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) | 33.68 | 2.5 | 27.96 | 2.23 | 2.21 | 5.74 | 0.06 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.47 | 0 | 2.04 | 20.71 | 1.57 | 35.34 | 0.43 | -18.87 | 21.26 | -32.31 | 1.14 | 35.71 | 2.22 | 5.71 | 0.00 | 0 | 137 | 0.0 | 9.45 | 0.96 |
| 2024 (4) | 32.86 | 4.38 | 27.35 | 2.01 | 2.09 | 5.03 | 0.05 | 25.0 | 0.39 | 5.41 | 0.79 | -9.2 | 0 | 0 | 0.02 | 0 | 0.09 | 50.0 | -1.38 | 0 | 0 | 0 | 0.05 | 0 | -1.72 | 0 | 1.69 | 29.01 | 1.16 | 18.37 | 0.53 | 82.76 | 31.41 | 42.0 | 0.84 | 18.31 | 2.10 | 22.09 | 0.00 | 0 | 137 | 0.0 | 9.36 | 3.31 |
| 2023 (3) | 31.48 | -0.16 | 26.81 | 2.45 | 1.99 | 4.19 | 0.04 | 300.0 | 0.37 | 32.14 | 0.87 | -7.45 | 0 | 0 | 0 | 0 | 0.06 | 50.0 | -0.19 | 0 | 0 | 0 | 0 | 0 | -1.38 | 0 | 1.31 | -34.17 | 0.98 | -31.94 | 0.29 | -48.21 | 22.12 | -20.6 | 0.71 | -32.38 | 1.72 | -18.87 | 0.00 | 0 | 137 | 0.0 | 9.06 | -4.03 |
| 2022 (2) | 31.53 | 2.24 | 26.17 | 3.11 | 1.91 | -1.55 | 0.01 | 0.0 | 0.28 | 27.27 | 0.94 | -6.0 | 0 | 0 | 0.02 | 0.0 | 0.04 | 100.0 | -0.28 | 0 | 0 | 0 | 0 | 0 | -1.46 | 0 | 1.99 | -9.55 | 1.44 | -35.14 | 0.56 | 0 | 27.86 | 0 | 1.05 | -35.19 | 2.12 | -17.83 | 0.00 | 0 | 137 | 0.0 | 9.44 | -2.38 |
| 2021 (1) | 30.84 | 8.98 | 25.38 | 1.4 | 1.94 | 30.2 | 0.01 | -50.0 | 0.22 | -18.52 | 1.0 | -5.66 | 0 | 0 | 0.02 | 0.0 | 0.02 | -33.33 | -0.02 | 0 | 0 | 0 | 0 | 0 | -1.31 | 0 | 2.2 | 511.11 | 2.22 | 616.13 | -0.01 | 0 | 0.00 | 0 | 1.62 | 604.35 | 2.58 | 104.76 | 0.00 | 0 | 137 | 0.74 | 9.67 | 23.03 |
| 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) | 8.29 | -2.36 | 7.38 | 7.17 | 1.13 | 9.13 | 0.51 | -7.27 | -1.92 | 0 | -100.0 | 0 | 0.13 | 18.18 | 44.44 | 0.17 | -5.56 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 0 | -0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.29 | 0.0 | -31.82 | 0.31 | -44.64 | -24.39 | 0.24 | -40.0 | -25.0 | 0.06 | -53.85 | -25.0 | 20.21 | -11.09 | 0.15 | 0.18 | -37.93 | -21.74 | 0.39 | -22.0 | 0.0 | 0.18 | -84.21 | -21.74 | 137 | 0.0 | 0.0 | 2.22 | -7.5 | -1.33 |
| 25Q4 (7) | 8.49 | -3.19 | 1.8 | 7.09 | -1.12 | 2.75 | 0.55 | -6.78 | 7.84 | 0.03 | 0 | 0.0 | 0.11 | 10.0 | 22.22 | 0.18 | 0.0 | 5.88 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | -83.33 | -83.33 | -0.01 | 75.0 | 99.28 | 0 | 0 | 0 | 0.01 | 0.0 | -80.0 | -0.29 | 25.64 | 66.67 | 0.56 | -9.68 | 833.33 | 0.4 | -18.37 | 4100.0 | 0.13 | 0.0 | 85.71 | 22.73 | 11.09 | 0 | 0.29 | -19.44 | 3000.0 | 0.50 | -21.88 | -20.63 | 1.14 | 34.12 | 35.71 | 137 | 0.0 | 0.0 | 2.4 | -2.83 | 24.35 |
