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 | 274.04 | 8.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 108.64 | 9.7 | 90.57 | 9.23 | 18.07 | 12.17 | 16.63 | 2.21 | 1.53 | 2.0 | 1.50 | 8.7 | 0.00 | 0 | 5920 | 7.27 | 255.63 | 9.37 |
| 2024 (4) | 0 | 0 | 0 | 0 | 0 | 0 | 251.98 | 18.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 99.03 | 20.27 | 82.92 | 21.57 | 16.11 | 14.09 | 16.27 | -5.13 | 1.50 | 15.38 | 1.38 | 22.12 | 0.00 | 0 | 5519 | 5.61 | 233.72 | 25.41 |
| 2023 (3) | 0 | 0 | 0 | 0 | 0 | 0 | 212.51 | 36.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 82.34 | 24.74 | 68.21 | 27.64 | 14.12 | 12.42 | 17.15 | -9.93 | 1.30 | 16.07 | 1.13 | 26.97 | 0.00 | 0 | 5226 | 9.42 | 186.37 | 57.3 |
| 2022 (2) | 0 | 0 | 0 | 0 | 0 | 0 | 155.85 | 27.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66.01 | 18.53 | 53.44 | 11.43 | 12.56 | 62.48 | 19.04 | 37.18 | 1.12 | 1.82 | 0.89 | 11.25 | 0.00 | 0 | 4776 | 9.94 | 118.48 | 31.13 |
| 2021 (1) | 0 | 0 | 0 | 0 | 0 | 0 | 122.45 | 0.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55.69 | 17.04 | 47.96 | 19.13 | 7.73 | 5.46 | 13.88 | -9.87 | 1.10 | 6.8 | 0.80 | 19.4 | 0.00 | 0 | 4344 | 11.04 | 90.35 | -0.71 |
| 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 | 67.98 | -2.68 | -0.37 | 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 | 28.98 | 2.55 | 10.82 | 24.26 | 2.32 | 11.59 | 4.71 | 3.52 | 7.05 | 16.27 | 0.99 | -3.38 | 0.40 | 0.0 | 2.56 | 0.40 | 2.56 | 11.11 | 0.40 | -73.86 | 2.56 | 6022 | 1.6 | 9.11 | 64.72 | 0.17 | 1.97 |
| 25Q4 (7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 69.85 | 0.94 | 2.83 | 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 | 28.26 | -4.37 | 18.29 | 23.71 | -3.85 | 21.97 | 4.55 | -6.76 | 2.48 | 16.11 | -2.48 | -13.39 | 0.40 | -4.76 | 14.29 | 0.39 | -4.88 | 21.88 | 1.53 | 35.4 | 2.0 | 5927 | 0.08 | 7.39 | 64.61 | -2.42 | 7.49 |
| 25Q3 (6) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 69.2 | 3.64 | 9.56 | 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 | 29.55 | 19.73 | 21.86 | 24.66 | 20.59 | 20.23 | 4.88 | 15.37 | 30.48 | 16.52 | -3.56 | 7.13 | 0.42 | 13.51 | 13.51 | 0.41 | 20.59 | 20.59 | 1.13 | 48.68 | -1.74 | 5922 | 7.3 | 7.3 | 66.21 | 7.96 | 13.18 |
| 25Q2 (5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66.77 | -2.14 | 7.8 | 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 | 24.68 | -5.62 | -5.08 | 20.45 | -5.93 | -7.3 | 4.23 | -3.86 | 7.63 | 17.13 | 1.72 | 13.29 | 0.37 | -5.13 | -7.5 | 0.34 | -5.56 | -8.11 | 0.76 | 94.87 | -2.56 | 5519 | 0.0 | 0.0 | 61.33 | -3.37 | 3.41 |
| 25Q1 (4) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 68.23 | 0.44 | 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 | 26.15 | 9.46 | 0.0 | 21.74 | 11.83 | 0.0 | 4.4 | -0.9 | 0.0 | 16.84 | -9.46 | 0.0 | 0.39 | 11.43 | 0.0 | 0.36 | 12.5 | 0.0 | 0.39 | -74.0 | 0.0 | 5519 | 0.0 | 0.0 | 63.47 | 5.59 | 0.0 |
| 24Q4 (3) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 67.93 | 7.55 | 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 | 23.89 | -1.48 | 0.0 | 19.44 | -5.22 | 0.0 | 4.44 | 18.72 | 0.0 | 18.60 | 20.62 | 0.0 | 0.35 | -5.41 | 0.0 | 0.32 | -5.88 | 0.0 | 1.50 | 30.43 | 0.0 | 5519 | 0.0 | 0.0 | 60.11 | 2.75 | 0.0 |
| 24Q3 (2) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 63.16 | 1.97 | 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 | 24.25 | -6.73 | 0.0 | 20.51 | -7.03 | 0.0 | 3.74 | -4.83 | 0.0 | 15.42 | 1.98 | 0.0 | 0.37 | -7.5 | 0.0 | 0.34 | -8.11 | 0.0 | 1.15 | 47.44 | 0.0 | 5519 | 0.0 | 0.0 | 58.5 | -1.37 | 0.0 |
| 24Q2 (1) | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 61.94 | 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 | 26.0 | 0.0 | 0.0 | 22.06 | 0.0 | 0.0 | 3.93 | 0.0 | 0.0 | 15.12 | 0.0 | 0.0 | 0.40 | 0.0 | 0.0 | 0.37 | 0.0 | 0.0 | 0.78 | 0.0 | 0.0 | 5519 | 0.0 | 0.0 | 59.31 | 0.0 | 0.0 |