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 | 1504.24 | 73.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 412.57 | 74.4 | 373.27 | 86.04 | 38.96 | 8.49 | 9.44 | -37.81 | 1.91 | 37.41 | 1.45 | 85.9 | 0.00 | 0 | 19543 | 50.61 | 1048.96 | 33.67 |
| 2024 (4) | 0 | 0 | 0 | 0 | 0 | 0 | 869.34 | 17.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 236.56 | 33.48 | 200.64 | 37.41 | 35.91 | 15.13 | 15.18 | -13.75 | 1.39 | 37.62 | 0.78 | 36.84 | 0.00 | 0 | 12976 | 4.0 | 784.74 | 22.26 |
| 2023 (3) | 0 | 0 | 0 | 0 | 0 | 0 | 740.97 | 59.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 177.23 | 0.42 | 146.02 | -1.76 | 31.19 | 11.67 | 17.60 | 11.18 | 1.01 | -7.34 | 0.57 | -1.72 | 0.00 | 0 | 12477 | 4.2 | 641.86 | 71.4 |
| 2022 (2) | 0 | 0 | 0 | 0 | 0 | 0 | 463.92 | 42.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 176.49 | -23.78 | 148.64 | -26.82 | 27.93 | -2.24 | 15.83 | 28.28 | 1.09 | -33.13 | 0.58 | -26.58 | 0.00 | 0 | 11974 | 4.95 | 374.47 | 10.72 |
| 2021 (1) | 0 | 0 | 0 | 0 | 0 | 0 | 326.37 | -3.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 231.56 | 40.93 | 203.12 | 40.15 | 28.57 | 47.12 | 12.34 | 4.4 | 1.63 | 39.32 | 0.79 | 41.07 | 0.00 | 0 | 11409 | 4.58 | 338.21 | 9.54 |
| 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 | 600.95 | 3.0 | 176.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 255.89 | 65.22 | 345.65 | 210.41 | 42.98 | 344.56 | 45.32 | 495.53 | 349.16 | 17.71 | 260.69 | 0.74 | 0.82 | 6.49 | 148.48 | 0.82 | 43.86 | 355.56 | 0.82 | -57.07 | 148.48 | 25659 | 40.82 | 97.74 | 452.1 | 30.02 | 139.82 |
| 25Q4 (7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 583.42 | 20.65 | 164.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 154.88 | 17.45 | 296.92 | 147.16 | 18.79 | 332.19 | 7.61 | -1.93 | 53.12 | 4.91 | -16.5 | -61.46 | 0.77 | 45.28 | 250.0 | 0.57 | 18.75 | 338.46 | 1.91 | 46.92 | 37.41 | 18221 | -16.78 | 40.42 | 347.71 | 9.91 | 96.6 |
| 25Q3 (6) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 483.57 | 119.85 | 116.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 131.87 | 92.79 | 80.64 | 123.88 | 125.61 | 103.62 | 7.76 | -42.52 | -36.18 | 5.88 | -70.2 | -64.71 | 0.53 | 35.9 | 23.26 | 0.48 | 128.57 | 100.0 | 1.30 | 83.1 | 11.11 | 21894 | 68.73 | 68.73 | 316.37 | 61.13 | 48.01 |
| 25Q2 (5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 219.95 | 1.22 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 68.4 | 19.12 | 7.06 | 54.91 | 16.02 | -1.33 | 13.5 | 33.8 | 63.64 | 19.73 | 12.23 | 52.83 | 0.39 | 18.18 | 0.0 | 0.21 | 16.67 | -4.55 | 0.71 | 115.15 | -4.05 | 12976 | 0.0 | 0.0 | 196.35 | 4.15 | -3.6 |
| 25Q1 (4) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 217.29 | -1.66 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 57.42 | 47.16 | 0.0 | 47.33 | 39.0 | 0.0 | 10.09 | 103.02 | 0.0 | 17.58 | 37.99 | 0.0 | 0.33 | 50.0 | 0.0 | 0.18 | 38.46 | 0.0 | 0.33 | -76.26 | 0.0 | 12976 | 0.0 | 0.0 | 188.52 | 6.59 | 0.0 |
| 24Q4 (3) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 220.95 | -1.27 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 39.02 | -46.55 | 0.0 | 34.05 | -44.03 | 0.0 | 4.97 | -59.13 | 0.0 | 12.74 | -23.53 | 0.0 | 0.22 | -48.84 | 0.0 | 0.13 | -45.83 | 0.0 | 1.39 | 18.8 | 0.0 | 12976 | 0.0 | 0.0 | 176.86 | -17.26 | 0.0 |
| 24Q3 (2) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 223.79 | 2.15 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 73.0 | 14.26 | 0.0 | 60.84 | 9.33 | 0.0 | 12.16 | 47.39 | 0.0 | 16.66 | 29.05 | 0.0 | 0.43 | 10.26 | 0.0 | 0.24 | 9.09 | 0.0 | 1.17 | 58.11 | 0.0 | 12976 | 0.0 | 0.0 | 213.75 | 4.94 | 0.0 |
| 24Q2 (1) | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 219.08 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 63.89 | 0.0 | 0.0 | 55.65 | 0.0 | 0.0 | 8.25 | 0.0 | 0.0 | 12.91 | 0.0 | 0.0 | 0.39 | 0.0 | 0.0 | 0.22 | 0.0 | 0.0 | 0.74 | 0.0 | 0.0 | 12976 | 0.0 | 0.0 | 203.68 | 0.0 | 0.0 |