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) | 87.8 | -13.28 | 65.25 | -12.3 | 10.76 | 19.16 | 0.28 | -6.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.82 | 0 | 7.06 | -53.55 | 5.04 | -57.96 | 2.07 | -39.12 | 29.32 | 30.83 | 3.58 | -66.35 | 4.80 | -47.37 | 0.00 | 0 | 140 | 29.63 | 12.04 | -32.7 |
| 2024 (4) | 101.25 | 73.4 | 74.4 | 71.75 | 9.03 | 96.73 | 0.3 | 66.67 | 1.02 | 155.0 | 0.04 | 100.0 | 0.11 | 450.0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | -0.17 | 0 | -1.05 | 0 | 15.2 | 51.55 | 11.99 | 47.12 | 3.4 | 84.78 | 22.41 | 21.93 | 10.64 | 29.76 | 9.12 | 62.28 | 0.00 | 0 | 108 | 10.2 | 17.89 | 57.21 |
| 2023 (3) | 58.39 | 15.4 | 43.32 | 16.48 | 4.59 | 52.49 | 0.18 | 500.0 | 0.4 | 233.33 | 0.02 | 100.0 | 0.02 | 0 | 0 | 0 | 0.01 | -85.71 | 0 | 0 | 0.02 | 0.0 | 0.13 | 0 | 0.12 | 0 | 10.03 | 23.52 | 8.15 | 25.38 | 1.84 | 12.2 | 18.38 | -9.14 | 8.20 | 2.63 | 5.62 | 17.57 | 0.00 | 0 | 98 | 24.05 | 11.38 | 31.41 |
| 2022 (2) | 50.6 | 88.81 | 37.19 | 64.27 | 3.01 | 96.73 | 0.03 | 0 | 0.12 | 140.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.07 | 0 | 0 | 0 | 0.02 | 100.0 | -0.12 | 0 | -0.33 | 0 | 8.12 | 270.78 | 6.5 | 293.94 | 1.64 | 215.38 | 20.23 | -15.32 | 7.99 | 167.22 | 4.78 | 305.08 | 0.00 | 0 | 79 | 43.64 | 8.66 | 246.4 |
| 2021 (1) | 26.8 | 16.62 | 22.64 | 17.12 | 1.53 | 42.99 | 0 | 0 | 0.05 | 66.67 | 0.01 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | -0.04 | 0 | 2.19 | -9.88 | 1.65 | -13.61 | 0.52 | -1.89 | 23.89 | 9.69 | 2.99 | -20.05 | 1.18 | -12.59 | 0.00 | 0 | 55 | 10.0 | 2.5 | -3.85 |
| 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) | 14.24 | -57.79 | -2.93 | 8.48 | -65.9 | -17.27 | 2.67 | -10.1 | 2.69 | 0.05 | -54.55 | 66.67 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 100.0 | -1.32 | -277.14 | -247.37 | 0.57 | -85.96 | -53.28 | 0.35 | -87.72 | -56.79 | 0.23 | -80.34 | -42.5 | 40.60 | 40.83 | 24.88 | 0.25 | -87.68 | -63.24 | 1.17 | -47.77 | 40.96 | 0.25 | -93.04 | -63.24 | 143 | 2.14 | 19.17 | 3.4 | -43.89 | 75.26 |
| 25Q4 (7) | 33.74 | 64.59 | -18.21 | 24.87 | 59.32 | -13.19 | 2.97 | 30.26 | -10.27 | 0.11 | 120.0 | -8.33 | 1.02 | -15.0 | 292.31 | 0.06 | 200.0 | 500.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.01 | 109.09 | 107.14 | -0.35 | 63.54 | 16.67 | 4.06 | 413.92 | -47.55 | 2.85 | 670.27 | -52.58 | 1.17 | 192.5 | -35.0 | 28.83 | -42.5 | 23.63 | 2.03 | 680.77 | -63.49 | 2.24 | 140.86 | -50.22 | 3.59 | 128.66 | -67.66 | 140 | -0.71 | 29.63 | 6.06 | 195.61 | -28.28 |
