8433
91.1
TWD+0.00 (0.00%)
2025.04.02收盤
弘帆-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) | 213,938 | 127,911 | 59,727 | 95,055 | 63,459 | 42,577 | 95,470 | 61,433 | 122,269 | 119,511 | 73,284 | 45,471 | 43,324 | |||||||||||||
本期稅前淨利(淨損) | 213,938 | 127,911 | 59,727 | 95,055 | 63,459 | 42,577 | 95,470 | 61,433 | 122,269 | 119,511 | 73,284 | 45,471 | 43,324 | |||||||||||||
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 15,409 | 10,869 | 9,840 | 9,501 | 8,522 | 4,550 | 3,502 | 3,604 | 3,759 | 4,249 | 4,172 | 6,418 | 7,769 | |||||||||||||
攤銷費用 | 4,759 | 4,523 | 4,458 | 4,182 | 4,209 | 4,254 | 240 | 318 | 446 | 907 | 3,050 | 896 | 214 | |||||||||||||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 690 | 0 | 827 | (339) | 2,947 | 949 | 22,617 | (1) | 1,050 | |||||||||||||||||
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | 615 | (167) | 0 | 0 | (669) | (228) | 1,554 | 0 | 0 | |||||||||||||||||
利息費用 | 9,618 | 7,540 | 6,281 | 3,621 | 2,418 | 2,071 | 1,586 | 1,624 | 905 | 0 | 0 | 138 | 57 | |||||||||||||
利息收入 | (16,917) | (14,530) | (4,968) | (550) | (498) | (3,270) | (4,315) | |||||||||||||||||||
採用權益法認列之關聯企業及合資損失(利益)之份額 | 1,850 | (12,769) | 4,873 | 465 | ||||||||||||||||||||||
處分採用權益法之投資損失(利益) | 0 | 0 | ||||||||||||||||||||||||
其他項目 | 0 | (1) | 0 | 0 | 0 | 480 | 486 | 324 | 547 | 513 | 505 | |||||||||||||||
收益費損項目合計 | 15,762 | (2,696) | 19,745 | 16,526 | 12,670 | 14,536 | 2,570 | 758 | 7,355 | 5,993 | 26,175 | 8,616 | 11,444 | |||||||||||||
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 | (73,698) | (107,277) | 41,923 | (201,183) | (38,925) | 62,915 | 26,100 | 40,637 | (36,172) | (173,614) | (154,176) | (11,210) | (94,532) | |||||||||||||
其他應收款(增加)減少 | (11,869) | 45,954 | (3,395) | 168 | 374 | (568) | 388 | 19 | 52 | (1,573) | 31 | |||||||||||||||
存貨(增加)減少 | (51,319) | (1,187) | (6,598) | (2,239) | (553) | (151) | (2,726) | 66 | 252 | 28 | (3,596) | (36,710) | (34,327) | |||||||||||||
其他流動資產(增加)減少 | 9,049 | (1,058) | (934) | 6,018 | 20,565 | (27,406) | (30,793) | |||||||||||||||||||
與營業活動相關之資產之淨變動合計 | (127,837) | (63,568) | 33,020 | (199,260) | (18,539) | 34,790 | 332,036 | (17,453) | (5,031) | (189,295) | (196,101) | (53,645) | (134,982) | |||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
合約負債增加(減少) | (3,727) | 4,188 | (10,404) | (21,241) | 95,485 | |||||||||||||||||||||
應付帳款增加(減少) | 169,787 | 3,935 | 42,148 | 106,479 | (10,684) | (55,839) | 41,409 | (69,651) | 6,020 | 12,797 | 40,760 | (857) | 26,352 | |||||||||||||
其他應付款增加(減少) | 12,925 | 21,032 | 7,039 | 358 | 192,534 | (9,583) | 8,776 | (964) | 8,055 | (292) | 3,109 | 18,417 | 2,378 | |||||||||||||
其他流動負債增加(減少) | (93) | 124 | 194 | (2,775) | (1,186) | 208 | 2,719 | |||||||||||||||||||
與營業活動相關之負債之淨變動合計 | 178,892 | 29,279 | 35,713 | 83,089 | 277,493 | (73,998) | 52,716 | (69,131) | 15,741 | 14,250 | 44,493 | 17,234 | 29,468 | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | 51,055 | (34,289) | 68,733 | (116,171) | 258,954 | (39,208) | 384,752 | (86,584) | 10,710 | (175,045) | (151,608) | (36,411) | (105,514) | |||||||||||||
調整項目合計 | 66,817 | (36,985) | 88,478 | (99,645) | 271,624 | (24,672) | 387,322 | (85,826) | 18,065 | (169,052) | (125,433) | (27,795) | (94,070) | |||||||||||||
營運產生之現金流入(流出) | 280,755 | 90,926 | 148,205 | (4,590) | 335,083 | 17,905 | 482,792 | (24,393) | 140,334 | (49,541) | (52,149) | 17,676 | (50,746) | |||||||||||||
