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) | 108.5 | -7.09 | 75.25 | -1.67 | 50.04 | 39.97 | 0.48 | 4.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.81 | -46.36 | -15.97 | 0 | -9.6 | 0 | -6.37 | 0 | 0.00 | 0 | -2.38 | 0 | -2.58 | 0 | 0.00 | 0 | 403 | 11.94 | 16.94 | -55.07 |
| 2024 (4) | 116.78 | 10.14 | 76.53 | 9.96 | 35.75 | 15.77 | 0.46 | 53.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 166.67 | 0.47 | -83.03 | 0.01 | 0.0 | 0 | 0 | 0.11 | 0 | 1.51 | -53.25 | 6.01 | -31.55 | 4.05 | -21.51 | 2.05 | -43.37 | 34.16 | -17.11 | 1.12 | -23.29 | 0.63 | 31.25 | 0.00 | 0 | 360 | 2.56 | 37.7 | -3.97 |
| 2023 (3) | 106.03 | 26.23 | 69.6 | 15.0 | 30.88 | 96.94 | 0.3 | 114.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -25.0 | 2.77 | 274.32 | 0.01 | -98.04 | 0 | 0 | -0.09 | 0 | 3.23 | 178.45 | 8.78 | -1.9 | 5.16 | -15.27 | 3.62 | 26.57 | 41.21 | 28.98 | 1.46 | -50.0 | 0.48 | -60.66 | 0.00 | 0 | 351 | 68.75 | 39.26 | 4.17 |
| 2022 (2) | 84.0 | 13.21 | 60.52 | 11.17 | 15.68 | 27.79 | 0.14 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -85.45 | 0.74 | 469.23 | 0.51 | 1600.0 | 0 | 0 | -0.3 | 0 | 1.16 | 75.76 | 8.95 | 9.82 | 6.09 | 12.36 | 2.86 | 6.72 | 31.95 | -3.01 | 2.92 | 3.55 | 1.22 | 3.39 | 0.00 | 0 | 208 | 8.33 | 37.69 | 4.32 |
| 2021 (1) | 74.2 | 14.91 | 54.44 | 14.78 | 12.27 | 11.65 | 0.07 | -22.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0.55 | 189.47 | 0.13 | 116.67 | 0.03 | 200.0 | -0.03 | 0 | 0.14 | -75.0 | 0.66 | -8.33 | 8.15 | 18.63 | 5.42 | 19.65 | 2.68 | 18.06 | 32.94 | -0.39 | 2.82 | 0 | 1.18 | 24.21 | 0.00 | 0 | 192 | 1.05 | 36.13 | 10.69 |
| 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) | 25.67 | -1.12 | -11.3 | 18.39 | 1.16 | -6.08 | 6.1 | -50.85 | -46.86 | 0.04 | -63.64 | -60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.1 | 0.0 | -52.38 | 1.28 | 128.19 | 166.67 | 0.82 | 130.15 | 174.55 | 0.46 | 125.27 | 157.5 | 35.57 | 0 | 0 | 0.20 | 129.85 | 166.67 | 0.18 | 125.71 | 154.55 | 0.20 | 108.4 | 166.67 | 403 | 0.0 | 8.04 | 9.45 | 149.34 | 52.17 |
| 25Q4 (7) | 25.96 | 0.15 | -10.2 | 18.18 | -1.62 | -3.76 | 12.41 | -7.25 | 16.09 | 0.11 | 0.0 | -26.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.07 | 40.0 | -36.36 | -0.03 | -200.0 | 25.0 | 0 | 0 | 0 | 0.03 | -78.57 | 50.0 | 0.1 | -62.96 | -66.67 | -4.54 | 19.79 | -1127.03 | -2.72 | 23.81 | -1033.33 | -1.82 | 12.5 | -2175.0 | 0.00 | 0 | 0 | -0.67 | 23.86 | -857.14 | -0.70 | 26.32 | -438.46 | -2.38 | -39.18 | -310.62 | 403 | 0.0 | 11.94 | 3.79 | 44.11 | -50.26 |
