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) | 314.81 | 19.99 | 260.01 | 20.53 | 11.87 | 6.46 | 0.46 | 2.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.81 | 19.87 | 44.74 | 20.92 | 33.4 | 20.4 | 8.19 | 16.5 | 18.31 | -3.58 | 10.74 | 0.37 | 10.16 | 20.52 | 0.00 | 0 | 311 | 20.08 | 51.09 | 19.82 |
| 2024 (4) | 262.37 | 16.59 | 215.73 | 13.3 | 11.15 | 10.51 | 0.45 | 55.17 | 0.83 | -19.42 | 0.15 | 0.0 | 0.04 | 33.33 | 1.67 | 36.89 | 0.18 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.51 | 169.64 | 37.0 | 47.41 | 27.74 | 45.85 | 7.03 | 48.94 | 18.99 | 1.06 | 10.70 | 4.19 | 8.43 | 41.92 | 0.00 | 0 | 259 | 40.0 | 42.64 | 39.71 |
| 2023 (3) | 225.03 | -8.46 | 190.4 | -10.17 | 10.09 | 6.32 | 0.29 | 16.0 | 1.03 | 71.67 | 0.15 | 87.5 | 0.03 | 0.0 | 1.22 | -34.05 | 0.09 | -57.14 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0.56 | -70.05 | 25.1 | -4.45 | 19.02 | -7.71 | 4.72 | -5.41 | 18.79 | -1.11 | 10.27 | -7.73 | 5.94 | -1.49 | 0.00 | 0 | 185 | 0.0 | 30.52 | -0.62 |
| 2022 (2) | 245.83 | 15.21 | 211.95 | 17.35 | 9.49 | -1.35 | 0.25 | 19.05 | 0.6 | 122.22 | 0.08 | 300.0 | 0.03 | 50.0 | 1.85 | 277.55 | 0.21 | 90.91 | 0.1 | -41.18 | 0 | 0 | 0.12 | 500.0 | 1.87 | 0 | 26.27 | 18.07 | 20.61 | 11.89 | 4.99 | 13.41 | 19.00 | -3.85 | 11.13 | 11.86 | 6.03 | -2.9 | 0.00 | 0 | 185 | 0.0 | 30.71 | 18.53 |
| 2021 (1) | 213.37 | 47.48 | 180.61 | 44.4 | 9.62 | 19.65 | 0.21 | 0.0 | 0.27 | 12.5 | 0.02 | 100.0 | 0.02 | 0.0 | 0.49 | -55.45 | 0.11 | -42.11 | 0.17 | -63.83 | -0.25 | 0 | 0.02 | -33.33 | -0.89 | 0 | 22.25 | 66.04 | 18.42 | 82.38 | 4.4 | 76.0 | 19.76 | 5.78 | 9.95 | 33.2 | 6.21 | 133.46 | 0.00 | 0 | 185 | 37.04 | 25.91 | 59.45 |
| 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) | 73.53 | -21.93 | 18.87 | 60.51 | -20.91 | 16.81 | 3.1 | 11.11 | 9.93 | 0.08 | -20.0 | -20.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.21 | 124.42 | 23.53 | 10.13 | -27.85 | 36.52 | 7.4 | -31.92 | 34.79 | 1.96 | -26.59 | 31.54 | 19.32 | 1.52 | -4.07 | 2.38 | -32.0 | 12.26 | 2.31 | -38.73 | 35.09 | 2.38 | -77.86 | 12.26 | 311 | 0.0 | 20.08 | 11.89 | -24.41 | 34.35 |
| 25Q4 (7) | 94.19 | 16.47 | 30.49 | 76.51 | 14.6 | 36.14 | 2.79 | -15.96 | 6.9 | 0.1 | -9.09 | -9.09 | 0.24 | -7.69 | 14.29 | 0.04 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.27 | 0 | 50.0 | 0.09 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | -0.86 | -140.95 | -509.52 | 14.04 | 9.01 | 3.31 | 10.87 | 13.58 | 5.53 | 2.67 | 25.94 | -1.11 | 19.03 | 15.4 | -4.08 | 3.50 | 13.64 | -12.06 | 3.77 | 57.08 | 16.36 | 10.75 | 48.28 | 0.37 | 311 | 0.0 | 20.08 | 15.73 | 8.11 | 4.94 |