收取之利息 | 15,399 | 13,737 | 3,941 | 637 | 457 | 3,387 | 3,780 | 4,123 | 3,039 | 2,866 | 1,431 | 772 | (223) | |||||||||||||
支付之利息 | (6,069) | (6,423) | (6,011) | (3,635) | (2,416) | (2,249) | (1,556) | (1,608) | (1,032) | 0 | 0 | (138) | (57) | |||||||||||||
退還(支付)之所得稅 | (1,857) | (10,574) | (854) | (8,166) | (1,776) | (1,566) | (1,379) | (8,941) | (58) | (10) | (1) | (6) | 2,555 | |||||||||||||
營業活動之淨現金流入(流出) | 288,228 | 87,666 | 145,281 | (15,754) | 331,348 | 17,477 | 483,637 | (30,819) | 142,283 | (46,685) | (50,719) | 18,304 | (48,471) | |||||||||||||
投資活動之現金流量 | ||||||||||||||||||||||||||
取得透過其他綜合損益按公允價值衡量之金融資產 | 0 | |||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | (5,082) | (29,816) | (94,272) | (112,788) | (104,222) | (270,881) | (256,830) | |||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 0 | 96,810 | 116,890 | 169,009 | 126,795 | 90,690 | 96,695 | |||||||||||||||||||
取得採用權益法之投資 | (11,014) | 0 | 0 | |||||||||||||||||||||||
處分子公司 | 6,772 | 0 | 43,807 | |||||||||||||||||||||||
取得不動產、廠房及設備 | (22,274) | (14,954) | (28) | (8,578) | (8,849) | (78,993) | (235) | (72) | (914) | (78) | (1,011) | (2,270) | (8,127) | |||||||||||||
存出保證金增加 | (20) | 54 | 0 | (52) | 0 | 7 | 137 | 1,659 | 0 | 0 | 0 | 199 | (271) | |||||||||||||
其他應收款-關係人增加 | (26) | |||||||||||||||||||||||||
取得無形資產 | 0 | (1,568) | (24) | (490) | 0 | (133) | (124) | 0 | (102) | (1) | (2) | (427) | (1,041) | |||||||||||||
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
取得投資性不動產 | 0 | 3,578 | (156,502) | 0 | (200,639) | (138,551) | ||||||||||||||||||||
預付設備款增加 | (38,633) | (5,740) | (2,974) | 2,098 | (5,795) | (933) | (185) | 0 | (242) | |||||||||||||||||
投資活動之淨現金流入(流出) | (69,181) | 41,833 | (136,902) | 32,162 | (192,694) | (161,936) | (328,462) | 2,845 | (1,251) | (56) | (33,403) | (2,805) | (8,424) | |||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | 483,000 | 534,665 | 677,186 | 809,498 | 2,658,000 | 2,774,500 | 491,100 | 1,880,200 | (135,000) | |||||||||||||||||
短期借款減少 | (537,100) | (558,714) | (676,658) | (838,903) | (2,683,000) | (2,774,500) | (508,100) | |||||||||||||||||||
發行公司債 | 0 | 0 | ||||||||||||||||||||||||
舉借長期借款 | 38,920 | (4,782) | (3,435) | 992 | 642 | |||||||||||||||||||||
償還長期借款 | (11,022) | (5,411) | 1,176 | (1,288) | (189) | |||||||||||||||||||||
存入保證金增加 | 437 | (14,396) | 87,418 | 1,373 | (39,478) | 68,094 | 217 | (1,095) | 1,780 | |||||||||||||||||
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 | 0 | |||||||||||||||||||||||||
其他籌資活動 | 0 | 0 | ||||||||||||||||||||||||
籌資活動之淨現金流入(流出) | (25,765) | (48,638) | 85,687 | (28,328) | (135,404) | 67,366 | (23,264) | (7,757) | (135,379) | 3,138 | 1 | (132,137) | 88,759 | |||||||||||||
匯率變動對現金及約當現金之影響 | (1,849) | 396 | (4,439) | (1,610) | (1,556) | (9,281) | 1,804 | 329 | (2,168) | (1,580) | 2,959 | 401 | 4,671 | |||||||||||||
本期現金及約當現金增加(減少)數 | 191,433 | 81,257 | 89,627 | (13,530) | 1,694 | (86,374) | 133,715 | (35,402) | 3,485 | (45,183) | (81,162) | (116,237) | 36,535 | |||||||||||||
期初現金及約當現金餘額 | 0 | 0 | 0 | 0 | 0 | 0 | 731,938 | 365,889 | 269,125 | 278,220 | 265,952 | 405,044 | 266,660 | |||||||||||||
期末現金及約當現金餘額 | 191,433 | 81,257 | 89,627 | (13,530) | 1,694 | (86,374) | 987,549 | 731,938 | 365,889 | 318,428 | 278,220 | 265,952 | 405,044 | |||||||||||||