| 25Q3 (6) | 25.92 | -6.36 | -14.06 | 18.48 | -2.74 | -7.14 | 13.38 | 4.86 | 58.16 | 0.11 | -31.25 | 22.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0.05 | -16.67 | -61.54 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.14 | 450.0 | 0 | 0.27 | 12.5 | 0.0 | -5.66 | -47.01 | -373.43 | -3.57 | -61.54 | -342.86 | -2.08 | -24.55 | -430.16 | 0.00 | 0 | -100.0 | -0.88 | -60.0 | -314.63 | -0.95 | -55.74 | -416.67 | -1.71 | -108.54 | -241.32 | 403 | 0.0 | 11.33 | 2.63 | -38.98 | -74.01 |
| 25Q2 (5) | 27.68 | -4.35 | -2.84 | 19.0 | -2.96 | 1.88 | 12.76 | 11.15 | 62.96 | 0.16 | 60.0 | 23.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.06 | 200.0 | -57.14 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.04 | -233.33 | -233.33 | 0.24 | 14.29 | -60.0 | -3.85 | -100.52 | -247.51 | -2.21 | -100.91 | -226.29 | -1.67 | -108.75 | -289.77 | 0.00 | 0 | -100.0 | -0.55 | -83.33 | -210.0 | -0.61 | -84.85 | -310.34 | -0.82 | -173.33 | -202.5 | 403 | 8.04 | 14.81 | 4.31 | -30.6 | -58.8 |
| 25Q1 (4) | 28.94 | 0.1 | 0.0 | 19.58 | 3.65 | 0.0 | 11.48 | 7.39 | 0.0 | 0.1 | -33.33 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | -81.82 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 50.0 | 0.0 | 0.21 | -30.0 | 0.0 | -1.92 | -418.92 | 0.0 | -1.1 | -358.33 | 0.0 | -0.8 | -900.0 | 0.0 | 0.00 | 0 | 0.0 | -0.30 | -328.57 | 0.0 | -0.33 | -153.85 | 0.0 | -0.30 | -126.55 | 0.0 | 373 | 3.61 | 0.0 | 6.21 | -18.5 | 0.0 |
| 24Q4 (3) | 28.91 | -4.14 | 0.0 | 18.89 | -5.08 | 0.0 | 10.69 | 26.36 | 0.0 | 0.15 | 66.67 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.11 | -15.38 | 0.0 | -0.04 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0.3 | 11.11 | 0.0 | -0.37 | -117.87 | 0.0 | -0.24 | -116.33 | 0.0 | -0.08 | -112.7 | 0.0 | 0.00 | -100.0 | 0.0 | -0.07 | -117.07 | 0.0 | -0.13 | -143.33 | 0.0 | 1.13 | -6.61 | 0.0 | 360 | -0.55 | 0.0 | 7.62 | -24.7 | 0.0 |
| 24Q3 (2) | 30.16 | 5.86 | 0.0 | 19.9 | 6.7 | 0.0 | 8.46 | 8.05 | 0.0 | 0.09 | -30.77 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | -93.33 | 0.0 | 0.13 | -7.14 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.27 | -55.0 | 0.0 | 2.07 | -20.69 | 0.0 | 1.47 | -16.0 | 0.0 | 0.63 | -28.41 | 0.0 | 30.58 | -8.93 | 0.0 | 0.41 | -18.0 | 0.0 | 0.30 | 3.45 | 0.0 | 1.21 | 51.25 | 0.0 | 362 | 3.13 | 0.0 | 10.12 | -3.25 | 0.0 |
| 24Q2 (1) | 28.49 | 0.0 | 0.0 | 18.65 | 0.0 | 0.0 | 7.83 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.15 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.6 | 0.0 | 0.0 | 2.61 | 0.0 | 0.0 | 1.75 | 0.0 | 0.0 | 0.88 | 0.0 | 0.0 | 33.58 | 0.0 | 0.0 | 0.50 | 0.0 | 0.0 | 0.29 | 0.0 | 0.0 | 0.80 | 0.0 | 0.0 | 351 | 0.0 | 0.0 | 10.46 | 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。