191,936 | 13.05% | (221,746) | -25.67% | 166,043 | 15.58% | 253,262 | 23.09% | (110,906) | -17.68% | 119,600 | 19.16% | (86,027) | |
調整項目合計 | 612,522 | 56.41% | 517,028 | 60.75% | 836,723 | 51.06% | 396,186 | 31.23% | 296,235 | 23.09% | 481,416 | 32.73% | (18,277) | -2.12% | 271,396 | 25.47% | 457,203 | 41.69% | 87,000 | 13.87% | 316,900 | 50.77% | 39,053 | |
營運產生之現金流入(流出) | 1,283,794 | 118.22% | 1,063,581 | 124.98% | 1,954,439 | 119.27% | 1,574,470 | 124.09% | 1,564,322 | 121.95% | 1,718,081 | 116.79% | 1,026,040 | 118.8% | 1,203,797 | 112.96% | 1,213,930 | 110.7% | 710,866 | 113.33% | 691,083 | 110.73% | 342,616 | |
收取之利息 | 10,538 | 0.97% | 15,964 | 1.88% | 7,470 | 0.46% | 6,931 | 0.55% | 8,045 | 0.63% | 9,951 | 0.68% | 6,049 | 0.7% | 4,996 | 0.47% | 5,155 | 0.47% | 3,340 | 0.53% | 1,564 | 0.25% | 827 | |
支付之利息 | (48,936) | -4.51% | (75,868) | -8.92% | (70,404) | -4.3% | (50,476) | -3.98% | (31,321) | -2.44% | (19,819) | -1.35% | (4,008) | -0.46% | (2,156) | -0.2% | (3,568) | -0.33% | (10,112) | -1.61% | (22,536) | -3.61% | (22,099) | |
退還(支付)之所得稅 | (159,467) | -14.68% | (152,671) | -17.94% | (252,802) | -15.43% | (262,120) | -20.66% | (258,325) | -20.14% | (237,161) | -16.12% | (164,395) | -19.03% | (140,953) | -13.23% | (118,877) | -10.84% | (76,815) | -12.25% | (45,980) | -7.37% | (20,367) | |
營業活動之淨現金流入(流出) | 1,085,929 | 100% | 851,006 | 100% | 1,638,703 | 100% | 1,268,805 | 100% | 1,282,721 | 100% | 1,471,052 | 100% | 863,686 | 100% | 1,065,684 | 100% | 1,096,640 | 100% | 627,279 | 100% | 624,131 | 100% | 300,977 | |
投資活動之現金流量 | ||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | (125,928) | 21.13% | (413,031) | 53.21% | (374,914) | 29.27% | (188,842) | 12.59% | (245,730) | 10.93% | (347,536) | 27.2% | (193,628) | 18.76% | ||||||||||
處分按攤銷後成本衡量之金融資產 | 124,869 | -20.95% | 172,601 | -13.47% | 401,504 | -26.77% | 276,814 | -12.32% | 259,602 | -20.32% | 5,330 | -0.52% | ||||||||||||
取得不動產、廠房及設備 | (523,424) | 87.81% | (860,283) | 110.83% | (907,460) | 70.84% | (1,234,750) | 82.34% | (1,154,402) | 51.37% | (750,385) | 58.73% | (791,993) | 76.73% | (432,004) | 132.13% | (251,196) | 96.42% | (127,708) | 100.2% | (50,468) | 34.07% | (92,780) | |
處分不動產、廠房及設備 | 17,654 | -2.96% | 4,038 | -0.52% | 4,028 | -0.31% | 2,587 | -0.17% | 4,465 | -0.2% | 2,806 | -0.22% | 6,365 | -0.62% | ||||||||||
存出保證金增加 | (31,070) | 5.21% | (31,362) | 4.04% | (6,638) | 0.52% | (13,814) | 0.92% | (66,354) | 2.95% | (237,620) | 18.6% | (22,261) | 2.16% | (657) | 0.44% | (4,225) | |||||||
存出保證金減少 | 19,809 | -3.32% | 25,228 | -3.25% | 497 | -0.04% | 3,212 | -0.21% | 3,758 | -0.17% | 3,471 | -0.27% | 11,876 | -1.15% | (9,055) | 2.77% | 1,430 | -0.55% | 1,756 | -1.38% | ||||
取得無形資產 | (17,313) | 2.9% | (25,398) | 3.27% | (17,087) | 1.33% | 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 | |||||||||||||