資產負債表帳列之現金及約當現金 | 1,937,208 | 36.29% | 1,719,272 | 37.61% | 1,300,050 | 33.21% | 769,637 | 23.32% | 872,298 | 27.83% | 924,309 | 34.37% | 987,549 | 37.54% | 731,938 | 30.32% | 365,889 | 15.95% | 318,428 | 17.38% | 278,220 | 18.18% | 265,952 | 17.93% | 405,044 | 26.15% |
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) | 677,284 | 18.77% | 627,316 | 18.1% | 547,081 | 17.42% | 250,883 | 8.89% | 202,122 | 8.91% | 254,512 | 8.82% | 373,352 | 11.96% | 323,442 | 11.33% | 408,531 | 14.09% | 396,343 | 15.63% | 249,381 | 12.11% | 231,520 | 9.7% | 137,994 | 6.4% |
本期稅前淨利(淨損) | 677,284 | 119.27% | 627,316 | 119.38% | 547,081 | 92.1% | 250,883 | -204.03% | 202,122 | 41.86% | 254,512 | 124.36% | 373,352 | 49.52% | 323,442 | 97.29% | 408,531 | 123.73% | 396,343 | 110.53% | 249,381 | 147.06% | 231,520 | 128.03% | 137,994 | 130.58% |
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 50,154 | 8.83% | 41,156 | 7.83% | 39,688 | 6.68% | 38,165 | -31.04% | 21,503 | 4.45% | 16,212 | 7.92% | 14,169 | 1.88% | 14,550 | 4.38% | 15,654 | 4.74% | 16,570 | 4.62% | 20,966 | 12.36% | 27,748 | 15.34% | 27,048 | 25.59% |
攤銷費用 | 19,105 | 3.36% | 18,162 | 3.46% | 17,421 | 2.93% | 16,638 | -13.53% | 16,867 | 3.49% | 17,144 | 8.38% | 1,166 | 0.15% | 1,333 | 0.4% | 2,176 | 0.66% | 4,001 | 1.12% | 5,940 | 3.5% | 3,276 | 1.81% | 1,422 | 1.35% |
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | 5,928 | 1.04% | (1,920) | -0.37% | 19,243 | 9.4% | 827 | 0.11% | (7,890) | -2.37% | 4,710 | 1.43% | 7,256 | 2.02% | 22,617 | 13.34% | (3) | 0% | 1,050 | 0.99% | ||||||
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | 2,049 | 0.36% | (474) | -0.09% | 0 | 0% | (19) | 0.02% | (474) | -0.1% | (5,213) | -2.55% | (2,203) | -0.29% | 0 | 0% | 30 | 0.01% | 5 | 0% | ||||||
利息費用 | 32,772 | 5.77% | 29,298 | 5.58% | 25,046 | 4.22% | 13,787 | -11.21% | 8,157 | 1.69% | 7,117 | 3.48% | 6,009 | 0.8% | 4,320 | 1.3% | 1,636 | 0.5% | 123 | 0.03% | 79 | 0.05% | 155 | 0.09% | 545 | 0.52% |
利息收入 | (63,946) | -11.26% | (42,534) | -8.09% | (8,319) | -1.4% | (1,557) | 1.27% | (4,870) | -1.01% | (15,171) | -7.41% | (14,334) | -1.9% | ||||||||||||
採用權益法認列之關聯企業及合資損失(利益)之份額 | 1,982 | 0.35% | (22,813) | -4.34% | 10,463 | 1.76% | 1,714 | -1.39% | ||||||||||||||||||
處分投資損失(利益) | (262) | -0.05% | 0 | 0% | 862 | 0.26% | 1,120 | 0.34% | 0 | 0% | 301 | 0.18% | 990 | 0.55% | 0 | 0% | ||||||||||
處分採用權益法之投資損失(利益) | 0 | 0% | 157 | 0.03% | ||||||||||||||||||||||
其他項目 | (1) | 0% | (2) | 0% | 0 | 0% | (32) | -0.01% | 0 | 0% | 1,942 | 0.26% | 1,938 | 0.58% | 1,906 | 0.58% | 2,173 | 0.61% | 2,046 | 1.13% | 2,072 | 1.96% | ||||
收益費損項目合計 | 47,781 | 8.41% | 21,030 | 4% | 86,295 | 14.53% | 67,879 | -55.2% | 40,414 | 8.37% | 38,024 | 18.58% | 9,237 | 1.23% | 5,151 | 1.55% | 24,328 | 7.37% | 32,916 | 9.18% | 49,892 | 29.42% | 33,690 | 18.63% | 35,570 | 33.66% |
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 | (141,367) | -24.89% | (87,481) | -16.65% | 122,488 | 20.62% | (257,838) | 209.69% | (67,855) | -14.05% | 118,897 | 58.1% | (58,586) | -7.77% | 230,107 | 69.22% | (146,637) | -44.41% | (118,452) | -33.03% | (106,584) | -62.85% | (14,341) | -7.93% | (4,916) | -4.65% |
其他應收款(增加)減少 | (323) | -0.06% | (13,237) | -2.52% | (4,545) | -0.77% | (657) | 0.53% | 795 | 0.16% | (1,316) | -0.64% | 8,904 | 1.18% | 296 | 0.09% | 2,553 | 0.77% | (312) | -0.09% | 28,021 | 16.52% | 6,306 | 3.49% | (382) | -0.36% |