| 25Q3 (6) | 80.87 | 3.83 | 17.53 | 66.76 | 2.82 | 15.22 | 3.32 | 12.93 | 12.16 | 0.11 | -26.67 | 10.0 | 0.26 | 8.33 | 36.84 | 0.04 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 1.63 | 0 | -2.4 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.1 | 438.46 | 35.48 | 12.88 | 23.73 | 36.01 | 9.57 | 28.28 | 33.47 | 2.12 | 11.58 | 35.9 | 16.49 | -9.74 | -0.12 | 3.08 | 28.33 | 11.19 | 2.40 | 5.73 | 32.6 | 7.25 | 73.86 | 7.57 | 311 | 0.0 | 20.08 | 14.55 | 21.55 | 33.73 |
| 25Q2 (5) | 77.89 | 25.91 | 14.88 | 64.93 | 25.35 | 14.86 | 2.94 | 4.26 | 1.73 | 0.15 | 50.0 | -6.25 | 0.24 | 0.0 | 26.32 | 0.04 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.39 | 129.41 | 750.0 | 10.41 | 40.3 | 25.12 | 7.46 | 35.88 | 18.23 | 1.9 | 27.52 | 15.85 | 18.27 | -9.29 | -7.49 | 2.40 | 13.21 | -29.62 | 2.27 | 32.75 | 10.73 | 4.17 | 96.7 | -24.86 | 311 | 20.08 | 68.11 | 11.97 | 35.25 | 23.4 |
| 25Q1 (4) | 61.86 | -14.3 | 0.0 | 51.8 | -7.83 | 0.0 | 2.82 | 8.05 | 0.0 | 0.1 | -9.09 | 0.0 | 0.24 | 14.29 | 0.0 | 0.04 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.17 | -19.05 | 0.0 | 7.42 | -45.4 | 0.0 | 5.49 | -46.7 | 0.0 | 1.49 | -44.81 | 0.0 | 20.14 | 1.51 | 0.0 | 2.12 | -46.73 | 0.0 | 1.71 | -47.22 | 0.0 | 2.12 | -80.21 | 0.0 | 259 | 0.0 | 0.0 | 8.85 | -40.96 | 0.0 |
| 24Q4 (3) | 72.18 | 4.9 | 0.0 | 56.2 | -3.0 | 0.0 | 2.61 | -11.82 | 0.0 | 0.11 | 10.0 | 0.0 | 0.21 | 10.53 | 0.0 | 0.04 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0.0 | 0.18 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.21 | -86.45 | 0.0 | 13.59 | 43.51 | 0.0 | 10.3 | 43.65 | 0.0 | 2.7 | 73.08 | 0.0 | 19.84 | 20.17 | 0.0 | 3.98 | 43.68 | 0.0 | 3.24 | 79.01 | 0.0 | 10.71 | 58.9 | 0.0 | 259 | 0.0 | 0.0 | 14.99 | 37.78 | 0.0 |
| 24Q3 (2) | 68.81 | 1.49 | 0.0 | 57.94 | 2.49 | 0.0 | 2.96 | 2.42 | 0.0 | 0.1 | -37.5 | 0.0 | 0.19 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 1.67 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 1.55 | 2683.33 | 0.0 | 9.47 | 13.82 | 0.0 | 7.17 | 13.63 | 0.0 | 1.56 | -4.88 | 0.0 | 16.51 | -16.41 | 0.0 | 2.77 | -18.77 | 0.0 | 1.81 | -11.71 | 0.0 | 6.74 | 21.44 | 0.0 | 259 | 40.0 | 0.0 | 10.88 | 12.16 | 0.0 |
| 24Q2 (1) | 67.8 | 0.0 | 0.0 | 56.53 | 0.0 | 0.0 | 2.89 | 0.0 | 0.0 | 0.16 | 0.0 | 0.0 | 0.19 | 0.0 | 0.0 | 0.04 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | 8.32 | 0.0 | 0.0 | 6.31 | 0.0 | 0.0 | 1.64 | 0.0 | 0.0 | 19.75 | 0.0 | 0.0 | 3.41 | 0.0 | 0.0 | 2.05 | 0.0 | 0.0 | 5.55 | 0.0 | 0.0 | 185 | 0.0 | 0.0 | 9.7 | 0.0 | 0.0 |