其他非流動資產增加 | (60,702) | 10.18% | (55,031) | 7.09% | (152,020) | 11.87% | (131,927) | 8.8% | (714,415) | 31.79% | (253,048) | 19.8% | (47,877) | 4.64% | (26,824) | 8.2% | (41,223) | 15.82% | (23,278) | 18.26% | (12,378) | 8.36% | (16,544) | |
投資活動之淨現金流入(流出) | (596,105) | 100% | (776,199) | 100% | (1,280,993) | 100% | (1,499,552) | 100% | (2,247,332) | 100% | (1,277,710) | 100% | (1,032,188) | 100% | (326,943) | 100% | (260,528) | 100% | (127,454) | 100% | (148,125) | 100% | (75,322) | |
籌資活動之現金流量 | ||||||||||||||||||||||||
短期借款增加 | 0 | 0% | 8,073 | -3.75% | 28,090 | -10.03% | 0 | 0% | 146,000 | 11.52% | 0 | 0% | 643,500 | 3967.81% | 763,500 | -111.51% | 43,325 | -19.95% | 0 | |||||
短期借款減少 | (37,047) | 7.86% | 0 | 0% | (206,000) | -236.72% | 0 | 0% | (539,500) | 231.16% | 0 | 0% | (831,500) | 121.44% | 62,000 | -17.78% | (37,155) | 8.92% | ||||||
舉借長期借款 | 2,212,500 | -469.49% | 2,400,000 | -1113.83% | 1,000,000 | -356.97% | 1,500,000 | 1723.7% | 1,650,000 | 130.17% | 1,100,000 | -471.31% | 50,000 | 308.3% | 44,000 | -6.43% | 50,000 | -14.34% | 0 | 0% | 210,367 | -96.86% | 8,000 | |
償還長期借款 | (2,396,907) | 508.62% | (3,970,690) | 1842.78% | (453,811) | 162% | (4,058) | -4.66% | (4,196) | -0.33% | (41,192) | 17.65% | (4,753) | -29.31% | (147,980) | 21.61% | (49,580) | 14.22% | (667,237) | 160.11% | (285,942) | 131.65% | (123,434) | |
存入保證金增加 | 14,746 | -3.13% | 22,797 | -10.58% | 31,017 | -11.07% | 25,200 | 28.96% | 37,818 | 2.98% | 23,337 | -10% | 26,252 | 161.87% | 10,009 | -1.46% | 1,150 | -0.33% | 490 | -0.12% | 4,065 | -1.87% | 8,238 | |
存入保證金減少 | (15,597) | 3.31% | (49,137) | 22.8% | (10,332) | 3.69% | (19,832) | -22.79% | (41,283) | -3.26% | (21,935) | 9.4% | (29,781) | -183.63% | ||||||||||
租賃本金償還 | (27,469) | 5.83% | (28,555) | 13.25% | (30,799) | 10.99% | (29,035) | -33.37% | (28,806) | -2.27% | (29,350) | 12.58% | ||||||||||||
發放現金股利 | (525,923) | 111.6% | (855,007) | 396.8% | (892,000) | 318.42% | (914,300) | -1050.65% | (892,000) | -70.37% | (724,750) | 310.53% | (669,000) | -4125.05% | (501,750) | 73.28% | (390,249) | 111.93% | (245,300) | 58.86% | (200,000) | 92.08% | (80,000) | |
現金增資 | 309,529 | -65.68% | 2,213,975 | -1027.5% | 0 | 0% | 0 | 0% | 517,500 | -124.18% | ||||||||||||||
取得子公司股權 | (5,091) | 1.08% | ||||||||||||||||||||||
處分子公司股權(未喪失控制力) | 0 | 0% | 43,071 | -19.99% | ||||||||||||||||||||
籌資活動之淨現金流入(流出) | (471,259) | 100% | (215,473) | 100% | (280,136) | 100% | 87,022 | 100% | 1,267,533 | 100% | (233,390) | 100% | 16,218 | 100% | (684,713) | 100% | (348,648) | 100% | (416,727) | 100% | (217,191) | 100% | (244,776) | |
匯率變動對現金及約當現金之影響 | (36,521) | 25,654 | 248 | (179) | 9,143 | (45,779) | (21,315) | (3,562) | (7,459) | 5,746 | (8,197) | 36,763 | ||||||||||||
本期現金及約當現金增加(減少)數 | (17,956) | (115,012) | 77,822 | (143,904) | 312,065 | (85,827) | (173,599) | 50,466 | 480,005 | 88,844 | 250,618 | 17,642 | ||||||||||||
期初現金及約當現金餘額 | 759,069 | 874,081 | 796,259 | 940,163 | 628,098 | 713,925 | ||||||||||||||||||