| 25Q3 (6) | 8.77 | 0.8 | 3.3 | 7.17 | 0.7 | 3.02 | 0.59 | 7.27 | 3.51 | 0 | -100.0 | 0 | 0.1 | 11.11 | 0.0 | 0.18 | -5.26 | -10.0 | 0 | 0 | 0 | 0.01 | 0 | -50.0 | 0.06 | 200.0 | 500.0 | -0.04 | 87.1 | 0 | 0 | 0 | 0 | 0.01 | 200.0 | 0 | -0.39 | 31.58 | -44.44 | 0.62 | 37.78 | -10.14 | 0.49 | 40.0 | 0.0 | 0.13 | 30.0 | -35.0 | 20.46 | -4.93 | -28.13 | 0.36 | 38.46 | 0.0 | 0.64 | -4.48 | 16.36 | 0.85 | 73.47 | 0.0 | 137 | 0.0 | 0.0 | 2.47 | 6.47 | -5.73 |
| 25Q2 (5) | 8.7 | 12.69 | 4.32 | 7.12 | 8.37 | 3.19 | 0.55 | 5.77 | 5.77 | 0.03 | 0 | 50.0 | 0.09 | 0.0 | -10.0 | 0.19 | 11.76 | -5.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 100.0 | -0.31 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | -0.57 | -159.09 | -111.11 | 0.45 | 9.76 | -30.77 | 0.35 | 9.38 | -25.53 | 0.1 | 25.0 | -44.44 | 21.52 | 6.64 | -20.74 | 0.26 | 13.04 | -23.53 | 0.67 | 71.79 | 24.07 | 0.49 | 113.04 | 0.0 | 137 | 0.0 | 0.0 | 2.32 | 3.11 | -10.42 |
| 25Q1 (4) | 7.72 | -7.43 | 0.0 | 6.57 | -4.78 | 0.0 | 0.52 | 1.96 | 0.0 | 0 | -100.0 | 0.0 | 0.09 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | -0.22 | 74.71 | 0.0 | 0.41 | 583.33 | 0.0 | 0.32 | 3300.0 | 0.0 | 0.08 | 14.29 | 0.0 | 20.18 | 0 | 0.0 | 0.23 | 2400.0 | 0.0 | 0.39 | -38.1 | 0.0 | 0.23 | -72.62 | 0.0 | 137 | 0.0 | 0.0 | 2.25 | 16.58 | 0.0 |
| 24Q4 (3) | 8.34 | -1.77 | 0.0 | 6.9 | -0.86 | 0.0 | 0.51 | -10.53 | 0.0 | 0.03 | 0 | 0.0 | 0.09 | -10.0 | 0.0 | 0.17 | -15.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.06 | 500.0 | 0.0 | -1.38 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 0 | 0.0 | -0.87 | -222.22 | 0.0 | 0.06 | -91.3 | 0.0 | -0.01 | -102.04 | 0.0 | 0.07 | -65.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.01 | -102.78 | 0.0 | 0.63 | 14.55 | 0.0 | 0.84 | -1.18 | 0.0 | 137 | 0.0 | 0.0 | 1.93 | -26.34 | 0.0 |
| 24Q3 (2) | 8.49 | 1.8 | 0.0 | 6.96 | 0.87 | 0.0 | 0.57 | 9.62 | 0.0 | 0 | -100.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.27 | 0.0 | 0.0 | 0.69 | 6.15 | 0.0 | 0.49 | 4.26 | 0.0 | 0.2 | 11.11 | 0.0 | 28.47 | 4.86 | 0.0 | 0.36 | 5.88 | 0.0 | 0.55 | 1.85 | 0.0 | 0.85 | 73.47 | 0.0 | 137 | 0.0 | 0.0 | 2.62 | 1.16 | 0.0 |
| 24Q2 (1) | 8.34 | 0.0 | 0.0 | 6.9 | 0.0 | 0.0 | 0.52 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 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 | -0.27 | 0.0 | 0.0 | 0.65 | 0.0 | 0.0 | 0.47 | 0.0 | 0.0 | 0.18 | 0.0 | 0.0 | 27.15 | 0.0 | 0.0 | 0.34 | 0.0 | 0.0 | 0.54 | 0.0 | 0.0 | 0.49 | 0.0 | 0.0 | 137 | 0.0 | 0.0 | 2.59 | 0.0 | 0.0 |