損益表僅顯示部份重要科目, 完整財報可參考這裡 玩股撇步(動畫小學堂)
- 要留意股本持續膨脹, 但獲利能否跟著提升
- 匯回海外所得, 有可能使得所得稅率提高
| 營收 YoY | 營業成本 YoY | 營業費用 YoY | 利息收入 YoY | 利息支出(不含租賃負債) YoY | 利息支出-租賃負債 YoY | 租金收入 YoY | 股利收入 YoY | 其他收入 YoY | 處分不動產、廠房及設備 YoY | 處分投資 YoY | 外幣兌換 YoY | 營業外收入及支出 YoY | 稅前淨利 YoY | 稅後淨利 YoY | 所得稅費用 YoY | 所得稅率 (%) YoY | EPS YoY | 本業EPS YoY | 累計EPS YoY | 加權平均股數 YoY | EBITDA YoY | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 (5) | 144.21 | -16.11 | 133.65 | -18.07 | 16.49 | -5.5 | 1.94 | -5.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.34 | 40.45 | -1.6 | 0 | -2.48 | 0 | 0.35 | 0 | 0.00 | 0 | -0.15 | 0 | -0.41 | 0 | 0.00 | 0 | 1657 | 0.0 | 11.43 | 31.68 |
| 2024 (4) | 171.9 | -11.6 | 163.12 | -13.44 | 17.45 | -5.83 | 2.05 | 32.26 | 4.05 | 14.08 | 0.11 | -8.33 | 0.13 | 0.0 | 1.92 | 37.14 | 2.12 | -5.36 | 0.28 | -99.11 | 0 | 0 | 0.13 | 0 | 3.09 | -90.41 | -5.59 | 0 | -5.58 | 0 | -0.43 | 0 | 0.00 | 0 | -0.34 | 0 | -0.52 | 0 | 0.00 | 0 | 1657 | 0.0 | 8.68 | -74.4 |
| 2023 (3) | 194.45 | -11.48 | 188.45 | -3.64 | 18.53 | -9.52 | 1.55 | 216.33 | 3.55 | 81.12 | 0.12 | 0.0 | 0.13 | 116.67 | 1.4 | -51.72 | 2.24 | -24.32 | 31.63 | 13652.17 | 0 | 0 | -0.29 | 0 | 32.21 | 206.18 | 19.69 | 39.05 | 21.02 | 81.52 | -2.22 | 0 | 0.00 | 0 | 1.27 | 81.43 | -0.68 | 0 | 0.00 | 0 | 1657 | 0.0 | 33.91 | 27.72 |
| 2022 (2) | 219.68 | 8.78 | 195.56 | 15.66 | 20.48 | -0.97 | 0.49 | 444.44 | 1.96 | 36.11 | 0.12 | 0.0 | 0.06 | -53.85 | 2.9 | 27.75 | 2.96 | 39.62 | 0.23 | 0 | 0 | 0 | 3.51 | 0 | 10.52 | -51.0 | 14.16 | -57.91 | 11.58 | -60.42 | 2.24 | -43.15 | 15.82 | 34.87 | 0.70 | -60.23 | 0.06 | -87.23 | 0.00 | 0 | 1657 | 0.0 | 26.55 | -43.03 |
| 2021 (1) | 201.94 | 14.56 | 169.08 | 5.9 | 20.68 | 11.72 | 0.09 | -64.0 | 1.44 | -17.24 | 0.12 | -7.69 | 0.13 | 116.67 | 2.27 | 9.66 | 2.12 | 14.59 | 0 | 0 | -0.02 | 0 | -0.65 | 0 | 21.47 | 82.41 | 33.64 | 240.49 | 29.26 | 212.61 | 3.94 | 2217.65 | 11.73 | 590.0 | 1.76 | 214.29 | 0.47 | 0 | 0.00 | 0 | 1657 | 0.0 | 46.6 | 117.25 |
