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) | 113.66 | 4.67 | 102.97 | 4.52 | 6.04 | 13.75 | 0.66 | -13.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.38 | -4.83 | 6.1 | -2.4 | 4.95 | -1.39 | 1.14 | -7.32 | 18.75 | -4.97 | 3.99 | -1.24 | 2.88 | 0.0 | 0.00 | 0 | 124 | 0.0 | 7.02 | -0.57 |
| 2024 (4) | 108.59 | 11.27 | 98.52 | 12.12 | 5.31 | 4.32 | 0.76 | -16.48 | 0 | 0 | 0.01 | 0.0 | 0.12 | 0.0 | 0.18 | 1700.0 | 0.01 | -66.67 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 1.45 | -34.39 | 6.25 | -8.89 | 5.02 | -9.87 | 1.23 | -4.65 | 19.73 | 4.95 | 4.04 | -9.82 | 2.88 | 6.27 | 0.00 | 0 | 124 | 0.0 | 7.06 | -6.12 |
| 2023 (3) | 97.59 | 10.35 | 87.87 | 9.41 | 5.09 | 6.04 | 0.91 | 54.24 | 0 | 0 | 0.01 | 0.0 | 0.12 | 50.0 | 0.01 | -93.33 | 0.03 | 200.0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 2.21 | -20.79 | 6.86 | 12.09 | 5.57 | 6.91 | 1.29 | 41.76 | 18.80 | 25.92 | 4.48 | 7.18 | 2.71 | 38.97 | 0.00 | 0 | 124 | 0.0 | 7.52 | 11.74 |
| 2022 (2) | 88.44 | 4.23 | 80.31 | 3.44 | 4.8 | 3.23 | 0.59 | 20.41 | 0 | 0 | 0.01 | 0.0 | 0.08 | 0 | 0.15 | -42.31 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 2.79 | 15.77 | 6.12 | 26.71 | 5.21 | 28.96 | 0.91 | 15.19 | 14.93 | -8.69 | 4.18 | 28.62 | 1.95 | 48.85 | 0.00 | 0 | 124 | 0.0 | 6.73 | 24.4 |
| 2021 (1) | 84.85 | -3.97 | 77.64 | -6.66 | 4.65 | 5.92 | 0.49 | -14.04 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.26 | 13.04 | 0.02 | -33.33 | 0 | 0 | 0.05 | 0 | -0.03 | 0 | 2.41 | 37.71 | 4.83 | 102.09 | 4.04 | 105.08 | 0.79 | 88.1 | 16.35 | -6.84 | 3.25 | 104.4 | 1.31 | 627.78 | 0.00 | 0 | 124 | 0.0 | 5.41 | 81.54 |
| 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) | 22.03 | -18.01 | -10.81 | 19.47 | -17.5 | -12.34 | 1.43 | -14.88 | -3.38 | 0.16 | 0.0 | -5.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.09 | -67.86 | -72.73 | 1.23 | -34.57 | -8.89 | 0.95 | -36.67 | -12.84 | 0.28 | -26.32 | 7.69 | 22.80 | 12.48 | 19.75 | 0.77 | -36.36 | -12.5 | 0.69 | -29.59 | 13.11 | 0.77 | -80.75 | -12.5 | 124 | 0.0 | 0.0 | 1.43 | -32.23 | -9.49 |
| 25Q4 (7) | 26.87 | -14.4 | -11.73 | 23.6 | -18.56 | -13.27 | 1.68 | 13.51 | 20.86 | 0.16 | 6.67 | -11.11 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.28 | -34.88 | 366.67 | 1.88 | 36.23 | -1.05 | 1.5 | 32.74 | 1.35 | 0.38 | 58.33 | -9.52 | 20.27 | 14.91 | -8.36 | 1.21 | 31.52 | 0.83 | 0.98 | 75.0 | -14.78 | 4.00 | 43.37 | -1.48 | 124 | 0.0 | 0.0 | 2.11 | 31.06 | 0.48 |
