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) | 395.95 | 5.05 | 332.48 | 9.98 | 25.7 | -7.39 | 0.71 | -34.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.68 | -20.27 | 42.44 | -19.47 | 32.48 | -14.93 | 8.28 | -24.8 | 19.51 | -6.61 | 12.95 | -19.62 | 11.16 | -14.02 | 0.00 | 0 | 249 | 5.06 | 57.28 | -16.01 |
| 2024 (4) | 376.9 | 34.53 | 302.31 | 24.7 | 27.75 | 22.57 | 1.09 | 12.37 | 1.65 | -13.61 | 0.1 | 66.67 | 0 | 0 | 0 | 0 | 0.61 | -7.58 | 0.04 | 0.0 | 0 | 0 | 6.63 | 44.76 | 5.87 | 60.82 | 52.7 | 181.22 | 38.18 | 177.07 | 11.01 | 95.21 | 20.89 | -30.64 | 16.11 | 157.35 | 12.98 | 218.92 | 0.00 | 0 | 237 | 7.73 | 68.2 | 92.87 |
| 2023 (3) | 280.16 | -10.6 | 242.43 | -5.48 | 22.64 | -4.31 | 0.97 | 169.44 | 1.91 | 64.66 | 0.06 | 20.0 | 0 | 0 | 0 | 0 | 0.66 | 127.59 | 0.04 | -20.0 | 0 | 0 | 4.58 | 33.14 | 3.65 | 34.19 | 18.74 | -47.9 | 13.78 | -44.99 | 5.64 | -35.98 | 30.12 | 22.94 | 6.26 | -45.04 | 4.07 | -54.63 | 0.00 | 0 | 220 | 0.0 | 35.36 | -30.71 |
| 2022 (2) | 313.38 | 57.0 | 256.48 | 47.66 | 23.66 | 25.19 | 0.36 | 227.27 | 1.16 | 118.87 | 0.05 | -16.67 | 0 | 0 | 0 | 0 | 0.29 | 38.1 | 0.05 | 0 | 0 | 0 | 3.44 | 6780.0 | 2.72 | 0 | 35.97 | 458.54 | 25.05 | 1033.48 | 8.81 | 116.46 | 24.50 | -61.25 | 11.39 | 1039.0 | 8.97 | 708.11 | 0.00 | 0 | 220 | 0.0 | 51.03 | 169.43 |
| 2021 (1) | 199.61 | -22.37 | 173.7 | -17.01 | 18.9 | -2.83 | 0.11 | -38.89 | 0.53 | -17.19 | 0.06 | 20.0 | 0 | 0 | 0 | 0 | 0.21 | -68.18 | 0 | 0 | 0 | 0 | 0.05 | 0 | -0.56 | 0 | 6.44 | -76.98 | 2.21 | -89.3 | 4.07 | -34.35 | 63.23 | 185.46 | 1.00 | -92.46 | 1.11 | -86.86 | 0.00 | 0 | 220 | 41.03 | 18.94 | -53.67 |
| 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) | 70.78 | -33.02 | -26.9 | 62.53 | -29.74 | -21.68 | 6.44 | 2.22 | -2.28 | 0.23 | -4.17 | 76.92 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.67 | -64.74 | -45.53 | 2.47 | -79.87 | -78.76 | 1.88 | -80.48 | -79.41 | 0.79 | -64.57 | -65.65 | 32.14 | 77.08 | 62.65 | 0.75 | -80.57 | -79.51 | 0.49 | -84.19 | -84.54 | 0.75 | -94.24 | -79.51 | 249 | 0.0 | 0.0 | 5.95 | -62.56 | -61.98 |
| 25Q4 (7) | 105.67 | 31.68 | -2.63 | 89.0 | 29.81 | 0.72 | 6.3 | 9.38 | -15.21 | 0.24 | 100.0 | -7.69 | 0.46 | 48.39 | 58.62 | 0.03 | 50.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.26 | 188.89 | 225.0 | 0.05 | 127.78 | 150.0 | 0 | 0 | 0 | 1.37 | 6.2 | -62.05 | 1.9 | 104.3 | -39.68 | 12.27 | 78.86 | -22.68 | 9.63 | 89.19 | -20.22 | 2.23 | 67.67 | -30.09 | 18.15 | -6.44 | -9.75 | 3.86 | 89.22 | -24.31 | 3.10 | 85.63 | -13.41 | 13.02 | 42.14 | -19.28 | 249 | 0.0 | 5.06 | 15.89 | 53.08 | -18.6 |
