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 | 1090.78 | 2.61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 263.02 | 5.3 | 212.95 | 10.8 | 48.54 | -6.11 | 18.46 | -10.82 | 1.36 | 7.94 | 1.36 | 10.57 | 0.00 | 0 | 15681 | 3.0 | 1036.87 | -0.27 |
| 2024 (4) | 0 | 0 | 0 | 0 | 0 | 0 | 1063.04 | 13.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 249.79 | 13.16 | 192.2 | 11.33 | 51.7 | 23.21 | 20.70 | 8.89 | 1.26 | 7.69 | 1.23 | 11.82 | 0.00 | 0 | 15224 | 3.5 | 1039.71 | 20.66 |
| 2023 (3) | 0 | 0 | 0 | 0 | 0 | 0 | 934.12 | 46.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 220.75 | -9.48 | 172.64 | -14.74 | 41.96 | 17.57 | 19.01 | 29.85 | 1.17 | -19.31 | 1.10 | -14.73 | 0.00 | 0 | 14709 | 5.0 | 861.72 | 63.02 |
| 2022 (2) | 0 | 0 | 0 | 0 | 0 | 0 | 637.32 | 29.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 243.86 | -0.18 | 202.49 | -1.39 | 35.69 | 10.94 | 14.64 | 11.16 | 1.45 | -3.97 | 1.29 | -1.53 | 0.00 | 0 | 14009 | 3.0 | 528.61 | 32.04 |
| 2021 (1) | 0 | 0 | 0 | 0 | 0 | 0 | 493.31 | -6.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 244.29 | 23.24 | 205.34 | 23.82 | 32.17 | 19.68 | 13.17 | -2.88 | 1.51 | 21.77 | 1.31 | 23.58 | 0.00 | 0 | 13601 | 2.0 | 400.33 | 0.17 |
| 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 | 273.3 | -1.05 | 1.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72.44 | 19.74 | 13.74 | 55.9 | 9.59 | 13.27 | 14.32 | 69.87 | 3.92 | 19.77 | 41.82 | -8.6 | 0.36 | 9.09 | 12.5 | 0.36 | 9.09 | 16.13 | 0.36 | -73.53 | 12.5 | 15681 | 0.0 | 3.0 | 261.26 | 3.36 | 1.37 |
| 25Q4 (7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 276.21 | 0.28 | 0.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60.5 | -17.06 | 52.66 | 51.01 | -15.87 | 50.21 | 8.43 | -21.07 | 121.26 | 13.94 | -4.78 | 45.06 | 0.33 | -15.38 | 50.0 | 0.33 | -15.38 | 50.0 | 1.36 | 32.04 | 7.94 | 15681 | 0.0 | 3.0 | 252.77 | -5.69 | 5.44 |
| 25Q3 (6) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 275.44 | 2.27 | 1.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72.94 | 10.72 | 2.99 | 60.63 | 16.69 | 5.85 | 10.68 | -31.8 | -14.22 | 14.64 | -38.38 | -16.72 | 0.39 | 18.18 | 2.63 | 0.39 | 18.18 | 5.41 | 1.03 | 58.46 | -0.96 | 15681 | 0.0 | 3.0 | 268.01 | 3.74 | -2.12 |
| 25Q2 (5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 269.32 | -0.19 | 1.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 65.88 | 3.44 | -10.83 | 51.96 | 5.29 | 6.94 | 15.66 | 13.64 | -34.23 | 23.76 | 9.85 | -26.28 | 0.33 | 3.13 | 3.13 | 0.33 | 6.45 | 6.45 | 0.65 | 103.12 | -1.52 | 15681 | 3.0 | 3.0 | 258.35 | 0.24 | -5.59 |
| 25Q1 (4) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 269.82 | -1.92 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 63.69 | 60.71 | 0.0 | 49.35 | 45.32 | 0.0 | 13.78 | 261.68 | 0.0 | 21.63 | 125.08 | 0.0 | 0.32 | 45.45 | 0.0 | 0.31 | 40.91 | 0.0 | 0.32 | -74.6 | 0.0 | 15224 | 0.0 | 0.0 | 257.74 | 7.51 | 0.0 |
| 24Q4 (3) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 275.09 | 1.05 | 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 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 39.63 | -44.04 | 0.0 | 33.96 | -40.71 | 0.0 | 3.81 | -69.4 | 0.0 | 9.61 | -45.34 | 0.0 | 0.22 | -42.11 | 0.0 | 0.22 | -40.54 | 0.0 | 1.26 | 21.15 | 0.0 | 15224 | 0.0 | 0.0 | 239.73 | -12.45 | 0.0 |
| 24Q3 (2) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 272.23 | 3.06 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 70.82 | -4.14 | 0.0 | 57.28 | 17.88 | 0.0 | 12.45 | -47.71 | 0.0 | 17.58 | -45.45 | 0.0 | 0.38 | 18.75 | 0.0 | 0.37 | 19.35 | 0.0 | 1.04 | 57.58 | 0.0 | 15224 | 0.0 | 0.0 | 273.82 | 0.06 | 0.0 |
| 24Q2 (1) | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 264.15 | 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 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 73.88 | 0.0 | 0.0 | 48.59 | 0.0 | 0.0 | 23.81 | 0.0 | 0.0 | 32.23 | 0.0 | 0.0 | 0.32 | 0.0 | 0.0 | 0.31 | 0.0 | 0.0 | 0.66 | 0.0 | 0.0 | 15224 | 0.0 | 0.0 | 273.65 | 0.0 | 0.0 |