| 營收 QoQ YoY | 營業成本 QoQ YoY | 營業費用 QoQ YoY | 利息收入 QoQ YoY | 利息支出(不含租賃負債) QoQ YoY | 利息支出-租賃負債 QoQ YoY | 租金收入 QoQ YoY | 股利收入 QoQ YoY | 其他收入 QoQ YoY | 處分不動產、廠房及設備 QoQ YoY | 處分投資 QoQ YoY | 外幣兌換 QoQ YoY | 營業外收入及支出 QoQ YoY | 稅前淨利 QoQ YoY | 稅後淨利 QoQ YoY | 所得稅費用 QoQ YoY | 所得稅率 (%) QoQ YoY | EPS QoQ YoY | 本業EPS QoQ YoY | 累計EPS QoQ YoY | 加權平均股數 QoQ YoY | EBITDA QoQ YoY | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 26Q1 (8) | 33.73 | 2.93 | -19.54 | 30.78 | 1.48 | -21.48 | 4.24 | 4.69 | -0.93 | 0.41 | -22.64 | -14.58 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | 0.65 | -55.48 | 3.17 | -0.65 | -333.33 | 30.11 | -0.78 | 57.14 | 0.0 | 0.09 | -94.23 | 139.13 | 0.00 | 0 | 0 | -0.05 | 54.55 | 0.0 | -0.09 | 55.0 | 0.0 | -0.05 | 66.67 | 0.0 | 1657 | 0.0 | 0.0 | 2.4 | -19.19 | -9.43 |
| 25Q4 (7) | 32.77 | 0.8 | -18.05 | 30.33 | 0.13 | -22.07 | 4.05 | -1.94 | 0.75 | 0.53 | 20.45 | -3.64 | 0.68 | -1.45 | -30.61 | 0.02 | 0.0 | -33.33 | 0.01 | -80.0 | 0.0 | 0 | -100.0 | -100.0 | 0.77 | 250.0 | 1.32 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.16 | -20.0 | 135.56 | 1.46 | -25.89 | 556.25 | -0.15 | -314.29 | 95.41 | -1.82 | -3740.0 | 45.99 | 1.56 | 1214.29 | 7900.0 | 0.00 | 0 | 0 | -0.11 | 0 | 45.0 | -0.20 | -66.67 | -11.11 | -0.15 | -275.0 | 55.88 | 1657 | 0.0 | 0.0 | 2.97 | -6.01 | 624.39 |
| 25Q3 (6) | 32.51 | -12.14 | -29.81 | 30.29 | -10.49 | -32.18 | 4.13 | 2.23 | -11.75 | 0.44 | -10.2 | -8.33 | 0.69 | -14.81 | -36.11 | 0.02 | 0.0 | -33.33 | 0.05 | 400.0 | -16.67 | 1.46 | 128.12 | 9.77 | 0.22 | -54.17 | -42.11 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.2 | 125.97 | -63.64 | 1.97 | 629.63 | 3.68 | 0.07 | 111.67 | 106.25 | 0.05 | -28.57 | 109.43 | -0.14 | 83.33 | 67.44 | 0.00 | 0 | 0 | 0.00 | 0 | 100.0 | -0.12 | -1100.0 | 20.0 | -0.04 | 0.0 | 69.23 | 1657 | 0.0 | 0.0 | 3.16 | 19.25 | 26.4 |
| 25Q2 (5) | 37.0 | -11.74 | -14.61 | 33.84 | -13.67 | -15.36 | 4.04 | -5.61 | -7.55 | 0.49 | 2.08 | -16.95 | 0.81 | -14.74 | -22.86 | 0.02 | -33.33 | -33.33 | 0.01 | -83.33 | 0.0 | 0.64 | 2033.33 | 12.28 | 0.48 | -2.04 | -2.04 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.77 | -7600.0 | -305.26 | 0.27 | -57.14 | -73.53 | -0.6 | 35.48 | 0 | 0.07 | 108.97 | 111.11 | -0.84 | -265.22 | -347.06 | 0.00 | 0 | 0 | 0.00 | 100.0 | 100.0 | -0.01 | 88.89 | 90.0 | -0.04 | 20.0 | 60.0 | 1657 | 0.0 | 0.0 | 2.65 | 0.0 | -25.14 |
