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 | 943.73 | 12.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 320.34 | 17.36 | 265.69 | 19.52 | 52.73 | 4.09 | 16.46 | -11.31 | 1.97 | 12.57 | 1.83 | 19.61 | 0.00 | 0 | 13487 | 6.31 | 910.04 | 3.46 |
| 2024 (4) | 0 | 0 | 0 | 0 | 0 | 0 | 839.59 | 11.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 272.95 | 18.31 | 222.29 | 12.47 | 50.66 | 53.19 | 18.56 | 29.52 | 1.75 | 8.02 | 1.53 | 12.5 | 0.00 | 0 | 12686 | 3.79 | 879.63 | 14.92 |
| 2023 (3) | 0 | 0 | 0 | 0 | 0 | 0 | 755.31 | 59.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 230.71 | 18.89 | 197.64 | 23.83 | 33.07 | -3.98 | 14.33 | -19.27 | 1.62 | 15.71 | 1.36 | 23.64 | 0.00 | 0 | 12223 | 7.37 | 765.44 | 81.53 |
| 2022 (2) | 0 | 0 | 0 | 0 | 0 | 0 | 473.59 | 51.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 194.05 | 4.05 | 159.61 | -1.54 | 34.44 | 41.26 | 17.75 | 35.81 | 1.40 | -2.78 | 1.10 | -1.79 | 0.00 | 0 | 11384 | 1.0 | 421.67 | 41.01 |
| 2021 (1) | 0 | 0 | 0 | 0 | 0 | 0 | 311.8 | -1.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 186.49 | 33.5 | 162.11 | 32.43 | 24.38 | 41.09 | 13.07 | 5.66 | 1.44 | 32.11 | 1.12 | 33.33 | 0.00 | 0 | 11271 | 0.0 | 299.03 | 3.12 |
| 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 | 259.7 | 0.27 | 12.42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 131.72 | 87.26 | 53.27 | 109.74 | 82.05 | 52.37 | 21.57 | 115.92 | 62.06 | 16.38 | 15.35 | 5.75 | 0.76 | 68.89 | 33.33 | 0.76 | 80.95 | 52.0 | 0.76 | -61.42 | 33.33 | 14492 | 7.64 | 14.24 | 279.95 | 25.85 | 17.1 |
| 25Q4 (7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 259.01 | 12.85 | 19.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70.34 | -22.88 | 49.56 | 60.28 | -24.06 | 59.47 | 9.99 | -14.1 | 8.35 | 14.20 | 11.37 | -27.62 | 0.45 | -26.23 | 50.0 | 0.42 | -23.64 | 61.54 | 1.97 | 25.48 | 12.57 | 13464 | 2.65 | 6.13 | 222.45 | -4.49 | 10.8 |
| 25Q3 (6) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 229.51 | 2.36 | 4.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 91.21 | 25.2 | 22.63 | 79.38 | 46.97 | 26.74 | 11.63 | -34.63 | -1.02 | 12.75 | -47.81 | -19.25 | 0.61 | 41.86 | 24.49 | 0.55 | 48.65 | 27.91 | 1.57 | 58.59 | 8.28 | 13117 | 3.41 | 3.4 | 232.9 | 8.01 | 1.45 |
| 25Q2 (5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 224.21 | -2.94 | 7.73 | 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 | 72.85 | -15.23 | 4.12 | 54.01 | -25.01 | 2.41 | 17.79 | 33.66 | 3.25 | 24.43 | 57.71 | -0.77 | 0.43 | -24.56 | 0.0 | 0.37 | -26.0 | 2.78 | 0.99 | 73.68 | 1.02 | 12685 | -0.01 | 2.5 | 215.63 | -9.8 | -3.36 |
| 25Q1 (4) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 231.0 | 6.56 | 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 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 85.94 | 82.73 | 0.0 | 72.02 | 90.53 | 0.0 | 13.31 | 44.36 | 0.0 | 15.49 | -21.05 | 0.0 | 0.57 | 90.0 | 0.0 | 0.50 | 92.31 | 0.0 | 0.57 | -67.43 | 0.0 | 12686 | 0.0 | 0.0 | 239.06 | 19.08 | 0.0 |
| 24Q4 (3) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 216.78 | -0.97 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 47.03 | -36.77 | 0.0 | 37.8 | -39.65 | 0.0 | 9.22 | -21.53 | 0.0 | 19.62 | 24.26 | 0.0 | 0.30 | -38.78 | 0.0 | 0.26 | -39.53 | 0.0 | 1.75 | 20.69 | 0.0 | 12686 | 0.0 | 0.0 | 200.76 | -12.55 | 0.0 |
| 24Q3 (2) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 218.9 | 5.17 | 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 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 74.38 | 6.3 | 0.0 | 62.63 | 18.75 | 0.0 | 11.75 | -31.8 | 0.0 | 15.79 | -35.87 | 0.0 | 0.49 | 13.95 | 0.0 | 0.43 | 19.44 | 0.0 | 1.45 | 47.96 | 0.0 | 12686 | 2.5 | 0.0 | 229.56 | 2.89 | 0.0 |
| 24Q2 (1) | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 208.13 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 69.97 | 0.0 | 0.0 | 52.74 | 0.0 | 0.0 | 17.23 | 0.0 | 0.0 | 24.62 | 0.0 | 0.0 | 0.43 | 0.0 | 0.0 | 0.36 | 0.0 | 0.0 | 0.98 | 0.0 | 0.0 | 12376 | 0.0 | 0.0 | 223.12 | 0.0 | 0.0 |