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) | 237.04 | -18.16 | 94.79 | -23.4 | 101.62 | -21.16 | 0.33 | -23.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.28 | -68.02 | 42.91 | -2.79 | 33.76 | 10.51 | 8.53 | -25.11 | 19.89 | -22.94 | 4.71 | 6.08 | 2.63 | 34.18 | 0.00 | 0 | 715 | 14.77 | 50.3 | -11.72 |
| 2024 (4) | 289.64 | 1.06 | 123.74 | 3.4 | 128.89 | 12.4 | 0.43 | 53.57 | 0.02 | 100.0 | 0.09 | 50.0 | 0.08 | -33.33 | 0 | 0 | 1.93 | -40.06 | 4.88 | 0 | 0 | 0 | 0 | 0 | 7.13 | 133.77 | 44.14 | -20.2 | 30.55 | -17.21 | 11.39 | -20.85 | 25.81 | -0.81 | 4.44 | -30.62 | 1.96 | -30.74 | 0.00 | 0 | 623 | 9.88 | 56.98 | -19.0 |
| 2023 (3) | 286.6 | 25.77 | 119.67 | 46.4 | 114.67 | 16.26 | 0.28 | 21.74 | 0.01 | 0 | 0.06 | 50.0 | 0.12 | 9.09 | 0 | 0 | 3.22 | -46.78 | 0 | 0 | 0 | 0 | -0.18 | 0 | 3.05 | -49.67 | 55.31 | 3.25 | 36.9 | 1.85 | 14.39 | 11.81 | 26.02 | 8.28 | 6.40 | -8.96 | 2.83 | 12.3 | 0.00 | 0 | 567 | 10.1 | 70.35 | 3.52 |
| 2022 (2) | 227.87 | 26.89 | 81.74 | 35.6 | 98.63 | 29.64 | 0.23 | 360.0 | 0 | 0 | 0.04 | -20.0 | 0.11 | 57.14 | 0 | 0 | 6.05 | 79.53 | 0.03 | 0.0 | 0 | 0 | -0.04 | 0 | 6.06 | 77.19 | 53.57 | 14.86 | 36.23 | 15.35 | 12.87 | 13.59 | 24.03 | -1.11 | 7.03 | 15.44 | 2.52 | 7.69 | 0.00 | 0 | 515 | 0.0 | 67.96 | 13.13 |
| 2021 (1) | 179.58 | 22.45 | 60.28 | 15.21 | 76.08 | 22.16 | 0.05 | -37.5 | 0 | 0 | 0.05 | 0.0 | 0.07 | -72.0 | 0 | 0 | 3.37 | -1.75 | 0.03 | -25.0 | 0 | 0 | 0.2 | -66.67 | 3.42 | -20.28 | 46.64 | 28.31 | 31.41 | 21.46 | 11.33 | 34.56 | 24.30 | 4.88 | 6.09 | 21.31 | 2.34 | 29.28 | 0.00 | 0 | 515 | 0.0 | 60.07 | 24.73 |
| 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) | 58.06 | 0.73 | -4.6 | 22.16 | -6.26 | -5.7 | 24.77 | 9.26 | -10.67 | 0.04 | -60.0 | -20.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | -100.0 | 100.0 | 0 | 0 | 0 | 0.87 | 10.13 | 16.0 | 12.0 | -0.99 | 15.72 | 9.08 | -6.39 | 24.9 | 2.77 | 35.12 | 4.53 | 23.07 | 36.11 | -9.56 | 0.76 | -51.28 | 61.7 | 0.69 | -8.0 | 25.45 | 0.76 | -83.9 | 61.7 | 1195 | 91.81 | 91.81 | 13.91 | 0.0 | 12.63 |
| 25Q4 (7) | 57.64 | -1.59 | -8.73 | 23.64 | 0.64 | -6.04 | 22.67 | -11.72 | -25.28 | 0.1 | 25.0 | -44.44 | 0.01 | 0.0 | -50.0 | 0.02 | 0.0 | 100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.55 | 66.67 | 96.43 | 0 | -100.0 | -100.0 | 0.26 | 0 | 0 | 0 | 0 | 0 | 0.79 | 172.41 | 38.6 | 12.12 | 24.95 | 47.45 | 9.7 | 25.0 | 108.6 | 2.05 | -17.0 | -35.53 | 16.95 | -33.56 | -56.12 | 1.56 | 24.8 | 108.0 | 0.75 | 19.05 | 120.59 | 4.72 | 49.37 | 6.31 | 623 | 0.0 | 0.0 | 13.91 | 21.38 | 37.31 |
