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 | 87.14 | 5.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.67 | 19.16 | 12.78 | 32.99 | 2.89 | -18.13 | 18.44 | -31.35 | 0.67 | 21.82 | 0.69 | 32.69 | 0.00 | 0 | 1879 | 10.79 | 69.11 | 0.55 |
| 2024 (4) | 0 | 0 | 0 | 0 | 0 | 0 | 82.96 | 22.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.15 | 9.13 | 9.61 | 11.1 | 3.53 | 3.82 | 26.86 | -4.82 | 0.55 | -21.43 | 0.52 | 10.64 | 0.00 | 0 | 1696 | 37.44 | 68.73 | 22.34 |
| 2023 (3) | 0 | 0 | 0 | 0 | 0 | 0 | 67.68 | 43.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.05 | 5.7 | 8.65 | -7.49 | 3.4 | 65.05 | 28.22 | 56.34 | 0.70 | -6.67 | 0.47 | -7.84 | 0.00 | 0 | 1234 | 3.01 | 56.18 | 78.92 |
| 2022 (2) | 0 | 0 | 0 | 0 | 0 | 0 | 47.13 | 20.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.4 | 8.57 | 9.35 | 2.75 | 2.06 | 46.1 | 18.05 | 34.7 | 0.75 | -3.85 | 0.51 | 4.08 | 0.00 | 0 | 1198 | 3.01 | 31.4 | 33.96 |
| 2021 (1) | 0 | 0 | 0 | 0 | 0 | 0 | 39.02 | -8.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.5 | 18.38 | 9.1 | 19.27 | 1.41 | 14.63 | 13.40 | -3.67 | 0.78 | 16.42 | 0.49 | 19.51 | 0.00 | 0 | 1163 | 2.92 | 23.44 | -13.57 |
| 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 | 21.22 | -3.41 | -2.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.67 | 12.53 | 31.18 | 3.71 | 9.44 | 39.47 | 0.97 | 25.97 | 7.78 | 20.66 | 11.74 | -18.4 | 0.20 | 11.11 | 33.33 | 0.20 | 11.11 | 42.86 | 0.20 | -70.59 | 33.33 | 1840 | 0.0 | 3.02 | 17.38 | 0.81 | 0.0 |
| 25Q4 (7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.97 | 1.01 | 0.69 | 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 | 4.15 | 2.47 | 19.25 | 3.39 | -1.17 | 35.6 | 0.77 | 24.19 | -21.43 | 18.49 | 20.85 | -34.03 | 0.18 | -5.26 | 20.0 | 0.18 | -5.26 | 28.57 | 0.68 | 38.78 | 23.64 | 1840 | 0.0 | 8.49 | 17.24 | -0.12 | -2.6 |
| 25Q3 (6) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.75 | 0.05 | 0.83 | 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 | 4.05 | 3.85 | 26.56 | 3.43 | 3.94 | 39.43 | 0.62 | 3.33 | -16.22 | 15.30 | -0.58 | -34.17 | 0.19 | 18.75 | 35.71 | 0.19 | 5.56 | 46.15 | 0.49 | 58.06 | 19.51 | 1840 | 0.0 | 3.02 | 17.26 | 0.12 | -1.26 |
| 25Q2 (5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.74 | 0.28 | 4.77 | 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 | 3.9 | 9.55 | 4.0 | 3.3 | 24.06 | 12.24 | 0.6 | -33.33 | -25.93 | 15.39 | -39.22 | -28.49 | 0.16 | 6.67 | 6.67 | 0.18 | 28.57 | 12.5 | 0.31 | 106.67 | 14.81 | 1840 | 3.02 | 3.02 | 17.24 | -0.81 | -3.96 |
| 25Q1 (4) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 21.68 | -0.64 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 3.56 | 2.3 | 0.0 | 2.66 | 6.4 | 0.0 | 0.9 | -8.16 | 0.0 | 25.32 | -9.67 | 0.0 | 0.15 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 | 0.15 | -72.73 | 0.0 | 1786 | 5.31 | 0.0 | 17.38 | -1.81 | 0.0 |
| 24Q4 (3) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 21.82 | 1.16 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 3.48 | 8.75 | 0.0 | 2.5 | 1.63 | 0.0 | 0.98 | 32.43 | 0.0 | 28.03 | 20.61 | 0.0 | 0.15 | 7.14 | 0.0 | 0.14 | 7.69 | 0.0 | 0.55 | 34.15 | 0.0 | 1696 | -5.04 | 0.0 | 17.7 | 1.26 | 0.0 |
| 24Q3 (2) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 21.57 | 3.95 | 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 | 3.2 | -14.67 | 0.0 | 2.46 | -16.33 | 0.0 | 0.74 | -8.64 | 0.0 | 23.24 | 7.99 | 0.0 | 0.14 | -6.67 | 0.0 | 0.13 | -18.75 | 0.0 | 0.41 | 51.85 | 0.0 | 1786 | 0.0 | 0.0 | 17.48 | -2.62 | 0.0 |
| 24Q2 (1) | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 20.75 | 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 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 3.75 | 0.0 | 0.0 | 2.94 | 0.0 | 0.0 | 0.81 | 0.0 | 0.0 | 21.52 | 0.0 | 0.0 | 0.15 | 0.0 | 0.0 | 0.16 | 0.0 | 0.0 | 0.27 | 0.0 | 0.0 | 1786 | 0.0 | 0.0 | 17.95 | 0.0 | 0.0 |