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) | 23.03 | 27.94 | 7.76 | 17.04 | 3.7 | 31.21 | 1.03 | -0.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.32 | -88.45 | 11.89 | 5.04 | 9.18 | 2.68 | 2.62 | 10.55 | 22.00 | 5.16 | 33.41 | -24.82 | 31.64 | 43.56 | 0.00 | 0 | 27 | 35.0 | 12.38 | 5.18 |
| 2024 (4) | 18.0 | 51.77 | 6.63 | 71.76 | 2.82 | 29.95 | 1.04 | 30.0 | 0.12 | 9.09 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.67 | 391.18 | 2.77 | 151.82 | 11.32 | 63.58 | 8.94 | 63.14 | 2.37 | 62.33 | 20.92 | -0.52 | 44.44 | 44.43 | 22.04 | 40.92 | 0.00 | 0 | 20 | 17.65 | 11.77 | 63.47 |
| 2023 (3) | 11.86 | -31.25 | 3.86 | -35.02 | 2.17 | -34.83 | 0.8 | 344.44 | 0.11 | 83.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.34 | -79.76 | 1.1 | -42.11 | 6.92 | -29.89 | 5.48 | -29.38 | 1.46 | -25.13 | 21.03 | 6.27 | 30.77 | -34.36 | 15.64 | -25.27 | 0.00 | 0 | 17 | 6.25 | 7.2 | -28.71 |
| 2022 (2) | 17.25 | 53.06 | 5.94 | 67.32 | 3.33 | 77.13 | 0.18 | 500.0 | 0.06 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.68 | 0 | 1.9 | 0 | 9.87 | 69.59 | 7.76 | 67.24 | 1.95 | 65.25 | 19.79 | -2.42 | 46.88 | 6.79 | 20.93 | 25.78 | 0.00 | 0 | 16 | 45.45 | 10.1 | 68.61 |
| 2021 (1) | 11.27 | 44.49 | 3.55 | 39.22 | 1.88 | 51.61 | 0.03 | -25.0 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | 0 | -0.02 | 0 | 5.82 | 58.58 | 4.64 | 61.67 | 1.18 | 49.37 | 20.28 | -6.11 | 43.90 | 0 | 16.64 | 45.2 | 0.00 | 0 | 11 | 0.0 | 5.99 | 58.89 |
| 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) | 8.76 | 78.05 | 81.74 | 3.04 | 77.78 | 125.19 | 1.07 | -18.32 | 32.1 | 0.23 | -4.17 | 35.29 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.52 | -7.14 | 40.54 | 5.17 | 110.16 | 71.19 | 4.07 | 110.88 | 80.09 | 1.02 | 88.89 | 37.84 | 19.65 | -9.74 | -19.86 | 14.68 | 108.82 | 36.05 | 12.68 | 159.3 | 87.85 | 14.68 | -56.18 | 36.05 | 28 | 3.7 | 33.33 | 5.28 | 103.86 | 68.15 |
| 25Q4 (7) | 4.92 | -31.0 | -7.69 | 1.71 | -33.46 | -6.56 | 1.31 | 43.96 | 59.76 | 0.24 | -11.11 | 14.29 | 0.02 | -33.33 | -33.33 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.36 | -26.53 | -51.35 | 0.56 | -23.29 | -38.46 | 2.46 | -43.84 | -31.67 | 1.93 | -43.07 | -32.52 | 0.54 | -42.55 | -25.0 | 21.77 | 1.4 | 8.69 | 7.03 | -42.42 | -50.7 | 4.89 | -48.53 | -29.74 | 33.50 | 25.99 | -24.77 | 27 | -3.57 | 35.0 | 2.59 | -42.44 | -30.38 |