| 25Q3 (6) | 58.57 | -2.33 | -18.44 | 23.49 | -2.77 | -22.3 | 25.68 | 0.55 | -18.71 | 0.08 | -11.11 | 0.0 | 0.01 | -50.0 | 0 | 0.02 | 0.0 | -33.33 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.33 | -19.51 | -59.26 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.29 | -35.56 | -61.33 | 9.7 | -9.51 | -9.6 | 7.76 | -13.97 | 6.74 | 2.47 | 81.62 | -8.52 | 25.51 | 101.02 | 1.35 | 1.25 | -13.79 | 6.84 | 0.63 | -12.5 | 14.55 | 3.16 | 64.58 | -14.59 | 623 | 0.0 | 0.0 | 11.46 | -8.9 | -16.84 |
| 25Q2 (5) | 59.97 | -1.46 | -21.95 | 24.16 | 2.81 | -32.7 | 25.54 | -7.9 | -24.48 | 0.09 | 80.0 | -25.0 | 0.02 | 100.0 | 300.0 | 0.02 | 0.0 | -33.33 | 0.01 | 0.0 | -66.67 | 0 | 0 | 0 | 0.41 | -50.6 | -6.82 | 0.01 | -50.0 | -99.79 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.45 | -40.0 | -91.59 | 10.72 | 3.38 | -14.03 | 9.02 | 24.07 | -11.91 | 1.36 | -48.68 | -25.68 | 12.69 | -50.25 | -13.38 | 1.45 | 208.51 | -11.59 | 0.72 | 30.91 | 75.61 | 1.92 | 308.51 | -24.11 | 623 | 0.0 | 0.0 | 12.58 | 1.86 | -23.48 |
| 25Q1 (4) | 60.86 | -3.63 | 0.0 | 23.5 | -6.6 | 0.0 | 27.73 | -8.6 | 0.0 | 0.05 | -72.22 | 0.0 | 0.01 | -50.0 | 0.0 | 0.02 | 100.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.83 | 196.43 | 0.0 | 0.02 | -80.0 | 0.0 | -0.07 | 0 | 0.0 | 0 | 0 | 0.0 | 0.75 | 31.58 | 0.0 | 10.37 | 26.16 | 0.0 | 7.27 | 56.34 | 0.0 | 2.65 | -16.67 | 0.0 | 25.51 | -33.96 | 0.0 | 0.47 | -37.33 | 0.0 | 0.55 | 61.76 | 0.0 | 0.47 | -89.41 | 0.0 | 623 | 0.0 | 0.0 | 12.35 | 21.92 | 0.0 |
| 24Q4 (3) | 63.15 | -12.06 | 0.0 | 25.16 | -16.77 | 0.0 | 30.34 | -3.96 | 0.0 | 0.18 | 125.0 | 0.0 | 0.02 | 0 | 0.0 | 0.01 | -66.67 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.28 | -65.43 | 0.0 | 0.1 | 900.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.57 | -24.0 | 0.0 | 8.22 | -23.39 | 0.0 | 4.65 | -36.04 | 0.0 | 3.18 | 17.78 | 0.0 | 38.63 | 53.48 | 0.0 | 0.75 | -35.9 | 0.0 | 0.34 | -38.18 | 0.0 | 4.44 | 20.0 | 0.0 | 623 | 0.0 | 0.0 | 10.13 | -26.49 | 0.0 |
| 24Q3 (2) | 71.81 | -6.55 | 0.0 | 30.23 | -15.79 | 0.0 | 31.59 | -6.59 | 0.0 | 0.08 | -33.33 | 0.0 | 0 | 100.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.01 | -66.67 | 0.0 | 0 | 0 | 0.0 | 0.81 | 84.09 | 0.0 | 0.01 | -99.79 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.75 | -85.98 | 0.0 | 10.73 | -13.95 | 0.0 | 7.27 | -29.0 | 0.0 | 2.7 | 47.54 | 0.0 | 25.17 | 71.81 | 0.0 | 1.17 | -28.66 | 0.0 | 0.55 | 34.15 | 0.0 | 3.70 | 46.25 | 0.0 | 623 | 0.0 | 0.0 | 13.78 | -16.18 | 0.0 |
| 24Q2 (1) | 76.84 | 0.0 | 0.0 | 35.9 | 0.0 | 0.0 | 33.82 | 0.0 | 0.0 | 0.12 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.44 | 0.0 | 0.0 | 4.76 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 5.35 | 0.0 | 0.0 | 12.47 | 0.0 | 0.0 | 10.24 | 0.0 | 0.0 | 1.83 | 0.0 | 0.0 | 14.65 | 0.0 | 0.0 | 1.64 | 0.0 | 0.0 | 0.41 | 0.0 | 0.0 | 2.53 | 0.0 | 0.0 | 623 | 0.0 | 0.0 | 16.44 | 0.0 | 0.0 |