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) | 26.9 | -9.4 | 16.08 | -9.31 | 5.61 | 1.45 | 0.35 | 52.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.18 | -43.75 | 5.4 | -20.12 | 5.06 | -14.09 | 0.33 | -62.5 | 6.21 | -52.05 | 12.02 | -21.28 | 11.62 | -12.37 | 0.00 | 0 | 42 | 10.53 | 6.13 | -18.16 |
| 2024 (4) | 29.69 | 11.74 | 17.73 | 4.36 | 5.53 | 19.44 | 0.23 | 27.78 | 0.01 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 400.0 | 0.32 | 45.45 | 6.76 | 30.75 | 5.89 | 34.78 | 0.88 | 10.0 | 12.95 | -16.51 | 15.27 | 32.32 | 13.26 | 34.21 | 0.00 | 0 | 38 | 2.7 | 7.49 | 27.6 |
| 2023 (3) | 26.57 | -5.41 | 16.99 | 2.72 | 4.63 | 0.87 | 0.18 | 100.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.02 | -77.78 | 0.22 | 22.22 | 5.17 | -27.59 | 4.37 | -24.26 | 0.8 | -41.61 | 15.51 | -19.18 | 11.54 | -29.63 | 9.88 | -25.77 | 0.00 | 0 | 37 | 15.62 | 5.87 | -23.67 |
| 2022 (2) | 28.09 | -20.49 | 16.54 | 8.53 | 4.59 | -30.24 | 0.09 | 125.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 200.0 | 0.18 | 125.0 | 7.14 | -47.5 | 5.77 | -46.77 | 1.37 | -42.92 | 19.19 | 8.48 | 16.40 | -40.96 | 13.31 | -48.05 | 0.00 | 0 | 32 | -5.88 | 7.69 | -45.07 |
| 2021 (1) | 35.33 | 144.33 | 15.24 | 60.42 | 6.58 | 101.22 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0.08 | 300.0 | 13.6 | 695.32 | 10.84 | 781.3 | 2.4 | 788.89 | 17.69 | 12.46 | 27.78 | 0 | 25.62 | 789.58 | 0.00 | 0 | 34 | -12.82 | 14.0 | 582.93 |
| 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) | 7.2 | -8.98 | 15.38 | 4.26 | -6.58 | 11.81 | 1.49 | 2.76 | 10.37 | 0.09 | 0.0 | -10.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.15 | 475.0 | 25.0 | 1.6 | -13.98 | 33.33 | 1.36 | -26.09 | 36.0 | 0.24 | 1100.0 | 20.0 | 14.92 | 1021.8 | -11.45 | 3.27 | -25.85 | 36.25 | 2.88 | -35.71 | 37.14 | 3.27 | -73.09 | 36.25 | 42 | 0.0 | 0.0 | 1.8 | -12.2 | 30.43 |
| 25Q4 (7) | 7.91 | 20.21 | 9.25 | 4.56 | 18.13 | 2.24 | 1.45 | -0.68 | -10.49 | 0.09 | 12.5 | 50.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 150.0 | 0.0 | -0.04 | -133.33 | -140.0 | 1.86 | 33.81 | 46.46 | 1.84 | 50.82 | 61.4 | 0.02 | -88.89 | -84.62 | 1.33 | -89.54 | -86.69 | 4.41 | 51.03 | 47.99 | 4.48 | 70.99 | 80.65 | 12.15 | 56.98 | -20.95 | 42 | 0.0 | 10.53 | 2.05 | 29.75 | 41.38 |
| 25Q3 (6) | 6.58 | 6.65 | -16.07 | 3.86 | 0.0 | -15.16 | 1.46 | 8.15 | 5.8 | 0.08 | -11.11 | 60.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 116.67 | 300.0 | 0.12 | 700.0 | 200.0 | 1.39 | 47.87 | -29.08 | 1.22 | 20.79 | -26.06 | 0.18 | 357.14 | -41.94 | 12.72 | 0 | -18.93 | 2.92 | 20.16 | -32.72 | 2.62 | 6.94 | -31.59 | 7.74 | 60.25 | -37.98 | 42 | 0.0 | 10.53 | 1.58 | 41.07 | -26.17 |
| 25Q2 (5) | 6.17 | -1.12 | -20.8 | 3.86 | 1.31 | -15.54 | 1.35 | 0.0 | 2.27 | 0.09 | -10.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.12 | -500.0 | -400.0 | -0.02 | -116.67 | -122.22 | 0.94 | -21.67 | -52.76 | 1.01 | 1.0 | -41.95 | -0.07 | -135.0 | -128.0 | 0.00 | -100.0 | -100.0 | 2.43 | 1.25 | -46.71 | 2.45 | 16.67 | -37.66 | 4.83 | 101.25 | -40.66 | 42 | 0.0 | 10.53 | 1.12 | -18.84 | -48.39 |
| 25Q1 (4) | 6.24 | -13.81 | 0.0 | 3.81 | -14.57 | 0.0 | 1.35 | -16.67 | 0.0 | 0.1 | 66.67 | 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 | 0.03 | -40.0 | 0.0 | 0.12 | 20.0 | 0.0 | 1.2 | -5.51 | 0.0 | 1.0 | -12.28 | 0.0 | 0.2 | 53.85 | 0.0 | 16.85 | 68.67 | 0.0 | 2.40 | -19.46 | 0.0 | 2.10 | -15.32 | 0.0 | 2.40 | -84.39 | 0.0 | 42 | 10.53 | 0.0 | 1.38 | -4.83 | 0.0 |
| 24Q4 (3) | 7.24 | -7.65 | 0.0 | 4.46 | -1.98 | 0.0 | 1.62 | 17.39 | 0.0 | 0.06 | 20.0 | 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 | 0.05 | 600.0 | 0.0 | 0.1 | 150.0 | 0.0 | 1.27 | -35.2 | 0.0 | 1.14 | -30.91 | 0.0 | 0.13 | -58.06 | 0.0 | 9.99 | -36.33 | 0.0 | 2.98 | -31.34 | 0.0 | 2.48 | -35.25 | 0.0 | 15.37 | 23.16 | 0.0 | 38 | 0.0 | 0.0 | 1.45 | -32.24 | 0.0 |
| 24Q3 (2) | 7.84 | 0.64 | 0.0 | 4.55 | -0.44 | 0.0 | 1.38 | 4.55 | 0.0 | 0.05 | -16.67 | 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 | -0.01 | -125.0 | 0.0 | 0.04 | -55.56 | 0.0 | 1.96 | -1.51 | 0.0 | 1.65 | -5.17 | 0.0 | 0.31 | 24.0 | 0.0 | 15.69 | 24.13 | 0.0 | 4.34 | -4.82 | 0.0 | 3.83 | -2.54 | 0.0 | 12.48 | 53.32 | 0.0 | 38 | 0.0 | 0.0 | 2.14 | -1.38 | 0.0 |
| 24Q2 (1) | 7.79 | 0.0 | 0.0 | 4.57 | 0.0 | 0.0 | 1.32 | 0.0 | 0.0 | 0.06 | 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 | 0.0 | 0.04 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 1.99 | 0.0 | 0.0 | 1.74 | 0.0 | 0.0 | 0.25 | 0.0 | 0.0 | 12.64 | 0.0 | 0.0 | 4.56 | 0.0 | 0.0 | 3.93 | 0.0 | 0.0 | 8.14 | 0.0 | 0.0 | 38 | 0.0 | 0.0 | 2.17 | 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。