| 25Q3 (6) | 31.39 | 2.25 | 21.15 | 28.98 | 2.88 | 23.06 | 1.48 | 5.71 | 14.73 | 0.15 | -16.67 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 133.33 | 0 | 0.43 | 26.47 | 30.3 | 1.38 | -6.76 | -2.82 | 1.13 | -7.38 | 0.0 | 0.24 | -7.69 | -17.24 | 17.64 | 0.28 | -12.28 | 0.92 | -7.07 | 0.0 | 0.56 | -21.13 | -13.85 | 2.79 | 49.2 | -2.45 | 124 | 0.0 | 0.0 | 1.61 | -6.4 | -0.62 |
| 25Q2 (5) | 30.7 | 24.29 | 17.22 | 28.17 | 26.83 | 16.65 | 1.4 | -5.41 | 10.24 | 0.18 | 5.88 | -10.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | -400.0 | -400.0 | 0.34 | 3.03 | -46.88 | 1.48 | 9.63 | 3.5 | 1.22 | 11.93 | 0.83 | 0.26 | 0.0 | 18.18 | 17.59 | -7.62 | 15.42 | 0.99 | 12.5 | 1.02 | 0.71 | 16.39 | 54.35 | 1.87 | 112.5 | -3.61 | 124 | 0.0 | 0.0 | 1.72 | 8.86 | 5.52 |
| 25Q1 (4) | 24.7 | -18.86 | 0.0 | 22.21 | -18.38 | 0.0 | 1.48 | 6.47 | 0.0 | 0.17 | -5.56 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.33 | 450.0 | 0.0 | 1.35 | -28.95 | 0.0 | 1.09 | -26.35 | 0.0 | 0.26 | -38.1 | 0.0 | 19.04 | -13.92 | 0.0 | 0.88 | -26.67 | 0.0 | 0.61 | -46.96 | 0.0 | 0.88 | -78.33 | 0.0 | 124 | 0.0 | 0.0 | 1.58 | -24.76 | 0.0 |
| 24Q4 (3) | 30.44 | 17.48 | 0.0 | 27.21 | 15.54 | 0.0 | 1.39 | 7.75 | 0.0 | 0.18 | 0.0 | 0.0 | -0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.06 | -81.82 | 0.0 | 1.9 | 33.8 | 0.0 | 1.48 | 30.97 | 0.0 | 0.42 | 44.83 | 0.0 | 22.12 | 10.0 | 0.0 | 1.20 | 30.43 | 0.0 | 1.15 | 76.92 | 0.0 | 4.06 | 41.96 | 0.0 | 124 | 0.0 | 0.0 | 2.1 | 29.63 | 0.0 |
| 24Q3 (2) | 25.91 | -1.07 | 0.0 | 23.55 | -2.48 | 0.0 | 1.29 | 1.57 | 0.0 | 0.18 | -10.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.33 | -48.44 | 0.0 | 1.42 | -0.7 | 0.0 | 1.13 | -6.61 | 0.0 | 0.29 | 31.82 | 0.0 | 20.11 | 31.96 | 0.0 | 0.92 | -6.12 | 0.0 | 0.65 | 41.3 | 0.0 | 2.86 | 47.42 | 0.0 | 124 | 0.0 | 0.0 | 1.62 | -0.61 | 0.0 |
| 24Q2 (1) | 26.19 | 0.0 | 0.0 | 24.15 | 0.0 | 0.0 | 1.27 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.64 | 0.0 | 0.0 | 1.43 | 0.0 | 0.0 | 1.21 | 0.0 | 0.0 | 0.22 | 0.0 | 0.0 | 15.24 | 0.0 | 0.0 | 0.98 | 0.0 | 0.0 | 0.46 | 0.0 | 0.0 | 1.94 | 0.0 | 0.0 | 124 | 0.0 | 0.0 | 1.63 | 0.0 | 0.0 |