存貨(增加)減少 | (53,737) | -9.46% | (7,126) | -1.36% | (9,035) | -1.52% | (2,161) | 1.76% | 1,532 | 0.32% | 6,912 | 3.38% | (7,159) | -0.95% | 307 | 0.09% | 57,101 | 17.29% | (234) | -0.07% | 53,274 | 31.42% | 2,134 | 1.18% | (61,726) | -58.41% |
其他流動資產(增加)減少 | (16,691) | -2.94% | (188) | -0.04% | 5,919 | 1% | (41,492) | 33.74% | (15,345) | -3.18% | (25,764) | -12.59% | (51,050) | -6.77% | ||||||||||||
與營業活動相關之資產之淨變動合計 | (212,118) | -37.35% | (108,032) | -20.56% | 116,851 | 19.67% | (304,172) | 247.37% | (80,873) | -16.75% | 98,729 | 48.24% | 231,176 | 30.66% | 119,569 | 35.97% | (171,864) | -52.05% | (177,690) | -49.55% | (45,215) | -26.66% | (13,076) | -7.23% | (63,413) | -60% |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
合約負債增加(減少) | (1,208) | -0.21% | 9,629 | 1.83% | (25,834) | -4.35% | (69,553) | 56.56% | 99,119 | 20.53% | ||||||||||||||||
應付帳款增加(減少) | 120,692 | 21.25% | 33,509 | 6.38% | (898) | -0.15% | 71,033 | -57.77% | 79,615 | 16.49% | (85,072) | -41.57% | 128,774 | 17.08% | (88,701) | -26.68% | 54,284 | 16.44% | 114,623 | 31.97% | (40,428) | -23.84% | (31,898) | -17.64% | 33,698 | 31.89% |
其他應付款增加(減少) | 58,104 | 10.23% | 2,797 | 0.53% | (75,595) | -12.73% | (96,293) | 78.31% | 183,774 | 38.06% | (64,307) | -31.42% | 29,749 | 3.95% | (6,327) | -1.9% | 39,051 | 11.83% | 14,989 | 4.18% | 1,641 | 0.97% | 3,938 | 2.18% | (4,444) | -4.21% |
其他流動負債增加(減少) | (86) | -0.02% | (99) | -0.02% | 428 | 0.07% | 133 | -0.11% | (302) | -0.06% | (731) | -0.36% | (1,590) | -0.21% | ||||||||||||
與營業活動相關之負債之淨變動合計 | 177,502 | 31.26% | 45,836 | 8.72% | (112,961) | -19.02% | (96,719) | 78.66% | 363,508 | 75.29% | (151,716) | -74.13% | 144,364 | 19.15% | (90,320) | -27.17% | 91,869 | 27.82% | 130,901 | 36.51% | (38,936) | -22.96% | (30,690) | -16.97% | 32,366 | 30.63% |
與營業活動相關之資產及負債之淨變動合計 | (34,616) | -6.1% | (62,196) | -11.84% | 3,890 | 0.65% | (400,891) | 326.02% | 282,635 | 58.54% | (52,987) | -25.89% | 375,540 | 49.81% | 29,249 | 8.8% | (79,995) | -24.23% | (46,789) | -13.05% | (84,151) | -49.62% | (43,766) | -24.2% | (31,047) | -29.38% |
調整項目合計 | 13,165 | 2.32% | (41,166) | -7.83% | 90,185 | 15.18% | (333,012) | 270.82% | 323,049 | 66.91% | (14,963) | -7.31% | 384,777 | 51.03% | 34,400 | 10.35% | (55,667) | -16.86% | (13,873) | -3.87% | (34,259) | -20.2% | (10,076) | -5.57% | 4,523 | 4.28% |
營運產生之現金流入(流出) | 690,449 | 121.58% | 586,150 | 111.55% | 637,266 | 107.28% | (82,129) | 66.79% | 525,171 | 108.78% | 239,549 | 117.05% | 758,129 | 100.55% | 357,842 | 107.64% | 352,864 | 106.87% | 382,470 | 106.66% | 215,122 | 126.86% | 221,444 | 122.46% | 142,517 | 134.86% |
收取之利息 | 64,074 | 11.28% | 40,838 | 7.77% | 6,524 | 1.1% | 1,811 | -1.47% | 5,809 | 1.2% | 15,710 | 7.68% | 15,103 | 2% | 14,046 | 4.23% | 9,387 | 2.84% | 8,267 | 2.31% | 4,956 | 2.92% | 2,996 | 1.66% | 510 | 0.48% |
支付之利息 | (23,659) | -4.17% | (24,292) | -4.62% | (24,238) | -4.08% | (13,581) | 11.04% | (8,023) | -1.66% | (7,381) | -3.61% | (5,840) | -0.77% | (4,049) | -1.22% | (1,623) | -0.49% | (123) | -0.03% | (79) | -0.05% | (155) | -0.09% | (545) | -0.52% |