期末現金及約當現金餘額 | 741,113 | 759,069 | 874,081 | 796,259 | 940,163 | 628,098 | ||||||||||||||||||
資產負債表帳列之現金及約當現金 | 741,113 | 759,069 | 874,081 | 796,259 | 940,163 | 628,098 | 713,925 | 1,013,292 | 962,826 | 482,821 | 393,977 |
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
日友(8341) 2024年第4季「營業活動之現金流」單季為NT$2.2億元、較上一季衰退-24.19%;而今年初至今累積為NT$10.86億元、較去年同期成長27.61%。
單季
日友(8341) 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$2.2億元,較上一季衰退-24.19%,為過去11年同期中的第9高。
同時日友過去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-18.72%、-9.44%與3.12%。
其中稅前淨利為NT$1.56億元,收益費損相關之調整項目為NT$2.85億元,所得稅/利息等之影響數為NT$-774萬元
今年初累積至今
今年全年營業活動之現金流累積為NT$10.86億元,較去年同期成長27.61%,為過去11年同期中的第6高。
同時日友過去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-5.06%、-5.89%與5.69%。
其中稅前淨利為NT$6.71億元,收益費損相關之調整項目為NT$8.61億元,所得稅/利息等之影響數為NT$-1.98億元
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 | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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) | 155,845 | 148,135 | 226,958 | 338,897 | 363,443 | 327,040 | 339,571 | 226,083 | 228,811 | 188,471 | 109,197 | |||||||||||||
收益費損項目合計 | 285,238 | 171,360 | 153,922 | 144,280 | 118,705 | 88,867 | 50,340 | 50,196 | 57,448 | 48,047 | 45,344 | |||||||||||||
折舊費用 | 151,016 | 144,257 | 130,359 | 98,006 | 83,584 | 66,445 | 40,915 | 41,299 | 36,649 | 35,378 | 34,244 | |||||||||||||
攤銷費用 | 22,796 | 16,988 | 991 | 21,352 | 26,083 | 19,377 | 9,435 | 9,196 | 14,858 | 12,150 | 10,438 | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (213,411) | 120,537 | 190,760 | (57,673) | 236,109 | 48,182 | (8,954) | 153,753 | 184,846 | (94,663) | 8,886 | |||||||||||||
營業活動之淨現金流入(流出) | 219,930 | 354,002 | 548,960 | 409,641 | 707,090 | 361,018 | 379,825 | 431,763 | 469,159 | 139,280 | 161,755 |
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 | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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) | 671,272 | 18.16% | 546,553 | 16.78% | 1,117,716 | 29.08% | 1,178,284 | 35.13% | 1,268,087 | 43.63% | 1,236,665 | 47.2% | 1,044,317 | 47.34% | 932,401 | 48.98% | 756,727 | 41.67% | 623,866 | 38.4% | 374,183 | 30.03% | 303,563 | |
收益費損項目合計 | 861,426 | 79.33% | 728,745 | 85.63% | 638,020 | 38.93% | 536,239 | 42.26% | 443,622 | 34.58% | 289,480 | 19.68% | 203,469 | 23.56% | 105,353 | 9.89% | 203,941 | 18.6% | 197,906 | 31.55% | 197,300 | 31.61% | 125,080 | |
折舊費用 | 601,777 | 55.42% | 539,800 | 63.43% | 490,047 | 29.9% | 387,931 | 30.57% | 295,896 | 23.07% | 240,630 | 16.36% | 167,659 | 19.41% | 146,904 | 13.78% | 143,831 | 13.12% | 134,779 | 21.49% | 137,973 | 22.11% | 123,128 | |
攤銷費用 | 77,700 | 7.16% | 64,468 | 7.58% | 74,814 | 4.57% | 91,210 | 7.19% | 111,057 | 8.66% | 73,847 | 5.02% | 35,355 | 4.09% | 50,136 | 4.7% | 55,147 | 5.03% | 54,765 | 8.73% | 41,602 | 6.67% | 24,580 | |
與營業活動相關之資產及負債之淨變動合計 | (248,904) | -22.92% | (211,717) | -24.88% | 198,703 | 12.13% | (140,053) | -11.04% | (147,387) | -11.49% | 191,936 | 13.05% | (221,746) | -25.67% | 166,043 | 15.58% | 253,262 | 23.09% | (110,906) | -17.68% | 119,600 | 19.16% | (86,027) | |
