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 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 (5) | 0 | 0 | 0 | 0 | 0 | 0 | 110.48 | 4.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 65.63 | -10.82 | 50.24 | -19.06 | 15.39 | 33.59 | 23.45 | 49.84 | 4.52 | -19.14 | 4.52 | -19.14 | 0.00 | 0 | 1111 | 0.0 | 117.28 | -4.99 |
| 2023 (4) | 0 | 0 | 0 | 0 | 0 | 0 | 105.67 | 28.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73.59 | 149.97 | 62.07 | 180.86 | 11.52 | 56.95 | 15.65 | -37.2 | 5.59 | 182.32 | 5.59 | 180.9 | 0.00 | 0 | 1111 | -0.54 | 123.44 | 133.13 |
| 2022 (3) | 0 | 0 | 0 | 0 | 0 | 0 | 82.25 | 27.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.44 | -54.74 | 22.1 | -60.75 | 7.34 | -16.11 | 24.92 | 85.28 | 1.98 | -60.56 | 1.99 | -60.75 | 0.00 | 0 | 1117 | -0.36 | 52.95 | -29.44 |
| 2021 (2) | 0 | 0 | 0 | 0 | 0 | 0 | 64.65 | -0.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 65.05 | 3.86 | 56.3 | 2.53 | 8.75 | 13.34 | 13.45 | 9.17 | 5.02 | 2.45 | 5.07 | 2.63 | 0.00 | 0 | 1121 | 0.09 | 75.04 | -2.06 |
| 2020 (1) | 0 | 0 | 0 | 0 | 0 | 0 | 65.13 | -4.68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62.63 | 60.43 | 54.91 | 61.5 | 7.72 | 53.17 | 12.32 | -4.64 | 4.90 | 63.88 | 4.94 | 61.44 | 0.00 | 0 | 1120 | -1.58 | 76.62 | 25.46 |
| 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 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 25Q2 (8) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.81 | 3.78 | 3.82 | 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 | 16.63 | 107.1 | 5.12 | 9.43 | 49.68 | -22.7 | 7.2 | 316.18 | 99.45 | 43.29 | 101.07 | 89.37 | 0.85 | 49.12 | -22.73 | 0.85 | 49.12 | -22.73 | 1.42 | 149.12 | -51.2 | 1111 | 0.0 | 0.0 | 27.19 | 33.55 | -5.72 |
| 25Q1 (7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.76 | -2.6 | 4.56 | 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 | 8.03 | -46.11 | -65.04 | 6.3 | -45.55 | -68.8 | 1.73 | -48.2 | -37.77 | 21.53 | -3.8 | 77.93 | 0.57 | -45.19 | -68.68 | 0.57 | -45.19 | -68.68 | 0.57 | -87.39 | -68.68 | 1111 | 0.0 | 0.0 | 20.36 | -27.29 | -42.53 |
| 24Q4 (6) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.5 | 2.96 | 6.26 | 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 | 14.9 | 24.69 | -26.16 | 11.57 | 84.24 | -32.3 | 3.34 | -40.99 | 8.09 | 22.38 | -52.78 | 46.08 | 1.04 | 82.46 | -32.47 | 1.04 | 82.46 | -32.47 | 4.52 | 29.89 | -19.14 | 1111 | 0.0 | 0.0 | 28.0 | 11.91 | -15.18 |
| 24Q3 (5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.68 | -0.25 | 2.71 | 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 | 11.95 | -24.46 | -51.2 | 6.28 | -48.52 | -70.74 | 5.66 | 56.79 | 87.42 | 47.40 | 107.35 | 283.81 | 0.57 | -48.18 | -70.47 | 0.57 | -48.18 | -70.47 | 3.48 | 19.59 | -14.07 | 1111 | 0.0 | 0.0 | 25.02 | -13.25 | -33.07 |
| 24Q2 (4) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 27.75 | 4.52 | 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 | 15.82 | -31.13 | 0.0 | 12.2 | -39.57 | 0.0 | 3.61 | 29.86 | 0.0 | 22.86 | 88.93 | 0.0 | 1.10 | -39.56 | 0.0 | 1.10 | -39.56 | 0.0 | 2.91 | 59.89 | 0.0 | 1111 | 0.0 | 0.0 | 28.84 | -18.6 | 0.0 |
| 24Q1 (3) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 26.55 | -1.01 | 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 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 22.97 | 13.83 | 0.0 | 20.19 | 18.14 | 0.0 | 2.78 | -10.03 | 0.0 | 12.10 | -21.02 | 0.0 | 1.82 | 18.18 | 0.0 | 1.82 | 18.18 | 0.0 | 1.82 | -67.44 | 0.0 | 1111 | 0.0 | 0.0 | 35.43 | 7.33 | 0.0 |
| 23Q4 (2) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 26.82 | -0.48 | 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 | 20.18 | -17.6 | 0.0 | 17.09 | -20.36 | 0.0 | 3.09 | 2.32 | 0.0 | 15.32 | 24.05 | 0.0 | 1.54 | -20.21 | 0.0 | 1.54 | -20.21 | 0.0 | 5.59 | 38.02 | 0.0 | 1111 | 0.0 | 0.0 | 33.01 | -11.69 | 0.0 |
| 23Q3 (1) | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 26.95 | 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 | 24.49 | 0.0 | 0.0 | 21.46 | 0.0 | 0.0 | 3.02 | 0.0 | 0.0 | 12.35 | 0.0 | 0.0 | 1.93 | 0.0 | 0.0 | 1.93 | 0.0 | 0.0 | 4.05 | 0.0 | 0.0 | 1111 | 0.0 | 0.0 | 37.38 | 0.0 | 0.0 |