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 | 76.79 | 6.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.82 | 2.96 | 22.96 | 5.76 | 7.13 | 5.32 | 19.90 | 2.26 | 0.63 | 3.28 | 0.63 | 5.0 | 0.00 | 0 | 3634 | 2.89 | 95.9 | 0.26 |
| 2024 (4) | 0 | 0 | 0 | 0 | 0 | 0 | 72.42 | 21.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.79 | 10.37 | 21.71 | 8.55 | 6.77 | 1.8 | 19.46 | -7.77 | 0.61 | 5.17 | 0.60 | 9.09 | 0.00 | 0 | 3532 | 2.47 | 95.65 | 18.23 |
| 2023 (3) | 0 | 0 | 0 | 0 | 0 | 0 | 59.51 | 36.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.52 | 40.03 | 20.0 | 55.28 | 6.65 | 11.39 | 21.10 | -20.44 | 0.58 | 41.46 | 0.55 | 57.14 | 0.00 | 0 | 3447 | 8.91 | 80.9 | 71.36 |
| 2022 (2) | 0 | 0 | 0 | 0 | 0 | 0 | 43.64 | 27.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.51 | -59.04 | 12.88 | -66.84 | 5.97 | -33.0 | 26.52 | 63.6 | 0.41 | -68.46 | 0.35 | -67.29 | 0.00 | 0 | 3165 | 5.92 | 47.21 | -26.89 |
| 2021 (1) | 0 | 0 | 0 | 0 | 0 | 0 | 34.35 | -1.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54.96 | 15.88 | 38.84 | 19.58 | 8.91 | -11.61 | 16.21 | -23.72 | 1.30 | 16.07 | 1.07 | 20.22 | 0.00 | 0 | 2988 | 3.43 | 64.57 | 4.63 |
| 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 | 20.02 | -1.38 | 7.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.19 | 32.7 | 93.97 | 8.97 | 52.55 | 123.13 | 1.92 | 36.17 | -7.69 | 14.55 | 2.61 | -52.33 | 0.25 | 56.25 | 127.27 | 0.25 | 56.25 | 127.27 | 0.25 | -60.32 | 127.27 | 3634 | 0.0 | 2.89 | 28.83 | 15.27 | 30.93 |
| 25Q4 (7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.3 | 7.92 | 3.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.94 | -32.56 | 19.47 | 5.88 | -44.0 | 23.01 | 1.41 | -8.44 | -30.2 | 14.18 | 35.95 | -41.55 | 0.16 | -44.83 | 14.29 | 0.16 | -44.83 | 23.08 | 0.63 | 34.04 | 3.28 | 3634 | 0.0 | 2.89 | 25.01 | -15.79 | 2.84 |
| 25Q3 (6) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.81 | -0.84 | 0.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.74 | 238.85 | 75.48 | 10.5 | 311.76 | 118.75 | 1.54 | -27.01 | -20.62 | 10.43 | -78.46 | -54.75 | 0.29 | 314.29 | 107.14 | 0.29 | 314.29 | 123.08 | 0.47 | 161.11 | -2.08 | 3634 | 0.0 | 2.89 | 29.7 | 55.01 | 22.78 |
| 25Q2 (5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.97 | 1.39 | 6.99 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.35 | -36.03 | -50.85 | 2.55 | -36.57 | -56.34 | 2.11 | 1.44 | 61.07 | 48.43 | 58.68 | 227.89 | 0.07 | -36.36 | -58.82 | 0.07 | -36.36 | -56.25 | 0.18 | 63.64 | -47.06 | 3634 | 2.89 | 2.89 | 19.16 | -12.99 | -20.3 |
| 25Q1 (4) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 18.71 | -4.2 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 6.8 | -18.27 | 0.0 | 4.02 | -15.9 | 0.0 | 2.08 | 2.97 | 0.0 | 30.52 | 25.8 | 0.0 | 0.11 | -21.43 | 0.0 | 0.11 | -15.38 | 0.0 | 0.11 | -81.97 | 0.0 | 3532 | 0.0 | 0.0 | 22.02 | -9.46 | 0.0 |
| 24Q4 (3) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 19.53 | 4.72 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 8.32 | -0.95 | 0.0 | 4.78 | -0.42 | 0.0 | 2.02 | 4.12 | 0.0 | 24.26 | 5.25 | 0.0 | 0.14 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | 0.61 | 27.08 | 0.0 | 3532 | 0.0 | 0.0 | 24.32 | 0.54 | 0.0 |
| 24Q3 (2) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 18.65 | 5.19 | 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 | 8.4 | -5.08 | 0.0 | 4.8 | -17.81 | 0.0 | 1.94 | 48.09 | 0.0 | 23.05 | 56.06 | 0.0 | 0.14 | -17.65 | 0.0 | 0.13 | -18.75 | 0.0 | 0.48 | 41.18 | 0.0 | 3532 | 0.0 | 0.0 | 24.19 | 0.62 | 0.0 |
| 24Q2 (1) | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 17.73 | 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 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 8.85 | 0.0 | 0.0 | 5.84 | 0.0 | 0.0 | 1.31 | 0.0 | 0.0 | 14.77 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | 0.16 | 0.0 | 0.0 | 0.34 | 0.0 | 0.0 | 3532 | 0.0 | 0.0 | 24.04 | 0.0 | 0.0 |