8358
54.6
TWD-0.70 (-1.27%)
2025.05.28收盤
金居-現金流量表
合併現金流量表
第一季 (最新)
單季
(TWD千元) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3個月 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | % | 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) | 330,212 | 265,034 | 224,179 | 470,462 | 291,368 | 188,952 | 123,029 | 249,204 | 399,832 | 52,650 | (81,846) | (39,845) | 7,562 | (9,802) | ||||||||||||||
本期稅前淨利(淨損) | 330,212 | 265,034 | 224,179 | 470,462 | 291,368 | 188,952 | 123,029 | 249,204 | 399,832 | 52,650 | (81,846) | (39,845) | 7,562 | (9,802) | ||||||||||||||
調整項目 | ||||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||||
折舊費用 | 22,214 | 25,739 | 30,639 | 44,344 | 52,383 | 60,552 | 62,701 | 58,444 | 75,342 | 82,283 | 83,215 | 78,498 | 79,797 | 79,120 | ||||||||||||||
攤銷費用 | 174 | 175 | 199 | 180 | 260 | 277 | 263 | 327 | 425 | 222 | 141 | 71 | 167 | 310 | ||||||||||||||
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | 1,449 | 5,902 | (9,530) | 25,879 | 438 | 2,063 | (123) | 5,454 | (20,569) | (9,894) | 0 | (73) | ||||||||||||||||
利息費用 | 2,837 | 7,271 | 1,982 | 1,176 | 1,579 | 5,120 | 5,494 | 7,607 | 13,770 | 14,630 | 12,605 | 11,160 | 10,290 | 11,283 | ||||||||||||||
利息收入 | (3,292) | (4,524) | (3,949) | (1,926) | (1,914) | (3,549) | (3,738) | (3,071) | ||||||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | (2,000) | 0 | (73) | 0 | 6 | (18) | ||||||||||||||||||||||
非金融資產減損損失 | 506 | (1,910) | 297 | 133 | 255 | (549) | 3,704 | 0 | 6,036 | |||||||||||||||||||
未實現外幣兌換損失(利益) | (16,404) | (16,742) | (13,957) | (20,977) | (3,003) | (11,876) | (15) | 8,398 | ||||||||||||||||||||
其他項目 | 836 | 1,431 | 1,431 | 1,431 | 1,431 | 835 | 835 | 835 | 79 | 79 | 116 | (2,490) | ||||||||||||||||
收益費損項目合計 | 6,320 | 17,342 | 7,112 | 50,167 | 51,429 | 52,879 | 68,850 | 76,736 | 150,405 | 76,369 | 98,064 | 96,349 | 61,811 | 57,909 | ||||||||||||||
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 | ||||||||||||||||||||||||||||
應收帳款(增加)減少 | (78,506) | 227,550 | 279,666 | 149,076 | (265,165) | 72,159 | 206,788 | (99,745) | (163,793) | 182,800 | (152,466) | (26,765) | (13,052) | (273,979) | ||||||||||||||
其他應收款(增加)減少 | (35,011) | (36,964) | (47,743) | (75,350) | (7,953) | (26,981) | (14,937) | (30,712) | (38,167) | (19,326) | (19,283) | 2,568 | (7,134) | (578) | ||||||||||||||
存貨(增加)減少 | (86,177) | (8,037) | (61,632) | (109,649) | (187,992) | (53,411) | (1,085) | 38,213 | (40,019) | 36,927 | 95,609 | (37,014) | (123,204) | 108,889 | ||||||||||||||
其他流動資產(增加)減少 | 1,974 | (2,075) | 20,800 | 4,108 | (8,635) | 5,482 | 702 | 11,029 | ||||||||||||||||||||
與營業活動相關之資產之淨變動合計 | (197,720) | 180,474 | 191,091 | (31,815) | (469,682) | (2,751) | 184,457 | (72,493) | (217,577) | 184,297 | (121,855) | (100,360) | (154,746) | (178,046) | ||||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||||
應付帳款增加(減少) | 134,442 | (130,097) | (114,797) | (105,861) | 223,271 | (7,147) | 38,633 | 5,391 | 84,743 | (48,656) | 57,603 | 37,602 | (38,684) | 36,470 | ||||||||||||||
其他應付款增加(減少) | (14,272) | (32,052) | (49,122) | (64,367) | (40,977) | (20,050) | (50,582) | (19,021) | (5,599) | (30,630) | 20,741 | (21,822) | (5,174) | (1,240) | ||||||||||||||
其他流動負債增加(減少) | 11,047 | 909 | 12,464 | 2,026 | (9,619) | 134 | 2,672 | (1,410) | ||||||||||||||||||||
淨確定福利負債增加(減少) | (14,966) | (13,151) | (923) | (584) | (370) | 487 | (238) | (247) | (272) | 4 | 15 | (148) | (45) | (23) | ||||||||||||||
