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 | 3378.1 | 2.51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1129.72 | -10.94 | 1071.42 | -2.84 | 53.39 | -67.89 | 4.73 | -63.92 | 7.06 | -3.16 | 7.30 | -2.93 | 0.00 | 0 | 15176 | 3.46 | 1922.51 | -5.16 |
| 2024 (4) | 0 | 0 | 0 | 0 | 0 | 0 | 3295.45 | 7.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1268.43 | 116.94 | 1102.7 | 116.52 | 166.26 | 139.05 | 13.11 | 10.17 | 7.29 | 125.0 | 7.52 | 116.71 | 0.00 | 0 | 14669 | 0.0 | 2027.02 | 57.07 |
| 2023 (3) | 0 | 0 | 0 | 0 | 0 | 0 | 3075.77 | 22.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 584.69 | 17.06 | 509.29 | 36.32 | 69.55 | -41.97 | 11.90 | -50.42 | 3.24 | 25.58 | 3.47 | 36.08 | 0.00 | 0 | 14669 | 11.21 | 1290.53 | 57.67 |
| 2022 (2) | 0 | 0 | 0 | 0 | 0 | 0 | 2505.2 | 20.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 499.48 | -68.69 | 373.59 | -73.22 | 119.86 | -35.69 | 24.00 | 105.48 | 2.58 | -75.05 | 2.55 | -73.19 | 0.00 | 0 | 13190 | 0.16 | 818.49 | -54.49 |
| 2021 (1) | 0 | 0 | 0 | 0 | 0 | 0 | 2078.13 | -0.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1595.26 | 95.46 | 1395.14 | 87.07 | 186.37 | 229.39 | 11.68 | 68.54 | 10.34 | 91.13 | 9.51 | 87.2 | 0.00 | 0 | 13169 | 0.0 | 1798.55 | 69.21 |
| 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 | 942.26 | 7.82 | 11.72 | 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 | 383.92 | 24.71 | 2.99 | 315.94 | -2.85 | -1.32 | 67.36 | 445.61 | 33.04 | 17.54 | 0 | 29.16 | 2.15 | -3.15 | -1.38 | 2.15 | -3.15 | -1.38 | 2.15 | -69.55 | -1.38 | 14669 | 0.0 | 0.0 | 584.34 | 13.8 | 3.19 |
| 25Q4 (7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 873.92 | 5.1 | 3.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 307.84 | 5.95 | 431.68 | 325.2 | 13.62 | 336.33 | -19.49 | -3098.46 | 6.43 | 0.00 | -100.0 | 0 | 2.22 | 13.85 | 335.29 | 2.22 | 13.85 | 335.29 | 7.06 | 45.87 | -3.16 | 14669 | 0.0 | 0.0 | 513.49 | 4.38 | 103.53 |
| 25Q3 (6) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 831.54 | 0.28 | -0.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 290.55 | 83.25 | -27.98 | 286.22 | 104.66 | -7.84 | 0.65 | -96.99 | -99.25 | 0.22 | -98.39 | -98.97 | 1.95 | 174.65 | -8.02 | 1.95 | 105.26 | -8.02 | 4.84 | 67.47 | -28.61 | 14669 | 0.0 | 0.0 | 491.96 | 40.25 | -17.52 |
| 25Q2 (5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 829.21 | -1.69 | 0.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 158.55 | -57.47 | -57.7 | 139.85 | -56.32 | -58.44 | 21.61 | -57.32 | -53.15 | 13.63 | 0.37 | 10.72 | 0.71 | -67.43 | -65.53 | 0.95 | -56.42 | -58.52 | 2.89 | 32.57 | -37.98 | 14669 | 0.0 | 0.0 | 350.77 | -38.06 | -37.63 |
| 25Q1 (4) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 843.43 | -0.29 | 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 | 372.77 | 543.82 | 0.0 | 320.15 | 329.56 | 0.0 | 50.63 | 343.06 | 0.0 | 13.58 | 0 | 0.0 | 2.18 | 327.45 | 0.0 | 2.18 | 327.45 | 0.0 | 2.18 | -70.1 | 0.0 | 14669 | 0.0 | 0.0 | 566.29 | 124.46 | 0.0 |
| 24Q4 (3) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 845.86 | 0.82 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 57.9 | -85.65 | 0.0 | 74.53 | -76.0 | 0.0 | -20.83 | -124.07 | 0.0 | 0.00 | -100.0 | 0.0 | 0.51 | -75.94 | 0.0 | 0.51 | -75.94 | 0.0 | 7.29 | 7.52 | 0.0 | 14669 | 0.0 | 0.0 | 252.29 | -57.7 | 0.0 |
| 24Q3 (2) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 838.97 | 1.73 | 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 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 403.43 | 7.64 | 0.0 | 310.57 | -7.71 | 0.0 | 86.53 | 87.58 | 0.0 | 21.45 | 74.25 | 0.0 | 2.12 | 2.91 | 0.0 | 2.12 | -7.42 | 0.0 | 6.78 | 45.49 | 0.0 | 14669 | 0.0 | 0.0 | 596.47 | 6.06 | 0.0 |
| 24Q2 (1) | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 824.68 | 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 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 374.81 | 0.0 | 0.0 | 336.52 | 0.0 | 0.0 | 46.13 | 0.0 | 0.0 | 12.31 | 0.0 | 0.0 | 2.06 | 0.0 | 0.0 | 2.29 | 0.0 | 0.0 | 4.66 | 0.0 | 0.0 | 14669 | 0.0 | 0.0 | 562.37 | 0.0 | 0.0 |