退還(支付)之所得稅 | (162,985) | -28.7% | (77,235) | -14.7% | (25,531) | -4.3% | (29,065) | 23.64% | (40,161) | -8.32% | (43,227) | -21.12% | (13,444) | -1.78% | (35,404) | -10.65% | (30,447) | -9.22% | (32,038) | -8.93% | (50,422) | -29.73% | (43,448) | -24.03% | (36,802) | -34.82% |
營業活動之淨現金流入(流出) | 567,879 | 100% | 525,461 | 100% | 594,021 | 100% | (122,964) | 100% | 482,796 | 100% | 204,651 | 100% | 753,948 | 100% | 332,435 | 100% | 330,181 | 100% | 358,576 | 100% | 169,577 | 100% | 180,837 | 100% | 105,680 | 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 | (48,969) | 14.78% | ||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | (197,382) | 59.59% | (393,655) | 206.14% | (445,176) | 187.53% | (479,695) | 1589.5% | (438,556) | 98.78% | (349,928) | 123.26% | (288,981) | 105.05% | ||||||||||||
處分按攤銷後成本衡量之金融資產 | 208,809 | -63.04% | 401,869 | -210.44% | 461,435 | -194.38% | 476,539 | -1579.04% | 430,974 | -97.07% | 332,162 | -117% | 181,004 | -65.8% | ||||||||||||
取得採用權益法之投資 | (14,747) | 4.45% | 0 | 0% | (13,363) | 5.63% | (17,037) | 56.45% | ||||||||||||||||||
處分採用權益法之投資 | 1,096 | -0.33% | ||||||||||||||||||||||||
處分子公司 | 1,378 | -0.42% | 0 | 0% | (74,446) | 27.06% | ||||||||||||||||||||
取得不動產、廠房及設備 | (47,965) | 14.48% | (24,116) | 12.63% | (4,102) | 1.73% | (12,609) | 41.78% | (83,159) | 18.73% | (144,579) | 50.93% | (4,061) | 1.48% | (1,339) | -1.3% | (1,831) | 0.79% | (4,802) | 3.62% | (1,666) | 19.57% | (3,722) | 5.25% | (28,071) | 106.86% |
存出保證金增加 | (68) | 0.02% | (329) | 0.17% | 0 | 0% | (498) | 1.65% | 0 | 0% | (7) | 0% | 0 | 0% | 1,615 | 1.57% | (46) | 0.02% | (1,700) | 1.28% | 0 | 0% | (1,335) | 1.88% | (799) | 3.04% |
其他應收款-關係人增加 | (2,114) | 0.64% | ||||||||||||||||||||||||
取得無形資產 | (1,909) | 0.58% | (2,587) | 1.35% | (5,405) | 2.28% | (490) | 1.62% | 0 | 0% | (503) | 0.18% | (530) | 0.19% | 0 | 0% | (1,381) | 0.6% | (2,143) | 1.62% | (2,229) | 26.18% | (7,026) | 9.91% | (2,903) | 11.05% |
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0% | (50,228) | 17.69% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||
取得投資性不動產 | (129,434) | 39.08% | (135,346) | 70.87% | (222,911) | 93.9% | 0 | 0% | (333,249) | 75.06% | (242,257) | 85.34% | ||||||||||||||
預付設備款增加 | (99,927) | 30.17% | (30,273) | 15.85% | (7,971) | 3.36% | (9,015) | 29.87% | (21,176) | 4.77% | (800) | 0.28% | (409) | 0.15% | 0 | 0% | (1,036) | 0.45% | ||||||||
投資活動之淨現金流入(流出) | (331,232) | 100% | (190,968) | 100% | (237,391) | 100% | (30,179) | 100% | (443,992) | 100% | (283,889) | 100% | (275,093) | 100% | 102,979 | 100% | (231,546) | 100% | (132,602) | 100% | (8,513) | 100% | (70,918) | 100% | (26,268) | 100% |
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | 3,655,800 | -15154.2% | 2,700,918 | 3112.84% | 3,463,741 | 1906.72% | 3,498,332 | 7157.42% | 10,736,160 | -11723.26% | 6,143,650 | 22913.81% | 1,947,300 | -886.46% | 2,236,900 | -3219.07% | 210,000 | 3043.92% | ||||||||
短期借款減少 | (3,918,300) | 16242.33% | (2,768,307) | -3190.51% | (3,363,979) | -1851.8% | (3,422,926) | -7003.14% | (10,713,410) | 11698.42% | (6,050,100) | -22564.9% | (1,847,900) | 841.21% | (1,890,200) | 2720.14% | ||||||||||
發行公司債 | 516,111 | -2139.41% | 303,000 | 349.21% | ||||||||||||||||||||||
舉借長期借款 | 61,504 | -254.95% | 130,056 | 149.89% | 241,988 | 133.21% | 91,172 | 186.53% | 67,324 | -73.51% | ||||||||||||||||
償還長期借款 | (41,602) | 172.45% | (24,265) | -27.97% | (141,152) | -77.7% | (19,135) | -39.15% | (4,889) | 5.34% | ||||||||||||||||