| 25Q3 (6) | 80.25 | -29.11 | -13.72 | 68.56 | -27.9 | -7.26 | 5.76 | -18.3 | -13.12 | 0.12 | -45.45 | -45.45 | 0.31 | -22.5 | 0.0 | 0.02 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 12.5 | -10.0 | -0.18 | -1900.0 | -550.0 | 0 | 0 | 0 | 1.29 | -17.83 | 816.67 | 0.93 | 50.0 | 400.0 | 6.86 | -41.27 | -43.49 | 5.09 | -40.95 | -36.22 | 1.33 | -45.04 | -50.37 | 19.40 | -6.51 | -12.3 | 2.04 | -40.87 | -36.25 | 1.67 | -47.98 | -49.85 | 9.16 | 28.65 | -18.43 | 249 | 0.0 | 0.0 | 10.38 | -32.42 | -34.8 |
| 25Q2 (5) | 113.2 | 16.91 | 15.91 | 95.09 | 19.1 | 23.27 | 7.05 | 6.98 | -7.96 | 0.22 | 69.23 | -42.11 | 0.4 | -2.44 | -28.57 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -11.11 | -52.94 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 1.57 | -10.8 | -9.77 | 0.62 | -49.59 | -61.96 | 11.68 | 0.43 | -19.45 | 8.62 | -5.59 | -19.81 | 2.42 | 5.22 | -17.97 | 20.75 | 5.01 | 1.82 | 3.45 | -5.74 | -26.91 | 3.21 | 1.26 | -12.3 | 7.12 | 94.54 | -12.1 | 249 | 0.0 | 9.21 | 15.36 | -1.85 | -17.24 |
| 25Q1 (4) | 96.83 | -10.77 | 0.0 | 79.84 | -9.64 | 0.0 | 6.59 | -11.31 | 0.0 | 0.13 | -50.0 | 0.0 | 0.41 | 41.38 | 0.0 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.09 | 12.5 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 1.76 | -51.25 | 0.0 | 1.23 | -60.95 | 0.0 | 11.63 | -26.72 | 0.0 | 9.13 | -24.36 | 0.0 | 2.3 | -27.9 | 0.0 | 19.76 | -1.74 | 0.0 | 3.66 | -28.24 | 0.0 | 3.17 | -11.45 | 0.0 | 3.66 | -77.31 | 0.0 | 249 | 5.06 | 0.0 | 15.65 | -19.83 | 0.0 |
| 24Q4 (3) | 108.52 | 16.68 | 0.0 | 88.36 | 19.52 | 0.0 | 7.43 | 12.07 | 0.0 | 0.26 | 18.18 | 0.0 | 0.29 | -6.45 | 0.0 | 0.02 | -50.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.08 | -20.0 | 0.0 | 0.02 | -50.0 | 0.0 | 0 | 0 | 0.0 | 3.61 | 2105.56 | 0.0 | 3.15 | 1116.13 | 0.0 | 15.87 | 30.72 | 0.0 | 12.07 | 51.25 | 0.0 | 3.19 | 19.03 | 0.0 | 20.11 | -9.09 | 0.0 | 5.10 | 59.37 | 0.0 | 3.58 | 7.51 | 0.0 | 16.13 | 43.63 | 0.0 | 237 | -4.82 | 0.0 | 19.52 | 22.61 | 0.0 |
| 24Q3 (2) | 93.01 | -4.76 | 0.0 | 73.93 | -4.16 | 0.0 | 6.63 | -13.45 | 0.0 | 0.22 | -42.11 | 0.0 | 0.31 | -44.64 | 0.0 | 0.04 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.1 | -41.18 | 0.0 | 0.04 | 300.0 | 0.0 | 0 | 0 | 0.0 | -0.18 | -110.34 | 0.0 | -0.31 | -119.02 | 0.0 | 12.14 | -16.28 | 0.0 | 7.98 | -25.77 | 0.0 | 2.68 | -9.15 | 0.0 | 22.12 | 8.54 | 0.0 | 3.20 | -32.2 | 0.0 | 3.33 | -9.02 | 0.0 | 11.23 | 38.64 | 0.0 | 249 | 9.21 | 0.0 | 15.92 | -14.22 | 0.0 |
| 24Q2 (1) | 97.66 | 0.0 | 0.0 | 77.14 | 0.0 | 0.0 | 7.66 | 0.0 | 0.0 | 0.38 | 0.0 | 0.0 | 0.56 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 1.74 | 0.0 | 0.0 | 1.63 | 0.0 | 0.0 | 14.5 | 0.0 | 0.0 | 10.75 | 0.0 | 0.0 | 2.95 | 0.0 | 0.0 | 20.38 | 0.0 | 0.0 | 4.72 | 0.0 | 0.0 | 3.66 | 0.0 | 0.0 | 8.10 | 0.0 | 0.0 | 228 | 0.0 | 0.0 | 18.56 | 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。