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) | 51.96 | 11.91 | 40.48 | 13.42 | 9.22 | 5.13 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | 0 | 2.2 | 14.58 | 1.77 | 15.69 | 0.43 | 10.26 | 19.71 | -3.24 | 4.04 | 5.76 | 4.16 | 16.53 | 0.00 | 0 | 44 | 10.0 | 2.68 | 14.53 |
| 2024 (4) | 46.43 | 14.25 | 35.69 | 16.03 | 8.77 | 3.54 | 0.01 | 0.0 | 0.11 | 37.5 | 0.01 | 0 | 0.03 | 0.0 | 0 | 0 | 0.04 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 0 | 1.92 | 34.27 | 1.53 | 41.67 | 0.39 | 14.71 | 20.37 | -15.58 | 3.82 | 49.8 | 3.57 | 48.13 | 0.00 | 0 | 40 | 2.56 | 2.34 | 32.2 |
| 2023 (3) | 40.64 | 6.83 | 30.76 | 9.74 | 8.47 | 2.92 | 0.01 | 0.0 | 0.08 | 33.33 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0.08 | 166.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 1.43 | -19.66 | 1.08 | -22.86 | 0.34 | -8.11 | 24.13 | 15.34 | 2.55 | -22.02 | 2.41 | -24.69 | 0.00 | 0 | 39 | 5.41 | 1.77 | -13.66 |
| 2022 (2) | 38.04 | 19.21 | 28.03 | 17.67 | 8.23 | 24.32 | 0.01 | 0 | 0.06 | 50.0 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 1.78 | 19.46 | 1.4 | 19.66 | 0.37 | 15.62 | 20.92 | -2.47 | 3.27 | 22.01 | 3.20 | 22.61 | 0.00 | 0 | 37 | 0.0 | 2.05 | 18.5 |
| 2021 (1) | 31.91 | 10.57 | 23.82 | 9.97 | 6.62 | 11.26 | 0 | 0 | 0.04 | 100.0 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0.02 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | 1.49 | 14.62 | 1.17 | 12.5 | 0.32 | 23.08 | 21.45 | 6.03 | 2.68 | -7.9 | 2.61 | 14.98 | 0.00 | 0 | 37 | 12.12 | 1.73 | 18.49 |
| 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) | 12.28 | -29.14 | 4.78 | 9.74 | -27.8 | 7.03 | 2.19 | -17.98 | 1.39 | 0 | -100.0 | 0 | 0.03 | -50.0 | 50.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 50.0 | -300.0 | 0.33 | -70.27 | -29.79 | 0.27 | -69.66 | -28.95 | 0.06 | -73.91 | -33.33 | 18.63 | -8.99 | -6.85 | 0.62 | -69.61 | -35.42 | 0.66 | -68.72 | -21.43 | 0.62 | -84.73 | -35.42 | 44 | 0.0 | 10.0 | 0.43 | -66.14 | -25.86 |
| 25Q4 (7) | 17.33 | 55.85 | 9.96 | 13.49 | 55.41 | 11.86 | 2.67 | 24.77 | 1.14 | 0.01 | 0 | 0.0 | 0.06 | 100.0 | 20.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | -300.0 | -33.33 | 1.11 | 282.76 | 8.82 | 0.89 | 270.83 | 8.54 | 0.23 | 360.0 | 9.52 | 20.47 | 29.07 | 1.99 | 2.04 | 264.29 | -0.97 | 2.11 | 270.18 | 9.33 | 4.06 | 100.99 | 5.18 | 44 | 0.0 | 10.0 | 1.27 | 217.5 | 10.43 |
| 25Q3 (6) | 11.12 | -5.68 | 11.53 | 8.68 | -5.75 | 12.0 | 2.14 | -4.89 | 12.04 | 0 | -100.0 | 0 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0.0 | 0.0 | 0.29 | -9.38 | 0.0 | 0.24 | -7.69 | 4.35 | 0.05 | -16.67 | -16.67 | 15.86 | -21.09 | -19.82 | 0.56 | -5.08 | -5.08 | 0.57 | -6.56 | 3.64 | 2.02 | 38.36 | 12.22 | 44 | 0.0 | 10.0 | 0.4 | -6.98 | 2.56 |
| 25Q2 (5) | 11.79 | 0.6 | 12.29 | 9.21 | 1.21 | 14.13 | 2.25 | 4.17 | 8.7 | 0.01 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -200.0 | 0 | 0.32 | -31.91 | -11.11 | 0.26 | -31.58 | -7.14 | 0.06 | -33.33 | -25.0 | 20.10 | 0.5 | -7.67 | 0.59 | -38.54 | -18.06 | 0.61 | -27.38 | -4.69 | 1.46 | 52.08 | 20.66 | 44 | 10.0 | 10.0 | 0.43 | -25.86 | -6.52 |
| 25Q1 (4) | 11.72 | -25.63 | 0.0 | 9.1 | -24.54 | 0.0 | 2.16 | -18.18 | 0.0 | 0 | -100.0 | 0.0 | 0.02 | -60.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 200.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 133.33 | 0.0 | 0.47 | -53.92 | 0.0 | 0.38 | -53.66 | 0.0 | 0.09 | -57.14 | 0.0 | 20.00 | -0.35 | 0.0 | 0.96 | -53.4 | 0.0 | 0.84 | -56.48 | 0.0 | 0.96 | -75.13 | 0.0 | 40 | 0.0 | 0.0 | 0.58 | -49.57 | 0.0 |
| 24Q4 (3) | 15.76 | 58.07 | 0.0 | 12.06 | 55.61 | 0.0 | 2.64 | 38.22 | 0.0 | 0.01 | 0 | 0.0 | 0.05 | 150.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.03 | -200.0 | 0.0 | 1.02 | 251.72 | 0.0 | 0.82 | 256.52 | 0.0 | 0.21 | 250.0 | 0.0 | 20.07 | 1.47 | 0.0 | 2.06 | 249.15 | 0.0 | 1.93 | 250.91 | 0.0 | 3.86 | 114.44 | 0.0 | 40 | 0.0 | 0.0 | 1.15 | 194.87 | 0.0 |
| 24Q3 (2) | 9.97 | -5.05 | 0.0 | 7.75 | -3.97 | 0.0 | 1.91 | -7.73 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | 0 | 0.0 | 0.29 | -19.44 | 0.0 | 0.23 | -17.86 | 0.0 | 0.06 | -25.0 | 0.0 | 19.78 | -9.14 | 0.0 | 0.59 | -18.06 | 0.0 | 0.55 | -14.06 | 0.0 | 1.80 | 48.76 | 0.0 | 40 | 0.0 | 0.0 | 0.39 | -15.22 | 0.0 |
| 24Q2 (1) | 10.5 | 0.0 | 0.0 | 8.07 | 0.0 | 0.0 | 2.07 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.36 | 0.0 | 0.0 | 0.28 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 21.77 | 0.0 | 0.0 | 0.72 | 0.0 | 0.0 | 0.64 | 0.0 | 0.0 | 1.21 | 0.0 | 0.0 | 40 | 0.0 | 0.0 | 0.46 | 0.0 | 0.0 |