存入保證金增加 | 14,544 | -60.29% | 10,916 | 12.58% | 111,266 | 61.25% | 5,597 | 11.45% | 0 | 0% | 90,716 | 338.34% | 297 | -0.14% | (1,424) | -20.64% | 0 | 0% | 4,639 | 8.16% | ||||||
發放現金股利 | (319,471) | 1324.29% | (260,408) | -300.12% | (130,204) | -71.67% | (104,163) | -213.11% | (104,163) | 113.74% | (156,245) | -582.74% | (262,888) | 119.67% | (315,466) | 453.98% | (289,177) | -4191.58% | (184,022) | 101.34% | (157,733) | 102.77% | (118,300) | 47.44% | (108,000) | -189.96% |
非控制權益變動 | 12,456 | -51.63% | 0 | 0% | (6,481) | 2.95% | ||||||||||||||||||||
其他籌資活動 | (5,166) | 21.41% | (5,143) | -5.93% | ||||||||||||||||||||||
籌資活動之淨現金流入(流出) | (24,124) | 100% | 86,767 | 100% | 181,660 | 100% | 48,877 | 100% | (91,580) | 100% | 26,812 | 100% | (219,672) | 100% | (69,489) | 100% | 6,899 | 100% | (181,581) | 100% | (153,483) | 100% | (249,342) | 100% | 56,855 | 100% |
匯率變動對現金及約當現金之影響 | 5,413 | (2,038) | (7,877) | 1,605 | 765 | (10,814) | (3,572) | 124 | (8,770) | (4,185) | 4,687 | 331 | 2,117 | |||||||||||||
本期現金及約當現金增加(減少)數 | 217,936 | 419,222 | 530,413 | (102,661) | (52,011) | (63,240) | 255,611 | 366,049 | 96,764 | 40,208 | 12,268 | (139,092) | 138,384 | |||||||||||||
期初現金及約當現金餘額 | 1,719,272 | 1,300,050 | 769,637 | 872,298 | 924,309 | 987,549 | ||||||||||||||||||||
期末現金及約當現金餘額 | 1,937,208 | 1,719,272 | 1,300,050 | 769,637 | 872,298 | 924,309 | ||||||||||||||||||||
資產負債表帳列之現金及約當現金 | 1,937,208 | 1,719,272 | 1,300,050 | 769,637 | 872,298 | 924,309 | 987,549 | 731,938 | 365,889 | 318,428 | 278,220 | 265,952 | 405,044 |
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
弘帆(8433) 2024年第4季「營業活動之現金流」單季為NT$2.88億元、較上一季成長5493.4%;而今年初至今累積為NT$5.68億元、較去年同期成長8.07%。
單季
弘帆(8433) 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$2.88億元,較上一季成長5493.4%,為過去11年同期中的第3高。
同時弘帆過去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172.77%、75.17%與--。
其中稅前淨利為NT$2.14億元,收益費損相關之調整項目為NT$1,576萬元,所得稅/利息等之影響數為NT$747萬元
今年初累積至今
今年全年營業活動之現金流累積為NT$5.68億元,較去年同期成長8.07%,為過去11年同期中的第3高。
同時弘帆過去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87.75%、22.64%與--。
其中稅前淨利為NT$6.77億元,收益費損相關之調整項目為NT$4,778萬元,所得稅/利息等之影響數為NT$-1.23億元
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 | 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) | 213,938 | 127,911 | 59,727 | 95,055 | 63,459 | 42,577 | 95,470 | 61,433 | 122,269 | 119,511 | 73,284 | 45,471 | 43,324 | |||||||||||||
收益費損項目合計 | 15,762 | (2,696) | 19,745 | 16,526 | 12,670 | 14,536 | 2,570 | 758 | 7,355 | 5,993 | 26,175 | 8,616 | 11,444 | |||||||||||||
折舊費用 | 15,409 | 10,869 | 9,840 | 9,501 | 8,522 | 4,550 | 3,502 | 3,604 | 3,759 | 4,249 | 4,172 | 6,418 | 7,769 | |||||||||||||
攤銷費用 | 4,759 | 4,523 | 4,458 | 4,182 | 4,209 | 4,254 | 240 | 318 | 446 | 907 | 3,050 | 896 | 214 | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | 51,055 | (34,289) | 68,733 | (116,171) | 258,954 | (39,208) | 384,752 | (86,584) | 10,710 | (175,045) | (151,608) | (36,411) | (105,514) | |||||||||||||
營業活動之淨現金流入(流出) | 288,228 | 87,666 | 145,281 | (15,754) | 331,348 | 17,477 | 483,637 | (30,819) | 142,283 | (46,685) | (50,719) | 18,304 | (48,471) |
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) | 677,284 | 18.77% | 627,316 | 18.1% | 547,081 | 17.42% | 250,883 | 8.89% | 202,122 | 8.91% | 254,512 | 8.82% | 373,352 | 11.96% | 323,442 | 11.33% | 408,531 | 14.09% | 396,343 | 15.63% | 249,381 | 12.11% | 231,520 | 9.7% | 137,994 | 6.4% |
