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 | 571.1 | 3.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 152.45 | 8.41 | 122.32 | 8.85 | 30.13 | 6.62 | 19.76 | -1.69 | 1.25 | 2.46 | 1.26 | 8.62 | 0.00 | 0 | 9718 | 6.0 | 531.51 | 2.7 |
| 2024 (4) | 0 | 0 | 0 | 0 | 0 | 0 | 554.37 | 12.87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 140.63 | 13.16 | 112.37 | 6.33 | 28.26 | 51.94 | 20.10 | 34.27 | 1.22 | -4.69 | 1.16 | 6.42 | 0.00 | 0 | 9168 | 11.51 | 517.54 | 17.33 |
| 2023 (3) | 0 | 0 | 0 | 0 | 0 | 0 | 491.17 | 47.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 124.28 | 3.22 | 105.68 | 4.41 | 18.6 | -3.02 | 14.97 | -6.03 | 1.28 | 1.59 | 1.09 | 4.81 | 0.00 | 0 | 8222 | 2.39 | 441.11 | 67.46 |
| 2022 (2) | 0 | 0 | 0 | 0 | 0 | 0 | 333.0 | 37.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 120.4 | 107.51 | 101.22 | 98.47 | 19.18 | 173.22 | 15.93 | 31.65 | 1.26 | 90.91 | 1.04 | 100.0 | 0.00 | 0 | 8030 | 3.71 | 263.42 | 99.44 |
| 2021 (1) | 0 | 0 | 0 | 0 | 0 | 0 | 241.71 | -3.42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58.02 | 7.74 | 51.0 | 8.46 | 7.02 | 2.78 | 12.10 | -4.65 | 0.66 | 4.76 | 0.52 | 8.33 | 0.00 | 0 | 7743 | 3.39 | 132.08 | -13.17 |
| 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 | 145.77 | -0.74 | 3.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.25 | 30.55 | 15.12 | 34.38 | 40.56 | 17.14 | 8.87 | 2.31 | 7.91 | 20.50 | -21.7 | -6.26 | 0.35 | 40.0 | 9.37 | 0.35 | 40.0 | 16.67 | 0.35 | -72.22 | 9.37 | 9718 | 0.0 | 6.0 | 137.56 | 7.06 | 3.31 |
| 25Q4 (7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 146.85 | 2.41 | 3.1 | 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 | 33.13 | -17.2 | 7.81 | 24.46 | -27.27 | 3.21 | 8.67 | 35.89 | 23.33 | 26.18 | 64.04 | 14.42 | 0.25 | -28.57 | -3.85 | 0.25 | -28.57 | 4.17 | 1.26 | 24.75 | 2.44 | 9718 | 0.0 | 6.0 | 128.49 | -4.16 | 0.63 |
| 25Q3 (6) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 143.39 | 2.22 | 0.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.01 | -4.14 | 28.61 | 33.63 | -3.58 | 28.21 | 6.38 | -7.0 | 30.47 | 15.96 | -2.86 | 1.59 | 0.35 | -2.78 | 20.69 | 0.35 | -2.78 | 29.63 | 1.01 | 53.03 | 4.12 | 9718 | 0.0 | 6.0 | 134.07 | -1.27 | 4.84 |
| 25Q2 (5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 140.28 | -0.21 | 2.1 | 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 | 41.74 | 11.1 | -4.66 | 34.88 | 18.84 | 2.59 | 6.86 | -16.55 | -29.93 | 16.43 | -24.87 | -26.49 | 0.36 | 12.5 | -12.2 | 0.36 | 20.0 | 2.86 | 0.66 | 106.25 | -13.16 | 9718 | 6.0 | 18.2 | 135.8 | 1.99 | -1.14 |
| 25Q1 (4) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 140.58 | -1.3 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 37.57 | 22.26 | 0.0 | 29.35 | 23.84 | 0.0 | 8.22 | 16.93 | 0.0 | 21.87 | -4.41 | 0.0 | 0.32 | 23.08 | 0.0 | 0.30 | 25.0 | 0.0 | 0.32 | -73.98 | 0.0 | 9168 | 0.0 | 0.0 | 133.15 | 4.28 | 0.0 |
| 24Q4 (3) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 142.43 | -0.52 | 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 | 30.73 | -1.22 | 0.0 | 23.7 | -9.65 | 0.0 | 7.03 | 43.76 | 0.0 | 22.88 | 45.64 | 0.0 | 0.26 | -10.34 | 0.0 | 0.24 | -11.11 | 0.0 | 1.23 | 26.8 | 0.0 | 9168 | 0.0 | 0.0 | 127.69 | -0.15 | 0.0 |
| 24Q3 (2) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 143.17 | 4.21 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 31.11 | -28.94 | 0.0 | 26.23 | -22.85 | 0.0 | 4.89 | -50.05 | 0.0 | 15.71 | -29.71 | 0.0 | 0.29 | -29.27 | 0.0 | 0.27 | -22.86 | 0.0 | 0.97 | 27.63 | 0.0 | 9168 | 11.51 | 0.0 | 127.88 | -6.91 | 0.0 |
| 24Q2 (1) | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 137.39 | 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 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 43.78 | 0.0 | 0.0 | 34.0 | 0.0 | 0.0 | 9.79 | 0.0 | 0.0 | 22.35 | 0.0 | 0.0 | 0.41 | 0.0 | 0.0 | 0.35 | 0.0 | 0.0 | 0.76 | 0.0 | 0.0 | 8222 | 0.0 | 0.0 | 137.37 | 0.0 | 0.0 |