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 | 1011.91 | -2.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 308.12 | -24.63 | 300.58 | -10.41 | 7.55 | -89.69 | 2.45 | -86.33 | 1.74 | -11.22 | 1.77 | -10.61 | 0.00 | 0 | 17274 | 3.09 | 598.33 | -19.33 |
| 2024 (4) | 0 | 0 | 0 | 0 | 0 | 0 | 1038.33 | 7.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 408.79 | 98.66 | 335.52 | 77.12 | 73.24 | 349.6 | 17.92 | 126.26 | 1.96 | 73.45 | 1.98 | 76.79 | 0.00 | 0 | 16756 | 0.08 | 741.68 | 52.85 |
| 2023 (3) | 0 | 0 | 0 | 0 | 0 | 0 | 968.13 | 20.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 205.77 | -6.22 | 189.43 | 15.75 | 16.29 | -70.66 | 7.92 | -68.7 | 1.13 | 15.31 | 1.12 | 16.67 | 0.00 | 0 | 16742 | 0.0 | 485.22 | 37.07 |
| 2022 (2) | 0 | 0 | 0 | 0 | 0 | 0 | 802.45 | 15.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 219.41 | -57.97 | 163.66 | -53.3 | 55.52 | 8.86 | 25.30 | 158.96 | 0.98 | -58.12 | 0.96 | -53.4 | 0.00 | 0 | 16742 | 11.84 | 354.0 | -40.41 |
| 2021 (1) | 0 | 0 | 0 | 0 | 0 | 0 | 692.25 | -4.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 522.0 | 137.83 | 350.43 | 176.91 | 51.0 | 300.94 | 9.77 | 68.45 | 2.34 | 168.97 | 2.06 | 174.67 | 0.00 | 0 | 14970 | 2.42 | 594.07 | 91.36 |
| 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 | 270.29 | 5.12 | 3.73 | 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 | 131.0 | 21.91 | 26.56 | 116.9 | 6.21 | 34.28 | 14.08 | 645.74 | -14.36 | 10.75 | 0 | -32.35 | 0.69 | 6.15 | 32.69 | 0.69 | 6.15 | 35.29 | 0.69 | -60.34 | 32.69 | 16975 | 0.17 | 1.23 | 200.8 | 13.11 | 10.14 |
| 25Q4 (7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 257.12 | 4.22 | -3.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 107.46 | -26.95 | 96.24 | 110.07 | -18.92 | 149.48 | -2.58 | -122.79 | -124.29 | 0.00 | -100.0 | -100.0 | 0.65 | -18.75 | 150.0 | 0.65 | -18.75 | 150.0 | 1.74 | 59.63 | -11.68 | 16946 | -0.06 | 1.13 | 177.52 | -17.85 | 25.89 |
| 25Q3 (6) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 246.72 | -0.31 | -5.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 147.11 | 394.46 | 1.83 | 135.76 | 520.05 | 11.4 | 11.32 | 164.21 | -49.91 | 7.69 | 0 | -50.83 | 0.80 | 447.83 | 9.59 | 0.80 | 521.05 | 11.11 | 1.09 | 275.86 | -36.26 | 16956 | 1.12 | 1.12 | 216.09 | 864.26 | -5.95 |
| 25Q2 (5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 247.49 | -5.02 | -4.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -49.96 | -148.27 | -145.17 | -32.32 | -137.12 | -136.98 | -17.63 | -207.24 | -175.89 | 0.00 | -100.0 | -100.0 | -0.23 | -144.23 | -146.94 | -0.19 | -137.25 | -137.25 | 0.29 | -44.23 | -70.41 | 16769 | 0.0 | 0.16 | 22.41 | -87.71 | -88.46 |
| 25Q1 (4) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 260.58 | -2.33 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 103.51 | 89.02 | 0.0 | 87.06 | 97.33 | 0.0 | 16.44 | 54.8 | 0.0 | 15.89 | -18.05 | 0.0 | 0.52 | 100.0 | 0.0 | 0.51 | 96.15 | 0.0 | 0.52 | -73.6 | 0.0 | 16769 | 0.08 | 0.0 | 182.31 | 29.29 | 0.0 |
| 24Q4 (3) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 266.79 | 1.67 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 54.76 | -62.1 | 0.0 | 44.12 | -63.8 | 0.0 | 10.62 | -53.01 | 0.0 | 19.39 | 23.98 | 0.0 | 0.26 | -64.38 | 0.0 | 0.26 | -63.89 | 0.0 | 1.97 | 15.2 | 0.0 | 16756 | -0.08 | 0.0 | 141.01 | -38.63 | 0.0 |
| 24Q3 (2) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 262.4 | 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 | 144.47 | 30.62 | 0.0 | 121.87 | 39.46 | 0.0 | 22.6 | -2.71 | 0.0 | 15.64 | -25.52 | 0.0 | 0.73 | 48.98 | 0.0 | 0.72 | 41.18 | 0.0 | 1.71 | 74.49 | 0.0 | 16769 | 0.16 | 0.0 | 229.77 | 18.27 | 0.0 |
| 24Q2 (1) | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 259.16 | 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 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 110.6 | 0.0 | 0.0 | 87.39 | 0.0 | 0.0 | 23.23 | 0.0 | 0.0 | 21.00 | 0.0 | 0.0 | 0.49 | 0.0 | 0.0 | 0.51 | 0.0 | 0.0 | 0.98 | 0.0 | 0.0 | 16742 | 0.0 | 0.0 | 194.27 | 0.0 | 0.0 |