與營業活動相關之負債之淨變動合計 | 116,251 | (174,391) | (152,378) | (168,786) | 172,305 | (26,576) | (9,424) | (15,421) | 75,975 | (85,623) | 80,442 | 27,653 | (43,535) | 41,065 | ||||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (81,469) | 6,083 | 38,713 | (200,601) | (297,377) | (29,327) | 175,033 | (87,914) | (141,602) | 98,674 | (41,413) | (72,707) | (198,281) | (136,981) | ||||||||||||||
調整項目合計 | (75,149) | 23,425 | 45,825 | (150,434) | (245,948) | 23,552 | 243,883 | (11,178) | 8,803 | 175,043 | 56,651 | 23,642 | (136,470) | (79,072) | ||||||||||||||
營運產生之現金流入(流出) | 255,063 | 288,459 | 270,004 | 320,028 | 45,420 | 212,504 | 366,912 | 238,026 | 408,635 | 227,693 | (25,195) | (16,203) | (128,908) | (88,874) | ||||||||||||||
收取之利息 | 4,075 | 4,468 | 4,277 | 1,867 | 1,965 | 3,762 | 4,030 | 3,348 | 260 | 503 | 233 | 189 | 207 | 172 | ||||||||||||||
支付之利息 | (11,885) | (1,483) | (817) | (993) | (1,724) | (5,475) | (5,603) | (7,986) | (11,708) | (12,814) | (9,683) | (7,991) | (7,905) | (8,142) | ||||||||||||||
退還(支付)之所得稅 | (320) | (437) | (423) | 29,473 | (78) | (167) | (116) | (129) | (12) | 0 | (79) | |||||||||||||||||
營業活動之淨現金流入(流出) | 246,933 | 291,007 | 273,041 | 350,375 | 45,583 | 210,624 | 365,223 | 233,259 | 397,175 | 215,382 | (34,645) | (24,005) | (136,606) | (96,923) | ||||||||||||||
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 | (290,000) | |||||||||||||||||||||||||||
取得不動產、廠房及設備 | (73,370) | (137,092) | (219,837) | (238,406) | (45,401) | (9,947) | (44,965) | (353,528) | (39,207) | (46,040) | (91,792) | (76,164) | (12,440) | (8,353) | ||||||||||||||
處分不動產、廠房及設備 | 2,000 | 0 | 100 | 0 | 1,553 | 5 | ||||||||||||||||||||||
存出保證金增加 | (182) | (1) | ||||||||||||||||||||||||||
取得無形資產 | (810) | 0 | (795) | 0 | (132) | 0 | 0 | (1,674) | 0 | (68) | 0 | (288) | 0 | 0 | ||||||||||||||
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
其他非流動資產增加 | (36) | 0 | (7,794) | 0 | (11,093) | (5,008) | (796) | 0 | ||||||||||||||||||||
其他非流動資產減少 | 0 | 974 | 30 | 839 | 1,104 | 307 | 1,584 | 3,988 | 0 | 2,200 | 0 | 4,336 | ||||||||||||||||
預付設備款增加 | (5,722) | (1,987) | (50,406) | |||||||||||||||||||||||||
投資活動之淨現金流入(流出) | (368,120) | (138,105) | (227,868) | (237,467) | (44,429) | (9,640) | (41,828) | (329,531) | (47,001) | (43,908) | (102,885) | (81,461) | (13,236) | (4,015) | ||||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||||||
短期借款增加 | 0 | 172,264 | 54,273 | 212,962 | 99,234 | 0 | 373,740 | 83,163 | 0 | 191,171 | ||||||||||||||||||
短期借款減少 | (1,138,993) | 0 | (347,837) | (31,486) | (194,812) | (24,670) | (101,074) | 0 | (44,384) | 0 | ||||||||||||||||||
應付短期票券增加 | 0 | 956 | 0 | 33,262 | 40,143 | 161,002 | 85,736 | |||||||||||||||||||||
應付短期票券減少 | (32,315) | 0 | (45,520) | (159,748) | (111,780) | (32,813) | (90,433) | (9,067) | (219,823) | (11,465) | ||||||||||||||||||
租賃本金償還 | (636) | (431) | (433) | (602) | (592) | (711) | (726) | |||||||||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
籌資活動之淨現金流入(流出) | (1,171,944) | 172,789 | (46,980) | (2,688) | (68,438) | (386,601) | (127,500) | 124,404 | (244,692) | 24,462 | 55,751 | 117,909 | 88,393 | 208,908 | ||||||||||||||
匯率變動對現金及約當現金之影響 | 122 | 72 | 8 | 208 | 68 | (49) | 241 | 153 | (373) | (48) | 1,235 | 960 | 8,298 | (1,038) | ||||||||||||||
