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 | 785.62 | 8.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 471.19 | 2.99 | 365.21 | 1.93 | 77.57 | 4.26 | 16.46 | 1.23 | 2.74 | -1.08 | 2.74 | 1.86 | 0.00 | 0 | 13331 | 3.0 | 900.52 | 1.64 |
| 2024 (4) | 0 | 0 | 0 | 0 | 0 | 0 | 722.33 | 15.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 457.52 | 34.62 | 358.3 | 34.87 | 74.4 | 36.34 | 16.26 | 1.25 | 2.77 | 32.54 | 2.69 | 35.18 | 0.00 | 0 | 12943 | 2.0 | 885.98 | 27.89 |
| 2023 (3) | 0 | 0 | 0 | 0 | 0 | 0 | 623.55 | 37.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 339.86 | 19.61 | 265.66 | 23.82 | 54.57 | -4.31 | 16.06 | -19.98 | 2.09 | 21.51 | 1.99 | 23.6 | 0.00 | 0 | 12689 | 1.5 | 692.78 | 50.25 |
| 2022 (2) | 0 | 0 | 0 | 0 | 0 | 0 | 452.32 | 22.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 284.14 | -35.63 | 214.56 | -38.46 | 57.03 | -17.95 | 20.07 | 27.43 | 1.72 | -40.07 | 1.61 | -38.55 | 0.00 | 0 | 12502 | 3.01 | 461.07 | -15.03 |
| 2021 (1) | 0 | 0 | 0 | 0 | 0 | 0 | 369.86 | 1.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 441.41 | 43.47 | 348.66 | 44.64 | 69.51 | 45.15 | 15.75 | 1.16 | 2.87 | 44.22 | 2.62 | 44.75 | 0.00 | 0 | 12137 | 0.0 | 542.61 | 25.16 |
| 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 | 216.06 | 4.77 | 11.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 187.24 | 46.79 | 86.01 | 144.09 | 46.64 | 88.65 | 31.29 | 47.32 | 67.68 | 16.71 | 0.36 | -9.82 | 1.08 | 45.95 | 83.05 | 1.08 | 45.95 | 89.47 | 1.08 | -60.58 | 83.05 | 13331 | 0.0 | 3.0 | 301.44 | 27.09 | 42.26 |
| 25Q4 (7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 206.22 | 4.85 | 6.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 127.56 | -4.52 | 16.25 | 98.26 | -6.12 | 12.49 | 21.24 | -0.61 | 28.42 | 16.65 | 4.13 | 10.48 | 0.74 | -6.33 | 10.45 | 0.74 | -6.33 | 12.12 | 2.74 | 37.0 | -1.08 | 13331 | 0.0 | 3.0 | 237.19 | -0.07 | 6.22 |
| 25Q3 (6) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 196.69 | 4.05 | 4.88 | 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 | 133.6 | 22.15 | 11.88 | 104.66 | 21.84 | 10.94 | 21.37 | 31.02 | 19.99 | 15.99 | 7.24 | 7.17 | 0.79 | 23.44 | 8.22 | 0.79 | 23.44 | 11.27 | 2.00 | 63.93 | -4.31 | 13331 | 0.0 | 3.0 | 237.35 | 10.87 | 2.17 |
| 25Q2 (5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 189.04 | -2.39 | 7.29 | 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 | 109.37 | 8.65 | 0.84 | 85.9 | 12.46 | 1.95 | 16.31 | -12.59 | -17.25 | 14.91 | -19.54 | -17.94 | 0.64 | 8.47 | -1.54 | 0.64 | 12.28 | 1.59 | 1.22 | 106.78 | -10.29 | 13331 | 3.0 | 3.0 | 214.08 | 1.03 | 0.98 |
| 25Q1 (4) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 193.67 | 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 | 100.66 | -8.27 | 0.0 | 76.38 | -12.56 | 0.0 | 18.66 | 12.82 | 0.0 | 18.53 | 22.96 | 0.0 | 0.59 | -11.94 | 0.0 | 0.57 | -13.64 | 0.0 | 0.59 | -78.7 | 0.0 | 12943 | 0.0 | 0.0 | 211.9 | -5.11 | 0.0 |
| 24Q4 (3) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 193.11 | 2.98 | 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 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 109.73 | -8.11 | 0.0 | 87.35 | -7.41 | 0.0 | 16.54 | -7.13 | 0.0 | 15.07 | 1.01 | 0.0 | 0.67 | -8.22 | 0.0 | 0.66 | -7.04 | 0.0 | 2.77 | 32.54 | 0.0 | 12943 | 0.0 | 0.0 | 223.3 | -3.88 | 0.0 |
| 24Q3 (2) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 187.53 | 6.44 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 119.41 | 10.1 | 0.0 | 94.34 | 11.96 | 0.0 | 17.81 | -9.64 | 0.0 | 14.92 | -17.89 | 0.0 | 0.73 | 12.31 | 0.0 | 0.71 | 12.7 | 0.0 | 2.09 | 53.68 | 0.0 | 12943 | 0.0 | 0.0 | 232.32 | 9.58 | 0.0 |
| 24Q2 (1) | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 176.19 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 108.46 | 0.0 | 0.0 | 84.26 | 0.0 | 0.0 | 19.71 | 0.0 | 0.0 | 18.17 | 0.0 | 0.0 | 0.65 | 0.0 | 0.0 | 0.63 | 0.0 | 0.0 | 1.36 | 0.0 | 0.0 | 12943 | 0.0 | 0.0 | 212.01 | 0.0 | 0.0 |