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 | 202.46 | 2.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46.59 | -4.33 | 41.71 | -2.93 | 4.88 | -14.83 | 10.47 | -10.97 | 0.92 | -8.0 | 0.86 | -2.27 | 0.00 | 0 | 4485 | 4.91 | 188.49 | -3.57 |
| 2024 (4) | 0 | 0 | 0 | 0 | 0 | 0 | 198.46 | 10.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48.7 | 3.46 | 42.97 | 2.95 | 5.73 | 7.5 | 11.76 | 3.89 | 1.00 | -1.96 | 0.88 | 2.33 | 0.00 | 0 | 4275 | 5.06 | 195.46 | 15.17 |
| 2023 (3) | 0 | 0 | 0 | 0 | 0 | 0 | 180.29 | 46.52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47.07 | 12.31 | 41.74 | 13.49 | 5.33 | 3.7 | 11.32 | -7.59 | 1.02 | 3.03 | 0.86 | 13.16 | 0.00 | 0 | 4069 | 10.27 | 169.72 | 66.64 |
| 2022 (2) | 0 | 0 | 0 | 0 | 0 | 0 | 123.05 | 31.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.91 | 26.88 | 36.78 | 25.14 | 5.14 | 41.21 | 12.25 | 11.26 | 0.99 | 19.28 | 0.76 | 26.67 | 0.00 | 0 | 3690 | 5.01 | 101.85 | 46.23 |
| 2021 (1) | 0 | 0 | 0 | 0 | 0 | 0 | 93.92 | -10.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.03 | 14.37 | 29.39 | 16.67 | 3.64 | -1.62 | 11.01 | -13.92 | 0.83 | 13.7 | 0.60 | 15.38 | 0.00 | 0 | 3514 | 1.91 | 69.65 | -13.25 |
| 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 | 51.19 | -0.58 | 3.31 | 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 | 13.65 | 9.64 | 11.43 | 12.21 | 10.0 | 10.3 | 1.44 | 6.67 | 22.03 | 10.53 | -3.04 | 9.35 | 0.25 | 0.0 | -3.85 | 0.25 | 8.7 | 8.7 | 0.25 | -73.12 | -3.85 | 4865 | 7.99 | 13.8 | 48.47 | 2.32 | 0.9 |
| 25Q4 (7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51.49 | 0.0 | 2.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.45 | -4.82 | 40.68 | 11.1 | -5.13 | 44.91 | 1.35 | -2.17 | 13.45 | 10.86 | 3.13 | -19.26 | 0.25 | -7.41 | 38.89 | 0.23 | -4.17 | 43.75 | 0.93 | 32.86 | -7.92 | 4505 | 2.67 | 5.38 | 47.37 | -3.72 | 1.67 |
| 25Q3 (6) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51.49 | 3.15 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.08 | 48.47 | 5.48 | 11.7 | 49.23 | 4.37 | 1.38 | 42.27 | 15.97 | 10.53 | -4.53 | 9.46 | 0.27 | 50.0 | 3.85 | 0.24 | 50.0 | 4.35 | 0.70 | 59.09 | -15.66 | 4388 | 2.64 | 2.64 | 49.2 | 12.12 | -2.84 |
| 25Q2 (5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49.92 | 0.75 | 0.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.81 | -28.08 | -33.21 | 7.84 | -29.18 | -32.93 | 0.97 | -17.8 | -35.33 | 11.03 | 14.54 | -2.9 | 0.18 | -30.77 | -37.93 | 0.16 | -30.43 | -33.33 | 0.44 | 69.23 | -25.42 | 4275 | 0.0 | 5.06 | 43.88 | -8.66 | -11.83 |
| 25Q1 (4) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 49.55 | -1.45 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 12.25 | 38.42 | 0.0 | 11.07 | 44.52 | 0.0 | 1.18 | -0.84 | 0.0 | 9.63 | -28.4 | 0.0 | 0.26 | 44.44 | 0.0 | 0.23 | 43.75 | 0.0 | 0.26 | -74.26 | 0.0 | 4275 | 0.0 | 0.0 | 48.04 | 3.11 | 0.0 |
| 24Q4 (3) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 50.28 | -2.29 | 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 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 8.85 | -28.63 | 0.0 | 7.66 | -31.67 | 0.0 | 1.19 | 0.0 | 0.0 | 13.45 | 39.81 | 0.0 | 0.18 | -30.77 | 0.0 | 0.16 | -30.43 | 0.0 | 1.01 | 21.69 | 0.0 | 4275 | 0.0 | 0.0 | 46.59 | -8.0 | 0.0 |
| 24Q3 (2) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 51.46 | 3.83 | 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 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 12.4 | -5.99 | 0.0 | 11.21 | -4.11 | 0.0 | 1.19 | -20.67 | 0.0 | 9.62 | -15.32 | 0.0 | 0.26 | -10.34 | 0.0 | 0.23 | -4.17 | 0.0 | 0.83 | 40.68 | 0.0 | 4275 | 5.06 | 0.0 | 50.64 | 1.75 | 0.0 |
| 24Q2 (1) | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 49.56 | 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 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 13.19 | 0.0 | 0.0 | 11.69 | 0.0 | 0.0 | 1.5 | 0.0 | 0.0 | 11.36 | 0.0 | 0.0 | 0.29 | 0.0 | 0.0 | 0.24 | 0.0 | 0.0 | 0.59 | 0.0 | 0.0 | 4069 | 0.0 | 0.0 | 49.77 | 0.0 | 0.0 |