本期現金及約當現金增加(減少)數 | (1,293,009) | 325,763 | (1,799) | 110,428 | (67,216) | (185,666) | 196,136 | 28,285 | 105,109 | 195,888 | (80,544) | 13,403 | (53,151) | 106,932 | ||||||||||||||
期初現金及約當現金餘額 | 1,990,235 | 1,553,707 | 1,648,159 | 2,898,149 | 2,591,720 | 2,701,677 | 2,733,913 | 3,012,948 | 712,629 | 162,249 | 286,388 | 112,592 | 362,618 | 242,548 | ||||||||||||||
期末現金及約當現金餘額 | 697,226 | 1,879,470 | 1,646,360 | 3,008,577 | 2,524,504 | 2,516,011 | 2,930,049 | 3,041,233 | 817,738 | 358,137 | 205,844 | 125,995 | 309,467 | 349,480 | ||||||||||||||
資產負債表帳列之現金及約當現金 | 697,226 | 8.68% | 1,879,470 | 22.98% | 1,646,360 | 21.67% | 3,008,577 | 34.39% | 2,524,504 | 35.16% | 2,516,011 | 37.91% | 2,930,049 | 42.06% | 3,041,233 | 38.81% | 817,738 | 13.8% | 358,137 | 7.23% | 205,844 | 4.03% | 125,995 | 2.48% | 309,467 | 5.71% | 349,480 | 6.1% |
今年初累積至今
(TWD千元) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3個月 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | % | 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) | 330,212 | 19.11% | 265,034 | 17.61% | 224,179 | 12.79% | 470,462 | 22.41% | 291,368 | 15.9% | 188,952 | 12.85% | 123,029 | 11.41% | 249,204 | 15% | 399,832 | 22.19% | 52,650 | 4.62% | (81,846) | -7.64% | (39,845) | -4% | 7,562 | 0.7% | (9,802) | -0.77% |
本期稅前淨利(淨損) | 330,212 | 133.73% | 265,034 | 91.07% | 224,179 | 82.1% | 470,462 | 134.27% | 291,368 | 639.2% | 188,952 | 89.71% | 123,029 | 33.69% | 249,204 | 106.84% | 399,832 | 100.67% | 52,650 | 24.44% | (81,846) | 236.24% | (39,845) | 165.99% | 7,562 | -5.54% | (9,802) | 10.11% |
調整項目 | ||||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||||
折舊費用 | 22,214 | 9% | 25,739 | 8.84% | 30,639 | 11.22% | 44,344 | 12.66% | 52,383 | 114.92% | 60,552 | 28.75% | 62,701 | 17.17% | 58,444 | 25.06% | 75,342 | 18.97% | 82,283 | 38.2% | 83,215 | -240.19% | 78,498 | -327.01% | 79,797 | -58.41% | 79,120 | -81.63% |
攤銷費用 | 174 | 0.07% | 175 | 0.06% | 199 | 0.07% | 180 | 0.05% | 260 | 0.57% | 277 | 0.13% | 263 | 0.07% | 327 | 0.14% | 425 | 0.11% | 222 | 0.1% | 141 | -0.41% | 71 | -0.3% | 167 | -0.12% | 310 | -0.32% |
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | 1,449 | 0.59% | 5,902 | 2.03% | (9,530) | -3.49% | 25,879 | 7.39% | 438 | 0.96% | 2,063 | 0.98% | (123) | -0.03% | 5,454 | 2.34% | (20,569) | -5.18% | (9,894) | -4.59% | 0 | 0% | (73) | 0.08% | ||||
利息費用 | 2,837 | 1.15% | 7,271 | 2.5% | 1,982 | 0.73% | 1,176 | 0.34% | 1,579 | 3.46% | 5,120 | 2.43% | 5,494 | 1.5% | 7,607 | 3.26% | 13,770 | 3.47% | 14,630 | 6.79% | 12,605 | -36.38% | 11,160 | -46.49% | 10,290 | -7.53% | 11,283 | -11.64% |
利息收入 | (3,292) | -1.33% | (4,524) | -1.55% | (3,949) | -1.45% | (1,926) | -0.55% | (1,914) | -4.2% | (3,549) | -1.68% | (3,738) | -1.02% | (3,071) | -1.32% | ||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | (2,000) | -0.81% | 0 | 0% | (73) | -0.02% | 0 | 0% | 6 | 0% | (18) | 0% | ||||||||||||||||
非金融資產減損損失 | 506 | 0.2% | (1,910) | -0.66% | 297 | 0.11% | 133 | 0.04% | 255 | 0.56% | (549) | -0.26% | 3,704 | 1.01% | 0 | 0% | 6,036 | 1.52% | ||||||||||
未實現外幣兌換損失(利益) | (16,404) | -6.64% | (16,742) | -5.75% | (13,957) | -5.11% | (20,977) | -5.99% | (3,003) | -6.59% | (11,876) | -5.64% | (15) | 0% | 8,398 | 3.6% | ||||||||||||
其他項目 | 836 | 0.34% | 1,431 | 0.49% | 1,431 | 0.52% | 1,431 | 0.41% | 1,431 | 3.14% | 835 | 0.4% | 835 | 0.23% | 835 | 0.36% | 79 | 0.02% | 79 | 0.04% | 116 | -0.08% | (2,490) | 2.57% | ||||
