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 | 3081.07 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1370.63 | -20.45 | 1209.44 | -19.81 | 160.81 | -25.02 | 11.73 | -5.78 | 8.37 | -22.28 | 8.63 | -19.87 | 0.00 | 0 | 14450 | 5.74 | 2632.51 | -13.39 |
| 2024 (4) | 0 | 0 | 0 | 0 | 0 | 0 | 3053.65 | 12.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1723.08 | 131.46 | 1508.2 | 128.46 | 214.47 | 128.11 | 12.45 | -1.43 | 10.77 | 124.37 | 10.77 | 128.66 | 0.00 | 0 | 13666 | 5.0 | 3039.52 | 64.69 |
| 2023 (3) | 0 | 0 | 0 | 0 | 0 | 0 | 2716.77 | 26.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 744.44 | 22.15 | 660.17 | 40.68 | 94.02 | -28.12 | 12.63 | -41.15 | 4.80 | 35.59 | 4.71 | 40.6 | 0.00 | 0 | 13015 | 5.0 | 1845.64 | 57.2 |
| 2022 (2) | 0 | 0 | 0 | 0 | 0 | 0 | 2146.5 | 27.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 609.46 | -63.19 | 469.26 | -67.54 | 130.81 | -28.73 | 21.46 | 93.68 | 3.54 | -71.66 | 3.35 | -67.54 | 0.00 | 0 | 12395 | 9.28 | 1174.08 | -40.55 |
| 2021 (1) | 0 | 0 | 0 | 0 | 0 | 0 | 1687.25 | -0.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1655.89 | 60.57 | 1445.59 | 60.14 | 183.54 | 50.99 | 11.08 | -6.02 | 12.49 | 46.25 | 10.32 | 60.25 | 0.00 | 0 | 11342 | 10.83 | 1974.92 | 38.6 |
| 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 | 865.77 | 7.38 | 10.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 386.25 | 19.53 | -25.13 | 335.51 | 11.69 | -18.28 | 50.63 | 115.08 | -51.72 | 13.11 | 79.84 | -35.51 | 2.40 | 12.15 | -20.0 | 2.40 | 12.15 | -18.09 | 2.40 | -71.33 | -20.0 | 14007 | 0.0 | 2.5 | 723.0 | 12.04 | -13.53 |
| 25Q4 (7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 806.23 | 5.47 | 2.99 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 323.13 | -27.98 | -9.31 | 300.39 | -23.99 | 1.79 | 23.54 | -53.3 | -61.7 | 7.29 | -35.08 | -57.74 | 2.14 | -24.11 | -0.93 | 2.14 | -24.11 | 1.42 | 8.37 | 34.35 | -22.28 | 14007 | 0.0 | 2.5 | 645.29 | -15.17 | -6.0 |
| 25Q3 (6) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 764.44 | 5.03 | -1.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 448.65 | 440.8 | -4.78 | 395.22 | 282.74 | -1.18 | 50.41 | 380.06 | -27.98 | 11.23 | 0 | -24.38 | 2.82 | 475.51 | -3.75 | 2.82 | 281.08 | -1.4 | 6.23 | 78.51 | -27.64 | 14007 | 2.5 | 2.5 | 760.66 | 94.84 | -6.17 |
| 25Q2 (5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 727.83 | -7.0 | -4.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 82.96 | -83.92 | -84.8 | 103.26 | -74.85 | -79.72 | -18.0 | -117.17 | -148.15 | 0.00 | -100.0 | -100.0 | 0.49 | -83.67 | -86.5 | 0.74 | -74.74 | -79.61 | 3.49 | 16.33 | -41.54 | 13666 | 0.0 | 5.0 | 390.41 | -53.31 | -55.49 |
| 25Q1 (4) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 782.58 | -0.03 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 515.88 | 44.79 | 0.0 | 410.58 | 39.13 | 0.0 | 104.86 | 70.59 | 0.0 | 20.33 | 17.86 | 0.0 | 3.00 | 38.89 | 0.0 | 2.93 | 38.86 | 0.0 | 3.00 | -72.14 | 0.0 | 13666 | 0.0 | 0.0 | 836.14 | 21.8 | 0.0 |
| 24Q4 (3) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 782.82 | 1.25 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 356.29 | -24.38 | 0.0 | 295.11 | -26.21 | 0.0 | 61.47 | -12.17 | 0.0 | 17.25 | 16.16 | 0.0 | 2.16 | -26.28 | 0.0 | 2.11 | -26.22 | 0.0 | 10.77 | 25.09 | 0.0 | 13666 | 0.0 | 0.0 | 686.49 | -15.32 | 0.0 |
| 24Q3 (2) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 773.19 | 1.31 | 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 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 471.18 | -13.64 | 0.0 | 399.95 | -21.44 | 0.0 | 69.99 | 87.24 | 0.0 | 14.85 | 116.79 | 0.0 | 2.93 | -19.28 | 0.0 | 2.86 | -21.21 | 0.0 | 8.61 | 44.22 | 0.0 | 13666 | 5.0 | 0.0 | 810.65 | -7.59 | 0.0 |
| 24Q2 (1) | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 763.17 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 545.62 | 0.0 | 0.0 | 509.07 | 0.0 | 0.0 | 37.38 | 0.0 | 0.0 | 6.85 | 0.0 | 0.0 | 3.63 | 0.0 | 0.0 | 3.63 | 0.0 | 0.0 | 5.97 | 0.0 | 0.0 | 13015 | 0.0 | 0.0 | 877.19 | 0.0 | 0.0 |