營業活動之淨現金流入(流出) | 1,085,929 | 100% | 851,006 | 100% | 1,638,703 | 100% | 1,268,805 | 100% | 1,282,721 | 100% | 1,471,052 | 100% | 863,686 | 100% | 1,065,684 | 100% | 1,096,640 | 100% | 627,279 | 100% | 624,131 | 100% | 300,977 |
投資活動之淨現金流
日友(8341) 2024年第4季「投資活動之淨現金流」單季為NT$-1.15億元、較上一季衰退-4.08%;而今年初至今累積為NT$-5.96億元、較去年同期成長23.2%。
單季
日友(8341) 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$-1.15億元,較上一季衰退-4.08%,為過去11年同期中的第6高。
今年初累積至今
今年全年投資活動之淨現金流累積為NT$-5.96億元,較去年同期成長23.2%,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 | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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) | (115,311) | (102,829) | (325,566) | (336,361) | (673,956) | (291,736) | (228,127) | (183,745) | (98,985) | (18,790) | (17,801) | |||||||||||||
取得不動產、廠房及設備 | (120,461) | (181,433) | (160,253) | (274,661) | (352,932) | (190,055) | (193,803) | (183,207) | (95,722) | (43,112) | 20,350 | |||||||||||||
處分不動產、廠房及設備 | 5,298 | 2,104 | 1,375 | (2) | 290 | 856 | 69 | |||||||||||||||||
取得無形資產 | (3,929) | (4,564) | (5,780) | 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 | ||||||||||||||||||||||||
處分透過損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||
取得透過其他綜合損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||
處分透過其他綜合損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | (10,445) | (92,969) | (274,558) | (5,282) | (12,850) | (6,920) | (11,002) | |||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 24,745 | 151,378 | 12,365 | 63,399 | 7,256 | 1,868 | ||||||||||||||||||
按攤銷後成本衡量之金融資產到期還本 | 168,566 |
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 | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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) | (596,105) | 100% | (776,199) | 100% | (1,280,993) | 100% | (1,499,552) | 100% | (2,247,332) | 100% | (1,277,710) | 100% | (1,032,188) | 100% | (326,943) | 100% | (260,528) | 100% | (127,454) | 100% | (148,125) | 100% | (75,322) | |
取得不動產、廠房及設備 | (523,424) | 87.81% | (860,283) | 110.83% | (907,460) | 70.84% | (1,234,750) | 82.34% | (1,154,402) | 51.37% | (750,385) | 58.73% | (791,993) | 76.73% | (432,004) | 132.13% | (251,196) | 96.42% | (127,708) | 100.2% | (50,468) | 34.07% | (92,780) | |
處分不動產、廠房及設備 | 17,654 | -2.96% | 4,038 | -0.52% | 4,028 | -0.31% | 2,587 | -0.17% | 4,465 | -0.2% | 2,806 | -0.22% | 6,365 | -0.62% | ||||||||||
取得無形資產 | (17,313) | 2.9% | (25,398) | 3.27% | (17,087) | 1.33% | 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 | ||||||||||||||||||||||||
處分透過損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||
取得透過其他綜合損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||
處分透過其他綜合損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | (125,928) | 21.13% | (413,031) | 53.21% | (374,914) | 29.27% | (188,842) | 12.59% | (245,730) | 10.93% | (347,536) | 27.2% | (193,628) | 18.76% | ||||||||||
