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 | 1182.23 | 0.68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 334.49 | 7.08 | 269.33 | 6.21 | 65.16 | 10.85 | 19.48 | 3.51 | 1.87 | 3.31 | 1.87 | 6.25 | 0.00 | 0 | 14379 | 2.49 | 1194.41 | -0.33 |
| 2024 (4) | 0 | 0 | 0 | 0 | 0 | 0 | 1174.28 | 12.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 312.38 | 10.53 | 253.59 | 12.9 | 58.78 | 1.33 | 18.82 | -8.33 | 1.81 | 9.7 | 1.76 | 12.82 | 0.00 | 0 | 14029 | 3.0 | 1198.4 | 17.4 |
| 2023 (3) | 0 | 0 | 0 | 0 | 0 | 0 | 1040.27 | 57.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 282.62 | 15.42 | 224.61 | 9.06 | 58.01 | 49.09 | 20.53 | 29.2 | 1.65 | 5.77 | 1.56 | 9.09 | 0.00 | 0 | 13620 | 3.0 | 1020.8 | 86.22 |
| 2022 (2) | 0 | 0 | 0 | 0 | 0 | 0 | 660.54 | 47.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 244.87 | 4.5 | 205.96 | 4.34 | 38.91 | 5.33 | 15.89 | 0.76 | 1.56 | 2.63 | 1.43 | 4.38 | 0.00 | 0 | 13223 | 2.0 | 548.16 | 53.24 |
| 2021 (1) | 0 | 0 | 0 | 0 | 0 | 0 | 448.46 | -2.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 234.33 | 19.43 | 197.39 | 17.44 | 36.94 | 31.37 | 15.77 | 10.05 | 1.52 | 16.03 | 1.37 | 17.09 | 0.00 | 0 | 12964 | 1.0 | 357.71 | -3.87 |
| 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 | 305.14 | 0.91 | 3.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.36 | 45.37 | 12.94 | 82.44 | 57.51 | 14.4 | 17.92 | 7.31 | 6.6 | 17.86 | -26.17 | -5.55 | 0.57 | 58.33 | 11.76 | 0.57 | 58.33 | 14.0 | 0.57 | -69.52 | 11.76 | 14379 | 0.0 | 2.49 | 314.86 | 11.12 | 1.87 |
| 25Q4 (7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 302.39 | 1.85 | 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 | 69.04 | -24.06 | 17.49 | 52.34 | -32.49 | 15.01 | 16.7 | 24.81 | 26.04 | 24.19 | 64.33 | 7.27 | 0.36 | -33.33 | 12.5 | 0.36 | -33.33 | 12.5 | 1.87 | 23.84 | 3.31 | 14379 | 0.0 | 2.49 | 283.34 | -7.25 | -0.19 |
| 25Q3 (6) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 296.9 | 2.64 | -1.98 | 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 | 90.91 | 6.1 | 6.58 | 77.53 | 15.03 | 9.52 | 13.38 | -26.77 | -7.72 | 14.72 | -30.99 | -13.41 | 0.54 | 14.89 | 8.0 | 0.54 | 14.89 | 10.2 | 1.51 | 55.67 | 2.03 | 14379 | 0.0 | 2.49 | 305.48 | 3.03 | -4.12 |
| 25Q2 (5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 289.25 | -1.51 | -1.73 | 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 | 85.68 | -3.58 | 1.93 | 67.4 | -6.47 | 0.39 | 18.27 | 8.69 | 7.98 | 21.33 | 12.8 | 5.96 | 0.47 | -7.84 | -2.08 | 0.47 | -6.0 | 0.0 | 0.97 | 90.2 | -1.02 | 14379 | 2.49 | 2.49 | 296.51 | -4.07 | -2.49 |
| 25Q1 (4) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 293.69 | -1.25 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 88.86 | 51.23 | 0.0 | 72.06 | 58.34 | 0.0 | 16.81 | 26.87 | 0.0 | 18.91 | -16.14 | 0.0 | 0.51 | 59.38 | 0.0 | 0.50 | 56.25 | 0.0 | 0.51 | -71.82 | 0.0 | 14029 | 0.0 | 0.0 | 309.09 | 8.88 | 0.0 |
| 24Q4 (3) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 297.41 | -1.81 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 58.76 | -31.11 | 0.0 | 45.51 | -35.71 | 0.0 | 13.25 | -8.62 | 0.0 | 22.55 | 32.65 | 0.0 | 0.32 | -36.0 | 0.0 | 0.32 | -34.69 | 0.0 | 1.81 | 22.3 | 0.0 | 14029 | 0.0 | 0.0 | 283.89 | -10.89 | 0.0 |
| 24Q3 (2) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 302.89 | 2.9 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 85.3 | 1.48 | 0.0 | 70.79 | 5.44 | 0.0 | 14.5 | -14.3 | 0.0 | 17.00 | -15.55 | 0.0 | 0.50 | 4.17 | 0.0 | 0.49 | 4.26 | 0.0 | 1.48 | 51.02 | 0.0 | 14029 | 0.0 | 0.0 | 318.59 | 4.77 | 0.0 |
| 24Q2 (1) | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 294.35 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 84.06 | 0.0 | 0.0 | 67.14 | 0.0 | 0.0 | 16.92 | 0.0 | 0.0 | 20.13 | 0.0 | 0.0 | 0.48 | 0.0 | 0.0 | 0.47 | 0.0 | 0.0 | 0.98 | 0.0 | 0.0 | 14029 | 0.0 | 0.0 | 304.09 | 0.0 | 0.0 |