收益費損項目合計 | 6,320 | 2.56% | 17,342 | 5.96% | 7,112 | 2.6% | 50,167 | 14.32% | 51,429 | 112.82% | 52,879 | 25.11% | 68,850 | 18.85% | 76,736 | 32.9% | 150,405 | 37.87% | 76,369 | 35.46% | 98,064 | -283.05% | 96,349 | -401.37% | 61,811 | -45.25% | 57,909 | -59.75% |
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 | ||||||||||||||||||||||||||||
應收帳款(增加)減少 | (78,506) | -31.79% | 227,550 | 78.19% | 279,666 | 102.43% | 149,076 | 42.55% | (265,165) | -581.72% | 72,159 | 34.26% | 206,788 | 56.62% | (99,745) | -42.76% | (163,793) | -41.24% | 182,800 | 84.87% | (152,466) | 440.08% | (26,765) | 111.5% | (13,052) | 9.55% | (273,979) | 282.68% |
其他應收款(增加)減少 | (35,011) | -14.18% | (36,964) | -12.7% | (47,743) | -17.49% | (75,350) | -21.51% | (7,953) | -17.45% | (26,981) | -12.81% | (14,937) | -4.09% | (30,712) | -13.17% | (38,167) | -9.61% | (19,326) | -8.97% | (19,283) | 55.66% | 2,568 | -10.7% | (7,134) | 5.22% | (578) | 0.6% |
存貨(增加)減少 | (86,177) | -34.9% | (8,037) | -2.76% | (61,632) | -22.57% | (109,649) | -31.29% | (187,992) | -412.42% | (53,411) | -25.36% | (1,085) | -0.3% | 38,213 | 16.38% | (40,019) | -10.08% | 36,927 | 17.14% | 95,609 | -275.97% | (37,014) | 154.19% | (123,204) | 90.19% | 108,889 | -112.35% |
其他流動資產(增加)減少 | 1,974 | 0.8% | (2,075) | -0.71% | 20,800 | 7.62% | 4,108 | 1.17% | (8,635) | -18.94% | 5,482 | 2.6% | 702 | 0.19% | 11,029 | 4.73% | ||||||||||||
與營業活動相關之資產之淨變動合計 | (197,720) | -80.07% | 180,474 | 62.02% | 191,091 | 69.99% | (31,815) | -9.08% | (469,682) | -1030.39% | (2,751) | -1.31% | 184,457 | 50.51% | (72,493) | -31.08% | (217,577) | -54.78% | 184,297 | 85.57% | (121,855) | 351.72% | (100,360) | 418.08% | (154,746) | 113.28% | (178,046) | 183.7% |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||||
應付帳款增加(減少) | 134,442 | 54.44% | (130,097) | -44.71% | (114,797) | -42.04% | (105,861) | -30.21% | 223,271 | 489.81% | (7,147) | -3.39% | 38,633 | 10.58% | 5,391 | 2.31% | 84,743 | 21.34% | (48,656) | -22.59% | 57,603 | -166.27% | 37,602 | -156.64% | (38,684) | 28.32% | 36,470 | -37.63% |
其他應付款增加(減少) | (14,272) | -5.78% | (32,052) | -11.01% | (49,122) | -17.99% | (64,367) | -18.37% | (40,977) | -89.9% | (20,050) | -9.52% | (50,582) | -13.85% | (19,021) | -8.15% | (5,599) | -1.41% | (30,630) | -14.22% | 20,741 | -59.87% | (21,822) | 90.91% | (5,174) | 3.79% | (1,240) | 1.28% |
其他流動負債增加(減少) | 11,047 | 4.47% | 909 | 0.31% | 12,464 | 4.56% | 2,026 | 0.58% | (9,619) | -21.1% | 134 | 0.06% | 2,672 | 0.73% | (1,410) | -0.6% | ||||||||||||
淨確定福利負債增加(減少) | (14,966) | -6.06% | (13,151) | -4.52% | (923) | -0.34% | (584) | -0.17% | (370) | -0.81% | 487 | 0.23% | (238) | -0.07% | (247) | -0.11% | (272) | -0.07% | 4 | 0% | 15 | -0.04% | (148) | 0.62% | (45) | 0.03% | (23) | 0.02% |
與營業活動相關之負債之淨變動合計 | 116,251 | 47.08% | (174,391) | -59.93% | (152,378) | -55.81% | (168,786) | -48.17% | 172,305 | 378% | (26,576) | -12.62% | (9,424) | -2.58% | (15,421) | -6.61% | 75,975 | 19.13% | (85,623) | -39.75% | 80,442 | -232.19% | 27,653 | -115.2% | (43,535) | 31.87% | 41,065 | -42.37% |
與營業活動相關之資產及負債之淨變動合計 | (81,469) | -32.99% | 6,083 | 2.09% | 38,713 | 14.18% | (200,601) | -57.25% | (297,377) | -652.39% | (29,327) | -13.92% | 175,033 | 47.92% | (87,914) | -37.69% | (141,602) | -35.65% | 98,674 | 45.81% | (41,413) | 119.54% | (72,707) | 302.88% | (198,281) | 145.15% | (136,981) | 141.33% |