處分按攤銷後成本衡量之金融資產 | 124,869 | -20.95% | 172,601 | -13.47% | 401,504 | -26.77% | 276,814 | -12.32% | 259,602 | -20.32% | 5,330 | -0.52% | ||||||||||||
按攤銷後成本衡量之金融資產到期還本 | 579,640 | -74.68% |
籌資活動之淨現金流
日友(8341) 2024年第4季「籌資活動之淨現金流」單季為NT$-2.75億元、較上一季成長10.69%;而今年初至今累積為NT$-4.71億元、較去年同期衰退-118.71%。
單季
日友(8341) 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$-2.75億元,較上一季成長10.69%,為過去11年同期中的第12高。
今年初累積至今
今年全年籌資活動之淨現金流累積為NT$-4.71億元,較去年同期衰退-118.71%,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 | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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) | (274,643) | (35,869) | (108,400) | (141,048) | 592,194 | (17,696) | (104,824) | (226,911) | 66,207 | (25,688) | (29,082) | |||||||||||||
短期借款增加 | 8,073 | 1,591 | 146,000 | (399,500) | (1,147,500) | 200,000 | (6,683) | |||||||||||||||||
短期借款減少 | (23,627) | 0 | (36,000) | 54,000 | 1,197,500 | (400,000) | 50,000 | 5,741 | ||||||||||||||||
發行公司債 | ||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||
舉借長期借款 | 632,500 | 2,340,000 | 100,000 | 0 | 3,141 | 1,100,000 | 0 | 0 | 50,000 | 0 | 113,247 | |||||||||||||
償還長期借款 | (872,000) | (2,070,173) | (222,672) | (876) | (4,196) | (1,035) | (1,609) | (30,367) | (5,100) | (47,853) | (150,017) | |||||||||||||
發放現金股利 | 1 | 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 | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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) | (471,259) | 100% | (215,473) | 100% | (280,136) | 100% | 87,022 | 100% | 1,267,533 | 100% | (233,390) | 100% | 16,218 | 100% | (684,713) | 100% | (348,648) | 100% | (416,727) | 100% | (217,191) | 100% | (244,776) | |
短期借款增加 | 0 | 0% | 8,073 | -3.75% | 28,090 | -10.03% | 0 | 0% | 146,000 | 11.52% | 0 | 0% | 643,500 | 3967.81% | 763,500 | -111.51% | 43,325 | -19.95% | 0 | |||||
短期借款減少 | (37,047) | 7.86% | 0 | 0% | (206,000) | -236.72% | 0 | 0% | (539,500) | 231.16% | 0 | 0% | (831,500) | 121.44% | 62,000 | -17.78% | (37,155) | 8.92% | ||||||
發行公司債 | ||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||
舉借長期借款 | 2,212,500 | -469.49% | 2,400,000 | -1113.83% | 1,000,000 | -356.97% | 1,500,000 | 1723.7% | 1,650,000 | 130.17% | 1,100,000 | -471.31% | 50,000 | 308.3% | 44,000 | -6.43% | 50,000 | -14.34% | 0 | 0% | 210,367 | -96.86% | 8,000 | |
償還長期借款 | (2,396,907) | 508.62% | (3,970,690) | 1842.78% | (453,811) | 162% | (4,058) | -4.66% | (4,196) | -0.33% | (41,192) | 17.65% | (4,753) | -29.31% | (147,980) | 21.61% | (49,580) | 14.22% | (667,237) | 160.11% | (285,942) | 131.65% | (123,434) | |
發放現金股利 | (525,923) | 111.6% | (855,007) | 396.8% | (892,000) | 318.42% | (914,300) | -1050.65% | (892,000) | -70.37% | (724,750) | 310.53% | (669,000) | -4125.05% | (501,750) | 73.28% | (390,249) | 111.93% | (245,300) | 58.86% | (200,000) | 92.08% | (80,000) | |
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。