| 25Q3 (6) | 7.13 | 15.75 | 80.96 | 2.57 | 21.23 | 70.2 | 0.91 | 35.82 | 16.67 | 0.27 | -22.86 | 3.85 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.49 | 129.52 | 189.09 | 0.73 | 154.48 | 314.71 | 4.38 | 115.76 | 234.35 | 3.39 | 110.56 | 245.92 | 0.94 | 135.0 | 184.85 | 21.47 | 9.15 | -15.37 | 12.21 | 111.98 | 150.72 | 9.50 | -9.87 | 101.7 | 26.59 | 85.94 | -12.19 | 28 | 0.0 | 40.0 | 4.5 | 109.3 | 216.9 |
| 25Q2 (5) | 6.16 | 27.8 | 30.79 | 2.12 | 57.04 | 15.85 | 0.67 | -17.28 | 17.54 | 0.35 | 105.88 | 25.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.66 | -854.55 | -438.78 | -1.34 | -462.16 | -297.06 | 2.03 | -32.78 | -32.11 | 1.61 | -28.76 | -32.35 | 0.4 | -45.95 | -34.43 | 19.67 | -19.78 | -2.96 | 5.76 | -46.62 | -51.43 | 10.54 | 56.15 | 73.64 | 14.30 | 32.53 | -43.72 | 28 | 33.33 | 40.0 | 2.15 | -31.53 | -30.87 |
| 25Q1 (4) | 4.82 | -9.57 | 0.0 | 1.35 | -26.23 | 0.0 | 0.81 | -1.22 | 0.0 | 0.17 | -19.05 | 0.0 | 0.03 | 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 | 0.22 | -70.27 | 0.0 | 0.37 | -59.34 | 0.0 | 3.02 | -16.11 | 0.0 | 2.26 | -20.98 | 0.0 | 0.74 | 2.78 | 0.0 | 24.52 | 22.42 | 0.0 | 10.79 | -24.33 | 0.0 | 6.75 | -3.02 | 0.0 | 10.79 | -75.77 | 0.0 | 21 | 5.0 | 0.0 | 3.14 | -15.59 | 0.0 |
| 24Q4 (3) | 5.33 | 35.28 | 0.0 | 1.83 | 21.19 | 0.0 | 0.82 | 5.13 | 0.0 | 0.21 | -19.23 | 0.0 | 0.03 | 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 | 0.74 | 234.55 | 0.0 | 0.91 | 367.65 | 0.0 | 3.6 | 174.81 | 0.0 | 2.86 | 191.84 | 0.0 | 0.72 | 118.18 | 0.0 | 20.03 | -21.05 | 0.0 | 14.26 | 192.81 | 0.0 | 6.96 | 47.77 | 0.0 | 44.53 | 47.06 | 0.0 | 20 | 0.0 | 0.0 | 3.72 | 161.97 | 0.0 |
| 24Q3 (2) | 3.94 | -16.35 | 0.0 | 1.51 | -17.49 | 0.0 | 0.78 | 36.84 | 0.0 | 0.26 | -7.14 | 0.0 | 0.03 | 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 | -0.55 | -212.24 | 0.0 | -0.34 | -150.0 | 0.0 | 1.31 | -56.19 | 0.0 | 0.98 | -58.82 | 0.0 | 0.33 | -45.9 | 0.0 | 25.37 | 25.16 | 0.0 | 4.87 | -58.94 | 0.0 | 4.71 | -22.41 | 0.0 | 30.28 | 19.17 | 0.0 | 20 | 0.0 | 0.0 | 1.42 | -54.34 | 0.0 |
| 24Q2 (1) | 4.71 | 0.0 | 0.0 | 1.83 | 0.0 | 0.0 | 0.57 | 0.0 | 0.0 | 0.28 | 0.0 | 0.0 | 0.03 | 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 | 0.49 | 0.0 | 0.0 | 0.68 | 0.0 | 0.0 | 2.99 | 0.0 | 0.0 | 2.38 | 0.0 | 0.0 | 0.61 | 0.0 | 0.0 | 20.27 | 0.0 | 0.0 | 11.86 | 0.0 | 0.0 | 6.07 | 0.0 | 0.0 | 25.41 | 0.0 | 0.0 | 20 | 0.0 | 0.0 | 3.11 | 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。