| 25Q3 (6) | 20.5 | 8.52 | -46.68 | 15.61 | 7.43 | -47.6 | 2.28 | -21.65 | -17.69 | 0.05 | -37.5 | 0.0 | 1.2 | 100.0 | 421.74 | 0.02 | 100.0 | 100.0 | 0 | 0 | -100.0 | 0.1 | 0 | 0 | 0 | -100.0 | 0 | 0 | 100.0 | 0 | 0.01 | 0 | 0 | -0.11 | -142.31 | -375.0 | -0.96 | -638.46 | -772.73 | 0.79 | -19.39 | -85.53 | 0.37 | -63.0 | -91.51 | 0.4 | 300.0 | -65.22 | 50.14 | 376.62 | 137.86 | 0.26 | -63.38 | -93.66 | 0.93 | 17.72 | -70.29 | 1.57 | 19.85 | -72.55 | 141 | 0.71 | 31.78 | 2.05 | 3.02 | -66.56 |
| 25Q2 (5) | 18.89 | 28.77 | 48.51 | 14.53 | 41.76 | 53.76 | 2.91 | 11.92 | 86.54 | 0.08 | 166.67 | -20.0 | 0.6 | 114.29 | 130.77 | 0.01 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.26 | 533.33 | 750.0 | -0.13 | 65.79 | 27.78 | 0.98 | -19.67 | -30.99 | 1.0 | 23.46 | -13.04 | 0.1 | -75.0 | -66.67 | 10.52 | -67.64 | -49.47 | 0.71 | 4.41 | -35.45 | 0.79 | -4.82 | -15.05 | 1.31 | 92.65 | -16.03 | 140 | 16.67 | 34.62 | 1.99 | 2.58 | -4.33 |
| 25Q1 (4) | 14.67 | -64.44 | 0.0 | 10.25 | -64.22 | 0.0 | 2.6 | -21.45 | 0.0 | 0.03 | -75.0 | 0.0 | 0.28 | 7.69 | 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 | -0.06 | 57.14 | 0.0 | -0.38 | 9.52 | 0.0 | 1.22 | -84.24 | 0.0 | 0.81 | -86.52 | 0.0 | 0.4 | -77.78 | 0.0 | 32.51 | 39.41 | 0.0 | 0.68 | -87.77 | 0.0 | 0.83 | -81.56 | 0.0 | 0.68 | -93.87 | 0.0 | 120 | 11.11 | 0.0 | 1.94 | -77.04 | 0.0 |
| 24Q4 (3) | 41.25 | 7.28 | 0.0 | 28.65 | -3.83 | 0.0 | 3.31 | 19.49 | 0.0 | 0.12 | 140.0 | 0.0 | 0.26 | 13.04 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.14 | -450.0 | 0.0 | -0.42 | -281.82 | 0.0 | 7.74 | 41.76 | 0.0 | 6.01 | 37.84 | 0.0 | 1.8 | 56.52 | 0.0 | 23.32 | 10.63 | 0.0 | 5.56 | 35.61 | 0.0 | 4.50 | 43.77 | 0.0 | 11.10 | 94.06 | 0.0 | 108 | 0.93 | 0.0 | 8.45 | 37.85 | 0.0 |
| 24Q3 (2) | 38.45 | 202.28 | 0.0 | 29.79 | 215.24 | 0.0 | 2.77 | 77.56 | 0.0 | 0.05 | -50.0 | 0.0 | 0.23 | -11.54 | 0.0 | 0.01 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 200.0 | 0.0 | -0.11 | 38.89 | 0.0 | 5.46 | 284.51 | 0.0 | 4.36 | 279.13 | 0.0 | 1.15 | 283.33 | 0.0 | 21.08 | 1.25 | 0.0 | 4.10 | 272.73 | 0.0 | 3.13 | 236.56 | 0.0 | 5.72 | 266.67 | 0.0 | 107 | 2.88 | 0.0 | 6.13 | 194.71 | 0.0 |
| 24Q2 (1) | 12.72 | 0.0 | 0.0 | 9.45 | 0.0 | 0.0 | 1.56 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.26 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.04 | 0.0 | 0.0 | -0.18 | 0.0 | 0.0 | 1.42 | 0.0 | 0.0 | 1.15 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 20.82 | 0.0 | 0.0 | 1.10 | 0.0 | 0.0 | 0.93 | 0.0 | 0.0 | 1.56 | 0.0 | 0.0 | 104 | 0.0 | 0.0 | 2.08 | 0.0 | 0.0 |
免責聲明
本網站所有資料僅供參考，如使用者依本資料交易發生交易損失需自行負責，本網站對資料內容錯誤﹑更新延誤不負任何責任。