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 | 1074.97 | 7.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 409.31 | 26.88 | 343.42 | 31.44 | 65.57 | 7.3 | 16.02 | -15.42 | 2.12 | 30.06 | 2.12 | 31.68 | 0.00 | 0 | 16174 | 1.14 | 1112.84 | 8.84 |
| 2024 (4) | 0 | 0 | 0 | 0 | 0 | 0 | 1002.16 | 18.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 322.59 | 21.68 | 261.28 | 20.26 | 61.11 | 28.27 | 18.94 | 5.4 | 1.63 | 15.6 | 1.61 | 20.15 | 0.00 | 0 | 15992 | 3.88 | 1022.41 | 19.25 |
| 2023 (3) | 0 | 0 | 0 | 0 | 0 | 0 | 844.36 | 56.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 265.12 | 33.21 | 217.26 | 37.86 | 47.64 | 15.57 | 17.97 | -13.23 | 1.41 | 28.18 | 1.34 | 38.14 | 0.00 | 0 | 15395 | 7.88 | 857.37 | 78.96 |
| 2022 (2) | 0 | 0 | 0 | 0 | 0 | 0 | 538.54 | 51.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 199.03 | -16.93 | 157.59 | -23.35 | 41.22 | 22.17 | 20.71 | 47.09 | 1.10 | -28.57 | 0.97 | -23.62 | 0.00 | 0 | 14271 | 6.89 | 479.08 | 29.31 |
| 2021 (1) | 0 | 0 | 0 | 0 | 0 | 0 | 354.82 | -1.68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 239.59 | 16.71 | 205.59 | 14.05 | 33.74 | 35.99 | 14.08 | 16.46 | 1.54 | 7.69 | 1.27 | 14.41 | 0.00 | 0 | 13351 | 6.27 | 370.5 | -4.32 |
| 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 | 291.54 | 2.36 | 12.51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 127.07 | 31.0 | 18.44 | 100.57 | 23.57 | 14.17 | 26.39 | 70.48 | 37.52 | 20.77 | 30.14 | 16.1 | 0.62 | 24.0 | 12.73 | 0.62 | 24.0 | 14.81 | 0.62 | -70.75 | 12.73 | 16192 | 0.13 | 1.19 | 309.42 | 11.29 | 9.15 |
| 25Q4 (7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 284.83 | 5.65 | 9.17 | 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 | 97.0 | -10.24 | 41.11 | 81.39 | -13.72 | 55.62 | 15.48 | 13.91 | -5.38 | 15.96 | 26.87 | -32.94 | 0.50 | -13.79 | 51.52 | 0.50 | -13.79 | 56.25 | 2.12 | 30.86 | 30.06 | 16171 | -0.02 | 1.12 | 278.03 | -1.87 | 12.13 |
| 25Q3 (6) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 269.6 | 3.13 | 3.06 | 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 | 108.06 | 11.45 | 9.54 | 94.33 | 18.49 | 15.11 | 13.59 | -21.45 | -18.38 | 12.58 | -29.52 | -25.47 | 0.58 | 18.37 | 13.73 | 0.58 | 18.37 | 13.73 | 1.62 | 55.77 | 23.66 | 16174 | 0.0 | 1.11 | 283.33 | 5.72 | 0.33 |
| 25Q2 (5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 261.41 | 0.88 | 5.25 | 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 | 96.96 | -9.63 | 24.55 | 79.61 | -9.63 | 23.39 | 17.3 | -9.85 | 30.17 | 17.85 | -0.22 | 4.57 | 0.49 | -10.91 | 22.5 | 0.49 | -9.26 | 22.5 | 1.04 | 89.09 | 31.65 | 16174 | 1.08 | 1.11 | 268.01 | -5.46 | 6.28 |
| 25Q1 (4) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 259.12 | -0.69 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 107.29 | 56.08 | 0.0 | 88.09 | 68.43 | 0.0 | 19.19 | 17.3 | 0.0 | 17.89 | -24.83 | 0.0 | 0.55 | 66.67 | 0.0 | 0.54 | 68.75 | 0.0 | 0.55 | -66.26 | 0.0 | 16001 | 0.06 | 0.0 | 283.48 | 14.32 | 0.0 |
| 24Q4 (3) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 260.91 | -0.26 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 68.74 | -30.32 | 0.0 | 52.3 | -36.18 | 0.0 | 16.36 | -1.74 | 0.0 | 23.80 | 41.0 | 0.0 | 0.33 | -35.29 | 0.0 | 0.32 | -37.25 | 0.0 | 1.63 | 24.43 | 0.0 | 15992 | -0.03 | 0.0 | 247.96 | -12.2 | 0.0 |
| 24Q3 (2) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 261.6 | 5.33 | 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 | 98.65 | 26.72 | 0.0 | 81.95 | 27.01 | 0.0 | 16.65 | 25.28 | 0.0 | 16.88 | -1.11 | 0.0 | 0.51 | 27.5 | 0.0 | 0.51 | 27.5 | 0.0 | 1.31 | 65.82 | 0.0 | 15996 | 0.0 | 0.0 | 282.4 | 11.99 | 0.0 |
| 24Q2 (1) | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 248.37 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 77.85 | 0.0 | 0.0 | 64.52 | 0.0 | 0.0 | 13.29 | 0.0 | 0.0 | 17.07 | 0.0 | 0.0 | 0.40 | 0.0 | 0.0 | 0.40 | 0.0 | 0.0 | 0.79 | 0.0 | 0.0 | 15996 | 0.0 | 0.0 | 252.17 | 0.0 | 0.0 |