| 25Q1 (4) | 41.92 | 4.83 | 0.0 | 39.2 | 0.72 | 0.0 | 4.28 | 6.47 | 0.0 | 0.48 | -12.73 | 0.0 | 0.95 | -3.06 | 0.0 | 0.03 | 0.0 | 0.0 | 0.06 | 500.0 | 0.0 | 0.03 | 50.0 | 0.0 | 0.49 | -35.53 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | -0.01 | 97.78 | 0.0 | 0.63 | 296.88 | 0.0 | -0.93 | 71.56 | 0.0 | -0.78 | 76.85 | 0.0 | -0.23 | -1050.0 | 0.0 | 0.00 | 0 | 0.0 | -0.05 | 75.0 | 0.0 | -0.09 | 50.0 | 0.0 | -0.05 | 85.29 | 0.0 | 1657 | 0.0 | 0.0 | 2.65 | 546.34 | 0.0 |
| 24Q4 (3) | 39.99 | -13.67 | 0.0 | 38.92 | -12.85 | 0.0 | 4.02 | -14.1 | 0.0 | 0.55 | 14.58 | 0.0 | 0.98 | -9.26 | 0.0 | 0.03 | 0.0 | 0.0 | 0.01 | -83.33 | 0.0 | 0.02 | -98.5 | 0.0 | 0.76 | 100.0 | 0.0 | 0.01 | -85.71 | 0.0 | 0 | 0 | 0.0 | -0.45 | -181.82 | 0.0 | -0.32 | -116.84 | 0.0 | -3.27 | -191.96 | 0.0 | -3.37 | -535.85 | 0.0 | -0.02 | 95.35 | 0.0 | 0.00 | 0 | 0.0 | -0.20 | -566.67 | 0.0 | -0.18 | -20.0 | 0.0 | -0.34 | -161.54 | 0.0 | 1657 | 0.0 | 0.0 | 0.41 | -83.6 | 0.0 |
| 24Q3 (2) | 46.32 | 6.9 | 0.0 | 44.66 | 11.71 | 0.0 | 4.68 | 7.09 | 0.0 | 0.48 | -18.64 | 0.0 | 1.08 | 2.86 | 0.0 | 0.03 | 0.0 | 0.0 | 0.06 | 500.0 | 0.0 | 1.33 | 133.33 | 0.0 | 0.38 | -22.45 | 0.0 | 0.07 | 40.0 | 0.0 | 0 | 0 | 0.0 | 0.55 | 389.47 | 0.0 | 1.9 | 86.27 | 0.0 | -1.12 | 0 | 0.0 | -0.53 | 15.87 | 0.0 | -0.43 | -226.47 | 0.0 | 0.00 | 0 | 0.0 | -0.03 | 25.0 | 0.0 | -0.15 | -50.0 | 0.0 | -0.13 | -30.0 | 0.0 | 1657 | 0.0 | 0.0 | 2.5 | -29.38 | 0.0 |
| 24Q2 (1) | 43.33 | 0.0 | 0.0 | 39.98 | 0.0 | 0.0 | 4.37 | 0.0 | 0.0 | 0.59 | 0.0 | 0.0 | 1.05 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.57 | 0.0 | 0.0 | 0.49 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.19 | 0.0 | 0.0 | 1.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.63 | 0.0 | 0.0 | 0.34 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.04 | 0.0 | 0.0 | -0.10 | 0.0 | 0.0 | -0.10 | 0.0 | 0.0 | 1657 | 0.0 | 0.0 | 3.54 | 0.0 | 0.0 |