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 | 958.8 | -4.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 326.26 | 11.9 | 264.24 | 14.23 | 62.02 | 2.97 | 19.01 | -7.99 | 1.90 | 13.1 | 1.90 | 14.46 | 0.00 | 0 | 13917 | 1.0 | 1014.11 | -4.21 |
| 2024 (4) | 0 | 0 | 0 | 0 | 0 | 0 | 1008.23 | 14.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 291.56 | 11.3 | 231.33 | 7.01 | 60.23 | 31.59 | 20.66 | 18.26 | 1.68 | 6.33 | 1.66 | 7.1 | 0.00 | 0 | 13779 | 1.0 | 1058.69 | 19.63 |
| 2023 (3) | 0 | 0 | 0 | 0 | 0 | 0 | 877.44 | 59.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 261.95 | 24.78 | 216.18 | 24.9 | 45.77 | 24.21 | 17.47 | -0.46 | 1.58 | 24.41 | 1.55 | 25.0 | 0.00 | 0 | 13643 | 0.0 | 884.97 | 97.77 |
| 2022 (2) | 0 | 0 | 0 | 0 | 0 | 0 | 548.52 | 49.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 209.93 | 7.45 | 173.08 | 0.59 | 36.85 | 58.15 | 17.55 | 47.11 | 1.27 | -2.31 | 1.24 | 0.0 | 0.00 | 0 | 13643 | 3.4 | 447.47 | 47.87 |
| 2021 (1) | 0 | 0 | 0 | 0 | 0 | 0 | 365.97 | -0.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 195.37 | 74.59 | 172.06 | 98.84 | 23.3 | -8.12 | 11.93 | -47.38 | 1.30 | 94.03 | 1.24 | 100.0 | 0.00 | 0 | 13194 | 2.64 | 302.61 | 18.23 |
| 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 | 240.65 | 0.22 | -0.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 93.28 | 16.57 | 38.93 | 76.63 | 17.64 | 43.56 | 16.65 | 11.9 | 20.92 | 17.85 | -3.98 | -12.93 | 0.55 | 17.02 | 41.03 | 0.55 | 17.02 | 44.74 | 0.55 | -71.05 | 41.03 | 13917 | 0.0 | 1.0 | 260.87 | 4.56 | 6.29 |
| 25Q4 (7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 240.11 | 0.04 | -5.68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80.02 | -18.51 | 18.25 | 65.14 | -20.82 | 23.42 | 14.88 | -6.59 | -0.07 | 18.59 | 14.61 | -15.5 | 0.47 | -20.34 | 23.68 | 0.47 | -20.34 | 23.68 | 1.90 | 32.87 | 13.1 | 13917 | 0.0 | 1.0 | 249.49 | -7.75 | -3.98 |
| 25Q3 (6) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 240.01 | 1.58 | -6.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 98.2 | 21.4 | 23.66 | 82.27 | 29.66 | 23.9 | 15.93 | -8.71 | 22.44 | 16.22 | -24.8 | -0.98 | 0.59 | 28.26 | 22.92 | 0.59 | 28.26 | 22.92 | 1.43 | 70.24 | 10.0 | 13917 | 0.0 | 1.0 | 270.44 | 8.72 | -1.25 |
| 25Q2 (5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 236.28 | -2.52 | -7.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80.89 | 20.48 | 9.27 | 63.45 | 18.86 | 13.59 | 17.45 | 26.72 | -3.96 | 21.57 | 5.22 | -12.14 | 0.46 | 17.95 | 12.2 | 0.46 | 21.05 | 15.0 | 0.84 | 115.38 | 3.7 | 13917 | 1.0 | 1.0 | 248.75 | 1.35 | -7.9 |
| 25Q1 (4) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 242.4 | -4.78 | 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 | 67.14 | -0.78 | 0.0 | 53.38 | 1.14 | 0.0 | 13.77 | -7.52 | 0.0 | 20.50 | -6.82 | 0.0 | 0.39 | 2.63 | 0.0 | 0.38 | 0.0 | 0.0 | 0.39 | -76.79 | 0.0 | 13779 | 0.0 | 0.0 | 245.43 | -5.54 | 0.0 |
| 24Q4 (3) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 254.58 | -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 | 67.67 | -14.78 | 0.0 | 52.78 | -20.51 | 0.0 | 14.89 | 14.45 | 0.0 | 22.00 | 34.31 | 0.0 | 0.38 | -20.83 | 0.0 | 0.38 | -20.83 | 0.0 | 1.68 | 29.23 | 0.0 | 13779 | 0.0 | 0.0 | 259.82 | -5.12 | 0.0 |
| 24Q3 (2) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 255.92 | -0.22 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 79.41 | 7.27 | 0.0 | 66.4 | 18.87 | 0.0 | 13.01 | -28.4 | 0.0 | 16.38 | -33.28 | 0.0 | 0.48 | 17.07 | 0.0 | 0.48 | 20.0 | 0.0 | 1.30 | 60.49 | 0.0 | 13779 | 0.0 | 0.0 | 273.85 | 1.39 | 0.0 |
| 24Q2 (1) | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 256.49 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 74.03 | 0.0 | 0.0 | 55.86 | 0.0 | 0.0 | 18.17 | 0.0 | 0.0 | 24.55 | 0.0 | 0.0 | 0.41 | 0.0 | 0.0 | 0.40 | 0.0 | 0.0 | 0.81 | 0.0 | 0.0 | 13779 | 0.0 | 0.0 | 270.1 | 0.0 | 0.0 |