調整項目合計 | (75,149) | -30.43% | 23,425 | 8.05% | 45,825 | 16.78% | (150,434) | -42.94% | (245,948) | -539.56% | 23,552 | 11.18% | 243,883 | 66.78% | (11,178) | -4.79% | 8,803 | 2.22% | 175,043 | 81.27% | 56,651 | -163.52% | 23,642 | -98.49% | (136,470) | 99.9% | (79,072) | 81.58% |
營運產生之現金流入(流出) | 255,063 | 103.29% | 288,459 | 99.12% | 270,004 | 98.89% | 320,028 | 91.34% | 45,420 | 99.64% | 212,504 | 100.89% | 366,912 | 100.46% | 238,026 | 102.04% | 408,635 | 102.89% | 227,693 | 105.72% | (25,195) | 72.72% | (16,203) | 67.5% | (128,908) | 94.36% | (88,874) | 91.7% |
收取之利息 | 4,075 | 1.65% | 4,468 | 1.54% | 4,277 | 1.57% | 1,867 | 0.53% | 1,965 | 4.31% | 3,762 | 1.79% | 4,030 | 1.1% | 3,348 | 1.44% | 260 | 0.07% | 503 | 0.23% | 233 | -0.67% | 189 | -0.79% | 207 | -0.15% | 172 | -0.18% |
支付之利息 | (11,885) | -4.81% | (1,483) | -0.51% | (817) | -0.3% | (993) | -0.28% | (1,724) | -3.78% | (5,475) | -2.6% | (5,603) | -1.53% | (7,986) | -3.42% | (11,708) | -2.95% | (12,814) | -5.95% | (9,683) | 27.95% | (7,991) | 33.29% | (7,905) | 5.79% | (8,142) | 8.4% |
退還(支付)之所得稅 | (320) | -0.13% | (437) | -0.15% | (423) | -0.15% | 29,473 | 8.41% | (78) | -0.17% | (167) | -0.08% | (116) | -0.03% | (129) | -0.06% | (12) | 0% | 0 | 0% | (79) | 0.08% | ||||||
營業活動之淨現金流入(流出) | 246,933 | 100% | 291,007 | 100% | 273,041 | 100% | 350,375 | 100% | 45,583 | 100% | 210,624 | 100% | 365,223 | 100% | 233,259 | 100% | 397,175 | 100% | 215,382 | 100% | (34,645) | 100% | (24,005) | 100% | (136,606) | 100% | (96,923) | 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 | (290,000) | 78.78% | ||||||||||||||||||||||||||
取得不動產、廠房及設備 | (73,370) | 19.93% | (137,092) | 99.27% | (219,837) | 96.48% | (238,406) | 100.4% | (45,401) | 102.19% | (9,947) | 103.18% | (44,965) | 107.5% | (353,528) | 107.28% | (39,207) | 83.42% | (46,040) | 104.86% | (91,792) | 89.22% | (76,164) | 93.5% | (12,440) | 93.99% | (8,353) | 208.04% |
處分不動產、廠房及設備 | 2,000 | -0.54% | 0 | 0% | 100 | -0.04% | 0 | 0% | 1,553 | -3.71% | 5 | 0% | ||||||||||||||||
存出保證金增加 | (182) | 0.05% | (1) | 0% | ||||||||||||||||||||||||
取得無形資產 | (810) | 0.22% | 0 | 0% | (795) | 0.35% | 0 | 0% | (132) | 0.3% | 0 | 0 | 0% | (1,674) | 0.51% | 0 | 0% | (68) | 0.15% | 0 | 0% | (288) | 0.35% | 0 | 0 | |||
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
其他非流動資產增加 | (36) | 0.01% | 0 | 0% | (7,794) | 16.58% | 0 | 0% | (11,093) | 10.78% | (5,008) | 6.15% | (796) | 6.01% | 0 | 0% | ||||||||||||
其他非流動資產減少 | 0 | 0% | 974 | -0.71% | 30 | -0.01% | 839 | -0.35% | 1,104 | -2.48% | 307 | -3.18% | 1,584 | -3.79% | 3,988 | -1.21% | 0 | 0% | 2,200 | -5.01% | 0 | 0% | 4,336 | -108% | ||||
預付設備款增加 | (5,722) | 1.55% | (1,987) | 1.44% | (50,406) | 22.12% | ||||||||||||||||||||||
投資活動之淨現金流入(流出) | (368,120) | 100% | (138,105) | 100% | (227,868) | 100% | (237,467) | 100% | (44,429) | 100% | (9,640) | 100% | (41,828) | 100% | (329,531) | 100% | (47,001) | 100% | (43,908) | 100% | (102,885) | 100% | (81,461) | 100% | (13,236) | 100% | (4,015) | 100% |
籌資活動之現金流量 | ||||||||||||||||||||||||||||
短期借款增加 | 0 | 0% | 172,264 | 99.7% | 54,273 | -115.52% | 212,962 | -7922.69% | 99,234 | -145% | 0 | 0% | 373,740 | 670.37% | 83,163 | 70.53% | 0 | 0% | 191,171 | 91.51% | ||||||||
短期借款減少 | (1,138,993) | 97.19% | 0 | 0% | (347,837) | 89.97% | (31,486) | 24.69% | (194,812) | -156.6% | (24,670) | 10.08% | (101,074) | -413.19% | 0 | 0% | (44,384) | -50.21% | 0 | 0% | ||||||||
