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) | 0 | 0 | 0 | 0 | 0 | 0 | 779.57 | 1.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 211.17 | 15.05 | 177.75 | 18.94 | 33.42 | -1.94 | 15.83 | -14.75 | 1.50 | 12.78 | 1.51 | 18.9 | 0.00 | 0 | 11766 | 5.0 | 737.15 | 0.33 |
| 2024 (4) | 0 | 0 | 0 | 0 | 0 | 0 | 764.64 | 17.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 183.54 | 13.04 | 149.45 | 15.12 | 34.08 | 4.73 | 18.57 | -7.34 | 1.33 | 11.76 | 1.27 | 15.45 | 0.00 | 0 | 11206 | 3.21 | 734.71 | 21.45 |
| 2023 (3) | 0 | 0 | 0 | 0 | 0 | 0 | 648.43 | 55.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 162.37 | 24.41 | 129.82 | 18.33 | 32.54 | 56.44 | 20.04 | 25.8 | 1.19 | 15.53 | 1.10 | 18.28 | 0.00 | 0 | 10858 | 2.5 | 604.97 | 91.52 |
| 2022 (2) | 0 | 0 | 0 | 0 | 0 | 0 | 416.12 | 51.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 130.51 | 28.96 | 109.71 | 24.61 | 20.8 | 57.93 | 15.93 | 22.44 | 1.03 | 22.62 | 0.93 | 24.0 | 0.00 | 0 | 10593 | 0.99 | 315.88 | 70.13 |
| 2021 (1) | 0 | 0 | 0 | 0 | 0 | 0 | 274.92 | -7.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 101.2 | 21.77 | 88.04 | 25.04 | 13.17 | 3.7 | 13.01 | -14.86 | 0.84 | 23.53 | 0.75 | 25.0 | 0.00 | 0 | 10489 | 1.0 | 185.67 | -8.94 |
| 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) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 197.35 | -0.71 | 3.39 | 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 | 62.13 | 48.64 | 21.94 | 52.21 | 44.07 | 26.26 | 9.92 | 78.74 | 3.33 | 15.97 | 20.17 | -15.28 | 0.44 | 41.94 | 18.92 | 0.44 | 41.94 | 25.71 | 0.44 | -70.86 | 18.92 | 11766 | 0.0 | 5.0 | 189.8 | 10.45 | 4.08 |
| 25Q4 (7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 198.76 | 0.53 | 1.91 | 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 | 41.8 | -29.82 | -4.04 | 36.24 | -27.82 | -1.95 | 5.55 | -40.58 | -15.91 | 13.29 | -15.3 | -12.22 | 0.31 | -27.91 | -6.06 | 0.31 | -27.91 | 0.0 | 1.51 | 25.83 | 13.53 | 11766 | 0.0 | 5.0 | 171.84 | -11.15 | -5.2 |
| 25Q3 (6) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 197.71 | 2.85 | 0.26 | 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 | 59.56 | 1.19 | 30.39 | 50.21 | 0.52 | 31.96 | 9.34 | 4.71 | 22.41 | 15.69 | 3.56 | -6.05 | 0.43 | 2.38 | 26.47 | 0.43 | 2.38 | 34.37 | 1.20 | 53.85 | 20.0 | 11766 | 0.0 | 5.0 | 193.4 | 2.03 | 2.12 |
| 25Q2 (5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 192.24 | 0.72 | 0.14 | 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 | 58.86 | 15.53 | 27.18 | 49.95 | 20.8 | 38.25 | 8.92 | -7.08 | -12.12 | 15.15 | -19.63 | -30.95 | 0.42 | 13.51 | 31.25 | 0.42 | 20.0 | 35.48 | 0.78 | 110.81 | 18.18 | 11766 | 5.0 | 5.0 | 189.55 | 3.94 | 1.6 |
| 25Q1 (4) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 190.87 | -2.14 | 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 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 50.95 | 16.97 | 0.0 | 41.35 | 11.88 | 0.0 | 9.6 | 45.45 | 0.0 | 18.85 | 24.5 | 0.0 | 0.37 | 12.12 | 0.0 | 0.35 | 12.9 | 0.0 | 0.37 | -72.18 | 0.0 | 11206 | 0.0 | 0.0 | 182.36 | 0.61 | 0.0 |
| 24Q4 (3) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 195.04 | -1.1 | 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 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 43.56 | -4.64 | 0.0 | 36.96 | -2.86 | 0.0 | 6.6 | -13.5 | 0.0 | 15.14 | -9.34 | 0.0 | 0.33 | -2.94 | 0.0 | 0.31 | -3.13 | 0.0 | 1.33 | 33.0 | 0.0 | 11206 | 0.0 | 0.0 | 181.26 | -4.29 | 0.0 |
| 24Q3 (2) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 197.2 | 2.72 | 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 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 45.68 | -1.3 | 0.0 | 38.05 | 5.31 | 0.0 | 7.63 | -24.83 | 0.0 | 16.70 | -23.88 | 0.0 | 0.34 | 6.25 | 0.0 | 0.32 | 3.23 | 0.0 | 1.00 | 51.52 | 0.0 | 11206 | 0.0 | 0.0 | 189.38 | 1.51 | 0.0 |
| 24Q2 (1) | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 191.97 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 46.28 | 0.0 | 0.0 | 36.13 | 0.0 | 0.0 | 10.15 | 0.0 | 0.0 | 21.94 | 0.0 | 0.0 | 0.32 | 0.0 | 0.0 | 0.31 | 0.0 | 0.0 | 0.66 | 0.0 | 0.0 | 11206 | 0.0 | 0.0 | 186.56 | 0.0 | 0.0 |