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 | 48.81 | 15.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.55 | 36.42 | 17.96 | 30.71 | 4.59 | 64.52 | 20.37 | 20.75 | 1.34 | 31.37 | 1.34 | 31.37 | 0.00 | 0 | 1343 | 0.0 | 62.39 | 12.76 |
| 2024 (4) | 0 | 0 | 0 | 0 | 0 | 0 | 42.19 | 34.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.53 | 8.54 | 13.74 | 6.59 | 2.79 | 19.23 | 16.87 | 9.76 | 1.02 | 6.25 | 1.02 | 6.25 | 0.00 | 0 | 1343 | 0.0 | 55.33 | 24.7 |
| 2023 (3) | 0 | 0 | 0 | 0 | 0 | 0 | 31.35 | 53.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.23 | 26.81 | 12.89 | 23.94 | 2.34 | 45.34 | 15.37 | 14.7 | 0.96 | 24.68 | 0.96 | 24.68 | 0.00 | 0 | 1343 | 0.0 | 44.37 | 82.29 |
| 2022 (2) | 0 | 0 | 0 | 0 | 0 | 0 | 20.47 | 19.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.01 | -48.5 | 10.4 | -44.03 | 1.61 | -66.03 | 13.40 | -34.12 | 0.77 | -44.2 | 0.77 | -44.2 | 0.00 | 0 | 1343 | 0.0 | 24.34 | -13.23 |
| 2021 (1) | 0 | 0 | 0 | 0 | 0 | 0 | 17.2 | -9.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.32 | 17.07 | 18.58 | 17.74 | 4.74 | 14.77 | 20.34 | -2.02 | 1.38 | 17.95 | 1.38 | 17.95 | 0.00 | 0 | 1343 | 0.0 | 28.05 | 0.68 |
| 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 | 12.62 | -0.24 | 6.77 | 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 | 8.01 | 68.99 | 61.82 | 6.4 | 66.67 | 61.21 | 1.61 | 80.9 | 64.29 | 20.10 | 6.46 | 1.26 | 0.48 | 65.52 | 60.0 | 0.48 | 65.52 | 60.0 | 0.48 | -64.18 | 60.0 | 1343 | 0.0 | 0.0 | 17.44 | 20.11 | 15.27 |
| 25Q4 (7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.65 | 2.93 | 10.29 | 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 | 4.74 | -17.71 | 29.16 | 3.84 | -13.51 | 34.74 | 0.89 | -32.58 | 8.54 | 18.88 | -17.55 | -15.11 | 0.29 | -12.12 | 38.1 | 0.29 | -12.12 | 38.1 | 1.34 | 27.62 | 31.37 | 1343 | 0.0 | 0.0 | 14.52 | -7.4 | 3.79 |
| 25Q3 (6) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.29 | 1.91 | 8.57 | 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 | 5.76 | -18.99 | 26.04 | 4.44 | -22.24 | 7.77 | 1.32 | -5.71 | 186.96 | 22.90 | 16.48 | 129.92 | 0.33 | -23.26 | 6.45 | 0.33 | -23.26 | 6.45 | 1.05 | 45.83 | 29.63 | 1343 | 0.0 | 0.0 | 15.68 | -8.09 | 3.91 |
| 25Q2 (5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.06 | 2.03 | 23.31 | 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 | 7.11 | 43.64 | 141.84 | 5.71 | 43.83 | 134.98 | 1.4 | 42.86 | 174.51 | 19.66 | -0.96 | 14.24 | 0.43 | 43.33 | 138.89 | 0.43 | 43.33 | 138.89 | 0.72 | 140.0 | 44.0 | 1343 | 0.0 | 0.0 | 17.06 | 12.76 | 41.81 |
| 25Q1 (4) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 11.82 | 3.05 | 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 | 4.95 | 34.88 | 0.0 | 3.97 | 39.3 | 0.0 | 0.98 | 19.51 | 0.0 | 19.85 | -10.75 | 0.0 | 0.30 | 42.86 | 0.0 | 0.30 | 42.86 | 0.0 | 0.30 | -70.59 | 0.0 | 1343 | 0.0 | 0.0 | 15.13 | 8.15 | 0.0 |
| 24Q4 (3) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 11.47 | 1.33 | 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 | 3.67 | -19.69 | 0.0 | 2.85 | -30.83 | 0.0 | 0.82 | 78.26 | 0.0 | 22.24 | 123.29 | 0.0 | 0.21 | -32.26 | 0.0 | 0.21 | -32.26 | 0.0 | 1.02 | 25.93 | 0.0 | 1343 | 0.0 | 0.0 | 13.99 | -7.29 | 0.0 |
| 24Q3 (2) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 11.32 | 15.75 | 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 | 4.57 | 55.44 | 0.0 | 4.12 | 69.55 | 0.0 | 0.46 | -9.8 | 0.0 | 9.96 | -42.13 | 0.0 | 0.31 | 72.22 | 0.0 | 0.31 | 72.22 | 0.0 | 0.81 | 62.0 | 0.0 | 1343 | 0.0 | 0.0 | 15.09 | 25.44 | 0.0 |
| 24Q2 (1) | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 9.78 | 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 | 2.94 | 0.0 | 0.0 | 2.43 | 0.0 | 0.0 | 0.51 | 0.0 | 0.0 | 17.21 | 0.0 | 0.0 | 0.18 | 0.0 | 0.0 | 0.18 | 0.0 | 0.0 | 0.50 | 0.0 | 0.0 | 1343 | 0.0 | 0.0 | 12.03 | 0.0 | 0.0 |