應付短期票券增加 | 0 | 0% | 956 | 0.55% | 0 | 0% | 33,262 | 59.66% | 40,143 | 34.05% | 161,002 | 182.14% | 85,736 | 41.04% | ||||||||||||||
應付短期票券減少 | (32,315) | 2.76% | 0 | 0% | (45,520) | 96.89% | (159,748) | 5943.01% | (111,780) | 163.33% | (32,813) | 8.49% | (90,433) | 70.93% | (9,067) | -7.29% | (219,823) | 89.84% | (11,465) | -46.87% | ||||||||
租賃本金償還 | (636) | 0.05% | (431) | -0.25% | (433) | 0.92% | (602) | 22.4% | (592) | 0.87% | (711) | 0.18% | (726) | 0.57% | ||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
籌資活動之淨現金流入(流出) | (1,171,944) | 100% | 172,789 | 100% | (46,980) | 100% | (2,688) | 100% | (68,438) | 100% | (386,601) | 100% | (127,500) | 100% | 124,404 | 100% | (244,692) | 100% | 24,462 | 100% | 55,751 | 100% | 117,909 | 100% | 88,393 | 100% | 208,908 | 100% |
匯率變動對現金及約當現金之影響 | 122 | 72 | 8 | 208 | 68 | (49) | 241 | 153 | (373) | (48) | 1,235 | 960 | 8,298 | (1,038) | ||||||||||||||
本期現金及約當現金增加(減少)數 | (1,293,009) | 325,763 | (1,799) | 110,428 | (67,216) | (185,666) | 196,136 | 28,285 | 105,109 | 195,888 | (80,544) | 13,403 | (53,151) | 106,932 | ||||||||||||||
期初現金及約當現金餘額 | 1,990,235 | 1,553,707 | 1,648,159 | 2,898,149 | 2,591,720 | 2,701,677 | 2,733,913 | |||||||||||||||||||||
期末現金及約當現金餘額 | 697,226 | 1,879,470 | 1,646,360 | 3,008,577 | 2,524,504 | 2,516,011 | 2,930,049 | |||||||||||||||||||||
資產負債表帳列之現金及約當現金 | 697,226 | 1,879,470 | 1,646,360 | 3,008,577 | 2,524,504 | 2,516,011 | 2,930,049 | 3,041,233 | 817,738 | 358,137 | 205,844 | 125,995 | 309,467 | 349,480 |
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
金居(8358) 2025年第1季「營業活動之現金流」單季為NT$2.47億元、較上一季衰退-46.13%;而今年初至今累積為NT$2.47億元、較去年同期衰退-15.15%。
單季
金居(8358) 最新公布的2025年第1季財報中,本季新增之「營業活動之現金流」為NT$2.47億元,較上一季衰退-46.13%,為過去11年同期中的第6高。
同時金居過去3年、5年與10年的「第1季營業活動之現金流年化成長率」分別為-11.01%、3.23%與24.75%。
其中稅前淨利為NT$3.3億元,收益費損相關之調整項目為NT$632萬元,所得稅/利息等之影響數為NT$-813萬元
今年初累積至今
今年前3個月營業活動之現金流累積為NT$2.47億元,較去年同期衰退-15.15%,為過去11年同期中的第6高。
同時金居過去3年、5年與10年的「前3個月營業活動之現金流年化成長率」分別為-11.01%、3.23%與24.75%。
其中稅前淨利為NT$3.3億元,收益費損相關之調整項目為NT$632萬元,所得稅/利息等之影響數為NT$-813萬元
營業活動之現金流-今年初累積至今
(TWD千元) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3個月 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | % | 金額 | % | |
繼續營業單位稅前淨利(淨損) | 330,212 | 265,034 | 224,179 | 470,462 | 291,368 | 188,952 | 123,029 | 249,204 | 399,832 | 52,650 | (81,846) | (39,845) | 7,562 | (9,802) | ||||||||||||||
收益費損項目合計 | 6,320 | 17,342 | 7,112 | 50,167 | 51,429 | 52,879 | 68,850 | 76,736 | 150,405 | 76,369 | 98,064 | 96,349 | 61,811 | 57,909 | ||||||||||||||
折舊費用 | 22,214 | 25,739 | 30,639 | 44,344 | 52,383 | 60,552 | 62,701 | 58,444 | 75,342 | 82,283 | 83,215 | 78,498 | 79,797 | 79,120 | ||||||||||||||
攤銷費用 | 174 | 175 | 199 | 180 | 260 | 277 | 263 | 327 | 425 | 222 | 141 | 71 | 167 | 310 | ||||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (81,469) | 6,083 | 38,713 | (200,601) | (297,377) | (29,327) | 175,033 | (87,914) | (141,602) | 98,674 | (41,413) | (72,707) | (198,281) | (136,981) | ||||||||||||||
營業活動之淨現金流入(流出) | 246,933 | 291,007 | 273,041 | 350,375 | 45,583 | 210,624 | 365,223 | 233,259 | 397,175 | 215,382 | (34,645) | (24,005) | (136,606) | (96,923) |
營業活動之現金流-今年初累積至今
(TWD千元) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3個月 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | % | 金額 | % | |