收益費損項目合計 | 47,781 | 8.41% | 21,030 | 4% | 86,295 | 14.53% | 67,879 | -55.2% | 40,414 | 8.37% | 38,024 | 18.58% | 9,237 | 1.23% | 5,151 | 1.55% | 24,328 | 7.37% | 32,916 | 9.18% | 49,892 | 29.42% | 33,690 | 18.63% | 35,570 | 33.66% |
折舊費用 | 50,154 | 8.83% | 41,156 | 7.83% | 39,688 | 6.68% | 38,165 | -31.04% | 21,503 | 4.45% | 16,212 | 7.92% | 14,169 | 1.88% | 14,550 | 4.38% | 15,654 | 4.74% | 16,570 | 4.62% | 20,966 | 12.36% | 27,748 | 15.34% | 27,048 | 25.59% |
攤銷費用 | 19,105 | 3.36% | 18,162 | 3.46% | 17,421 | 2.93% | 16,638 | -13.53% | 16,867 | 3.49% | 17,144 | 8.38% | 1,166 | 0.15% | 1,333 | 0.4% | 2,176 | 0.66% | 4,001 | 1.12% | 5,940 | 3.5% | 3,276 | 1.81% | 1,422 | 1.35% |
與營業活動相關之資產及負債之淨變動合計 | (34,616) | -6.1% | (62,196) | -11.84% | 3,890 | 0.65% | (400,891) | 326.02% | 282,635 | 58.54% | (52,987) | -25.89% | 375,540 | 49.81% | 29,249 | 8.8% | (79,995) | -24.23% | (46,789) | -13.05% | (84,151) | -49.62% | (43,766) | -24.2% | (31,047) | -29.38% |
營業活動之淨現金流入(流出) | 567,879 | 100% | 525,461 | 100% | 594,021 | 100% | (122,964) | 100% | 482,796 | 100% | 204,651 | 100% | 753,948 | 100% | 332,435 | 100% | 330,181 | 100% | 358,576 | 100% | 169,577 | 100% | 180,837 | 100% | 105,680 | 100% |
投資活動之淨現金流
弘帆(8433) 2024年第4季「投資活動之淨現金流」單季為NT$-6,918萬元、較上一季成長57.43%;而今年初至今累積為NT$-3.31億元、較去年同期衰退-73.45%。
單季
弘帆(8433) 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$-6,918萬元,較上一季成長57.43%,為過去11年同期中的第8高。
今年初累積至今
今年全年投資活動之淨現金流累積為NT$-3.31億元,較去年同期衰退-73.45%,為過去11年同期中的第11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) | (69,181) | 41,833 | (136,902) | 32,162 | (192,694) | (161,936) | (328,462) | 2,845 | (1,251) | (56) | (33,403) | (2,805) | (8,424) | |||||||||||||
取得不動產、廠房及設備 | (22,274) | (14,954) | (28) | (8,578) | (8,849) | (78,993) | (235) | (72) | (914) | (78) | (1,011) | (2,270) | (8,127) | |||||||||||||
處分不動產、廠房及設備 | 0 | 0 | 5 | 0 | 0 | |||||||||||||||||||||
取得無形資產 | 0 | (1,568) | (24) | (490) | 0 | (133) | (124) | 0 | (102) | (1) | (2) | (427) | (1,041) | |||||||||||||
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 | 278,814 | (156,160) | |||||||||||||||||||||||
處分透過損益按公允價值衡量之金融資產 | 0 | 0 | 0 | (41,956) | (55,370) | |||||||||||||||||||||
取得透過其他綜合損益按公允價值衡量之金融資產 | 0 | |||||||||||||||||||||||||
處分透過其他綜合損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | (5,082) | (29,816) | (94,272) | (112,788) | (104,222) | (270,881) | (256,830) | |||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 0 | 96,810 | 116,890 | 169,009 | 126,795 | 90,690 | 96,695 | |||||||||||||||||||
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) | (331,232) | 100% | (190,968) | 100% | (237,391) | 100% | (30,179) | 100% | (443,992) | 100% | (283,889) | 100% | (275,093) | 100% | 102,979 | 100% | (231,546) | 100% | (132,602) | 100% | (8,513) | 100% | (70,918) | 100% | (26,268) | 100% |
取得不動產、廠房及設備 | (47,965) | 14.48% | (24,116) | 12.63% | (4,102) | 1.73% | (12,609) | 41.78% | (83,159) | 18.73% | (144,579) | 50.93% | (4,061) | 1.48% | (1,339) | -1.3% | (1,831) | 0.79% | (4,802) | 3.62% | (1,666) | 19.57% | (3,722) | 5.25% | (28,071) | 106.86% |
處分不動產、廠房及設備 | 0 | 0% | 77 | -0.26% | 473 | -0.11% | 170 | -0.06% | 0 | 0% | ||||||||||||||||
