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 | 1237.55 | -4.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 395.31 | 1.12 | 350.38 | 0.78 | 44.93 | 3.86 | 11.37 | 2.71 | 2.36 | 0.43 | 2.36 | 0.85 | 0.00 | 0 | 14833 | 0.16 | 1283.03 | -4.94 |
| 2024 (4) | 0 | 0 | 0 | 0 | 0 | 0 | 1301.27 | 10.68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 390.92 | 5.52 | 347.66 | 4.57 | 43.26 | 13.81 | 11.07 | 7.89 | 2.35 | -0.84 | 2.34 | 4.46 | 0.00 | 0 | 14809 | 5.39 | 1349.65 | 11.59 |
| 2023 (3) | 0 | 0 | 0 | 0 | 0 | 0 | 1175.68 | 68.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 370.48 | 75.22 | 332.47 | 81.33 | 38.01 | 35.32 | 10.26 | -22.8 | 2.37 | 79.55 | 2.24 | 80.65 | 0.00 | 0 | 14051 | 0.8 | 1209.49 | 117.34 |
| 2022 (2) | 0 | 0 | 0 | 0 | 0 | 0 | 699.36 | 63.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 211.44 | -26.21 | 183.35 | -28.74 | 28.09 | -3.97 | 13.29 | 30.17 | 1.32 | -30.16 | 1.24 | -28.32 | 0.00 | 0 | 13940 | 2.5 | 556.49 | 35.54 |
| 2021 (1) | 0 | 0 | 0 | 0 | 0 | 0 | 427.97 | -13.93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 286.56 | -2.3 | 257.31 | 2.85 | 29.25 | -32.18 | 10.21 | -30.54 | 1.89 | 2.72 | 1.73 | 2.37 | 0.00 | 0 | 13600 | 0.0 | 410.57 | -16.29 |
| 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 | 306.15 | -0.27 | -3.19 | 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 | 112.2 | 68.47 | 15.98 | 93.97 | 39.15 | 17.3 | 18.22 | 2059.14 | 9.56 | 16.24 | 0 | -5.53 | 0.63 | 36.96 | 16.67 | 0.63 | 36.96 | 16.67 | 0.63 | -73.31 | 16.67 | 14833 | 0.0 | 0.0 | 323.9 | 12.85 | -0.08 |
| 25Q4 (7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 306.98 | 0.12 | -7.06 | 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 | 66.6 | -45.2 | 23.36 | 67.53 | -33.11 | 24.02 | -0.93 | -104.52 | -102.17 | 0.00 | -100.0 | 0 | 0.46 | -32.35 | 24.32 | 0.46 | -32.35 | 24.32 | 2.36 | 23.56 | 0.43 | 14833 | 0.0 | 0.16 | 287.03 | -15.96 | -4.14 |
| 25Q3 (6) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 306.6 | -0.37 | -5.63 | 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 | 121.53 | 10.04 | 13.91 | 100.95 | -0.83 | 13.12 | 20.59 | 138.03 | 17.99 | 16.94 | 116.35 | 3.55 | 0.68 | -1.45 | 13.33 | 0.68 | -1.45 | 13.33 | 1.91 | 55.28 | -3.54 | 14833 | 0.0 | 0.0 | 341.52 | 3.39 | -1.81 |
| 25Q2 (5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 307.73 | -2.69 | -6.33 | 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 | 110.44 | 14.16 | 7.83 | 101.8 | 27.08 | 14.3 | 8.65 | -47.99 | -35.21 | 7.83 | -54.45 | -39.95 | 0.69 | 27.78 | 15.0 | 0.69 | 27.78 | 15.0 | 1.23 | 127.78 | -10.87 | 14833 | 0.0 | 0.0 | 330.31 | 1.89 | -3.97 |
| 25Q1 (4) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 316.24 | -4.26 | 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 | 96.74 | 79.18 | 0.0 | 80.11 | 47.13 | 0.0 | 16.63 | 3715.22 | 0.0 | 17.19 | 0 | 0.0 | 0.54 | 45.95 | 0.0 | 0.54 | 45.95 | 0.0 | 0.54 | -77.02 | 0.0 | 14833 | 0.16 | 0.0 | 324.17 | 8.27 | 0.0 |
| 24Q4 (3) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 330.31 | 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 | 53.99 | -49.4 | 0.0 | 54.45 | -38.98 | 0.0 | -0.46 | -102.64 | 0.0 | 0.00 | -100.0 | 0.0 | 0.37 | -38.33 | 0.0 | 0.37 | -38.33 | 0.0 | 2.35 | 18.69 | 0.0 | 14809 | -0.16 | 0.0 | 299.42 | -13.92 | 0.0 |
| 24Q3 (2) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 324.9 | -1.1 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 106.69 | 4.17 | 0.0 | 89.24 | 0.2 | 0.0 | 17.45 | 30.71 | 0.0 | 16.36 | 25.46 | 0.0 | 0.60 | 0.0 | 0.0 | 0.60 | 0.0 | 0.0 | 1.98 | 43.48 | 0.0 | 14833 | 0.0 | 0.0 | 347.83 | 1.12 | 0.0 |
| 24Q2 (1) | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 328.53 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 102.42 | 0.0 | 0.0 | 89.06 | 0.0 | 0.0 | 13.35 | 0.0 | 0.0 | 13.04 | 0.0 | 0.0 | 0.60 | 0.0 | 0.0 | 0.60 | 0.0 | 0.0 | 1.38 | 0.0 | 0.0 | 14833 | 0.0 | 0.0 | 343.97 | 0.0 | 0.0 |