繼續營業單位稅前淨利(淨損) | 330,212 | 19.11% | 265,034 | 17.61% | 224,179 | 12.79% | 470,462 | 22.41% | 291,368 | 15.9% | 188,952 | 12.85% | 123,029 | 11.41% | 249,204 | 15% | 399,832 | 22.19% | 52,650 | 4.62% | (81,846) | -7.64% | (39,845) | -4% | 7,562 | 0.7% | (9,802) | -0.77% |
收益費損項目合計 | 6,320 | 2.56% | 17,342 | 5.96% | 7,112 | 2.6% | 50,167 | 14.32% | 51,429 | 112.82% | 52,879 | 25.11% | 68,850 | 18.85% | 76,736 | 32.9% | 150,405 | 37.87% | 76,369 | 35.46% | 98,064 | -283.05% | 96,349 | -401.37% | 61,811 | -45.25% | 57,909 | -59.75% |
折舊費用 | 22,214 | 9% | 25,739 | 8.84% | 30,639 | 11.22% | 44,344 | 12.66% | 52,383 | 114.92% | 60,552 | 28.75% | 62,701 | 17.17% | 58,444 | 25.06% | 75,342 | 18.97% | 82,283 | 38.2% | 83,215 | -240.19% | 78,498 | -327.01% | 79,797 | -58.41% | 79,120 | -81.63% |
攤銷費用 | 174 | 0.07% | 175 | 0.06% | 199 | 0.07% | 180 | 0.05% | 260 | 0.57% | 277 | 0.13% | 263 | 0.07% | 327 | 0.14% | 425 | 0.11% | 222 | 0.1% | 141 | -0.41% | 71 | -0.3% | 167 | -0.12% | 310 | -0.32% |
與營業活動相關之資產及負債之淨變動合計 | (81,469) | -32.99% | 6,083 | 2.09% | 38,713 | 14.18% | (200,601) | -57.25% | (297,377) | -652.39% | (29,327) | -13.92% | 175,033 | 47.92% | (87,914) | -37.69% | (141,602) | -35.65% | 98,674 | 45.81% | (41,413) | 119.54% | (72,707) | 302.88% | (198,281) | 145.15% | (136,981) | 141.33% |
營業活動之淨現金流入(流出) | 246,933 | 100% | 291,007 | 100% | 273,041 | 100% | 350,375 | 100% | 45,583 | 100% | 210,624 | 100% | 365,223 | 100% | 233,259 | 100% | 397,175 | 100% | 215,382 | 100% | (34,645) | 100% | (24,005) | 100% | (136,606) | 100% | (96,923) | 100% |
投資活動之淨現金流
金居(8358) 2025年第1季「投資活動之淨現金流」單季為NT$-3.68億元、較上一季衰退-339.39%;而今年初至今累積為NT$-3.68億元、較去年同期衰退-166.55%。
單季
金居(8358) 最新公布的2025年第1季財報中,本季新增之「投資活動之淨現金流」為NT$-3.68億元,較上一季衰退-339.39%,為過去11年同期中的第12高。
今年初累積至今
今年前3個月投資活動之淨現金流累積為NT$-3.68億元,較去年同期衰退-166.55%,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) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3個月 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | % | 金額 | % | |
投資活動之淨現金流入(流出) | (368,120) | (138,105) | (227,868) | (237,467) | (44,429) | (9,640) | (41,828) | (329,531) | (47,001) | (43,908) | (102,885) | (81,461) | (13,236) | (4,015) | ||||||||||||||
取得不動產、廠房及設備 | (73,370) | (137,092) | (219,837) | (238,406) | (45,401) | (9,947) | (44,965) | (353,528) | (39,207) | (46,040) | (91,792) | (76,164) | (12,440) | (8,353) | ||||||||||||||
處分不動產、廠房及設備 | 2,000 | 0 | 100 | 0 | 1,553 | 5 | ||||||||||||||||||||||
取得無形資產 | (810) | 0 | (795) | 0 | (132) | 0 | 0 | (1,674) | 0 | (68) | 0 | (288) | 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 | (290,000) | |||||||||||||||||||||||||||
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 | 0 | 21,678 | ||||||||||||||||||||||||||
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) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3個月 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | % | 金額 | % | |
投資活動之淨現金流入(流出) | (368,120) | 100% | (138,105) | 100% | (227,868) | 100% | (237,467) | 100% | (44,429) | 100% | (9,640) | 100% | (41,828) | 100% | (329,531) | 100% | (47,001) | 100% | (43,908) | 100% | (102,885) | 100% | (81,461) | 100% | (13,236) | 100% | (4,015) | 100% |
取得不動產、廠房及設備 | (73,370) | 19.93% | (137,092) | 99.27% | (219,837) | 96.48% | (238,406) | 100.4% | (45,401) | 102.19% | (9,947) | 103.18% | (44,965) | 107.5% | (353,528) | 107.28% | (39,207) | 83.42% | (46,040) | 104.86% | (91,792) | 89.22% | (76,164) | 93.5% | (12,440) | 93.99% | (8,353) | 208.04% |