取得無形資產 | (1,909) | 0.58% | (2,587) | 1.35% | (5,405) | 2.28% | (490) | 1.62% | 0 | 0% | (503) | 0.18% | (530) | 0.19% | 0 | 0% | (1,381) | 0.6% | (2,143) | 1.62% | (2,229) | 26.18% | (7,026) | 9.91% | (2,903) | 11.05% |
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 | 0% | (74,294) | 26.17% | (207,182) | 75.31% | ||||||||||||||||||||
處分透過損益按公允價值衡量之金融資產 | 0 | 0% | 12,549 | -41.58% | 0 | 0% | 246,375 | -86.79% | 84,309 | -30.65% | ||||||||||||||||
取得透過其他綜合損益按公允價值衡量之金融資產 | (48,969) | 14.78% | ||||||||||||||||||||||||
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 | (197,382) | 59.59% | (393,655) | 206.14% | (445,176) | 187.53% | (479,695) | 1589.5% | (438,556) | 98.78% | (349,928) | 123.26% | (288,981) | 105.05% | ||||||||||||
處分按攤銷後成本衡量之金融資產 | 208,809 | -63.04% | 401,869 | -210.44% | 461,435 | -194.38% | 476,539 | -1579.04% | 430,974 | -97.07% | 332,162 | -117% | 181,004 | -65.8% | ||||||||||||
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
弘帆(8433) 2024年第4季「籌資活動之淨現金流」單季為NT$-2,576萬元、較上一季成長5.94%;而今年初至今累積為NT$-2,412萬元、較去年同期衰退-127.8%。
單季
弘帆(8433) 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$-2,576萬元,較上一季成長5.94%,為過去11年同期中的第7高。
今年初累積至今
今年全年籌資活動之淨現金流累積為NT$-2,412萬元,較去年同期衰退-127.8%,為過去11年同期中的第6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) | (25,765) | (48,638) | 85,687 | (28,328) | (135,404) | 67,366 | (23,264) | (7,757) | (135,379) | 3,138 | 1 | (132,137) | 88,759 | |||||||||||||
短期借款增加 | 483,000 | 534,665 | 677,186 | 809,498 | 2,658,000 | 2,774,500 | 491,100 | 1,880,200 | (135,000) | |||||||||||||||||
短期借款減少 | (537,100) | (558,714) | (676,658) | (838,903) | (2,683,000) | (2,774,500) | (508,100) | |||||||||||||||||||
發行公司債 | 0 | 0 | ||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||
舉借長期借款 | 38,920 | (4,782) | (3,435) | 992 | 642 | |||||||||||||||||||||
償還長期借款 | (11,022) | (5,411) | 1,176 | (1,288) | (189) | |||||||||||||||||||||
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) | (24,124) | 100% | 86,767 | 100% | 181,660 | 100% | 48,877 | 100% | (91,580) | 100% | 26,812 | 100% | (219,672) | 100% | (69,489) | 100% | 6,899 | 100% | (181,581) | 100% | (153,483) | 100% | (249,342) | 100% | 56,855 | 100% |
短期借款增加 | 3,655,800 | -15154.2% | 2,700,918 | 3112.84% | 3,463,741 | 1906.72% | 3,498,332 | 7157.42% | 10,736,160 | -11723.26% | 6,143,650 | 22913.81% | 1,947,300 | -886.46% | 2,236,900 | -3219.07% | 210,000 | 3043.92% | ||||||||
短期借款減少 | (3,918,300) | 16242.33% | (2,768,307) | -3190.51% | (3,363,979) | -1851.8% | (3,422,926) | -7003.14% | (10,713,410) | 11698.42% | (6,050,100) | -22564.9% | (1,847,900) | 841.21% | (1,890,200) | 2720.14% | ||||||||||
發行公司債 | 516,111 | -2139.41% | 303,000 | 349.21% | ||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||
舉借長期借款 | 61,504 | -254.95% | 130,056 | 149.89% | 241,988 | 133.21% | 91,172 | 186.53% | 67,324 | -73.51% | ||||||||||||||||
償還長期借款 | (41,602) | 172.45% | (24,265) | -27.97% | (141,152) | -77.7% | (19,135) | -39.15% | (4,889) | 5.34% | ||||||||||||||||
發放現金股利 | (319,471) | 1324.29% | (260,408) | -300.12% | (130,204) | -71.67% | (104,163) | -213.11% | (104,163) | 113.74% | (156,245) | -582.74% | (262,888) | 119.67% | (315,466) | 453.98% | (289,177) | -4191.58% | (184,022) | 101.34% | (157,733) | 102.77% | (118,300) | 47.44% | (108,000) | -189.96% |
庫藏股票買回成本 | 0 | 0% | (59,260) | 85.28% |
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。