處分不動產、廠房及設備 | 2,000 | -0.54% | 0 | 0% | 100 | -0.04% | 0 | 0% | 1,553 | -3.71% | 5 | 0% | ||||||||||||||||
取得無形資產 | (810) | 0.22% | 0 | 0% | (795) | 0.35% | 0 | 0% | (132) | 0.3% | 0 | 0 | 0% | (1,674) | 0.51% | 0 | 0% | (68) | 0.15% | 0 | 0% | (288) | 0.35% | 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 | (290,000) | 78.78% | ||||||||||||||||||||||||||
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 | 0 | 0% | 21,678 | -6.58% | ||||||||||||||||||||||||
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
金居(8358) 2025年第1季「籌資活動之淨現金流」單季為NT$-11.72億元、較上一季衰退-244.95%;而今年初至今累積為NT$-11.72億元、較去年同期衰退-778.25%。
單季
金居(8358) 最新公布的2025年第1季財報中,本季新增之「籌資活動之淨現金流」為NT$-11.72億元,較上一季衰退-244.95%,為過去11年同期中的第12高。
今年初累積至今
今年前3個月籌資活動之淨現金流累積為NT$-11.72億元,較去年同期衰退-778.25%,為過去11年同期中的第12高。
籌資活動之淨現金流-今年初累積至今
(TWD千元) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3個月 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | % | 金額 | % | |
籌資活動之淨現金流入(流出) | (1,171,944) | 172,789 | (46,980) | (2,688) | (68,438) | (386,601) | (127,500) | 124,404 | (244,692) | 24,462 | 55,751 | 117,909 | 88,393 | 208,908 | ||||||||||||||
短期借款增加 | 0 | 172,264 | 54,273 | 212,962 | 99,234 | 0 | 373,740 | 83,163 | 0 | 191,171 | ||||||||||||||||||
短期借款減少 | (1,138,993) | 0 | (347,837) | (31,486) | (194,812) | (24,670) | (101,074) | 0 | (44,384) | 0 | ||||||||||||||||||
發行公司債 | ||||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||||
舉借長期借款 | 0 | 331,800 | 16,917 | 143,980 | 0 | 200,000 | ||||||||||||||||||||||
償還長期借款 | 0 | (55,300) | (55,300) | (55,300) | (5,240) | (4,855) | (3,517) | (18,784) | (3,500) | (345,271) | (5,397) | (28,225) | (257,884) | |||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
庫藏股票買回成本 | 0 | (10,115) |
籌資活動之淨現金流-今年初累積至今
(TWD千元) | 2025年前3個月 | 2024年前3個月 | 2023年前3個月 | 2022年前3個月 | 2021年前3個月 | 2020年前3個月 | 2019年前3個月 | 2018年前3個月 | 2017年前3個月 | 2016年前3個月 | 2015年前3個月 | 2014年前3個月 | 2013年前3個月 | 2012年前3個月 | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | % | 金額 | % | |
籌資活動之淨現金流入(流出) | (1,171,944) | 100% | 172,789 | 100% | (46,980) | 100% | (2,688) | 100% | (68,438) | 100% | (386,601) | 100% | (127,500) | 100% | 124,404 | 100% | (244,692) | 100% | 24,462 | 100% | 55,751 | 100% | 117,909 | 100% | 88,393 | 100% | 208,908 | 100% |
短期借款增加 | 0 | 0% | 172,264 | 99.7% | 54,273 | -115.52% | 212,962 | -7922.69% | 99,234 | -145% | 0 | 0% | 373,740 | 670.37% | 83,163 | 70.53% | 0 | 0% | 191,171 | 91.51% | ||||||||
短期借款減少 | (1,138,993) | 97.19% | 0 | 0% | (347,837) | 89.97% | (31,486) | 24.69% | (194,812) | -156.6% | (24,670) | 10.08% | (101,074) | -413.19% | 0 | 0% | (44,384) | -50.21% | 0 | 0% | ||||||||
發行公司債 | ||||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||||
舉借長期借款 | 0 | 0% | 331,800 | 266.71% | 16,917 | -6.91% | 143,980 | 588.59% | 0 | 0% | 200,000 | 95.74% | ||||||||||||||||
償還長期借款 | 0 | 0% | (55,300) | 117.71% | (55,300) | 2057.29% | (55,300) | 80.8% | (5,240) | 1.36% | (4,855) | 3.81% | (3,517) | -2.83% | (18,784) | 7.68% | (3,500) | -14.31% | (345,271) | -619.31% | (5,397) | -4.58% | (28,225) | -31.93% | (257,884) | -123.44% | ||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
庫藏股票買回成本 | 0 | 0% | (10,115) | -4.84% |
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。