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) | 104.61 | 53.43 | 78.64 | 57.03 | 3.06 | 8.51 | 0.56 | 60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.47 | 0 | 22.44 | 44.31 | 17.67 | 45.43 | 4.77 | 40.29 | 21.26 | -2.83 | 10.95 | 38.96 | 10.37 | 52.72 | 0.00 | 0 | 159 | 3.92 | 26.41 | 41.0 |
| 2024 (4) | 68.18 | 36.2 | 50.08 | 40.79 | 2.82 | 101.43 | 0.35 | 118.75 | 0.38 | -5.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0.27 | 0 | 15.55 | 21.87 | 12.15 | 21.02 | 3.4 | 25.0 | 21.88 | 2.67 | 7.88 | 11.93 | 6.79 | 14.5 | 0.00 | 0 | 153 | 7.75 | 18.73 | 22.98 |
| 2023 (3) | 50.06 | 90.05 | 35.57 | 94.58 | 1.4 | 154.55 | 0.16 | 700.0 | 0.4 | -41.18 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | -0.08 | 0 | -0.33 | 0 | 12.76 | 111.61 | 10.04 | 108.3 | 2.72 | 124.79 | 21.31 | 6.34 | 7.04 | 59.64 | 5.93 | 64.72 | 0.00 | 0 | 142 | 30.28 | 15.23 | 79.39 |
| 2022 (2) | 26.34 | 156.48 | 18.28 | 128.79 | 0.55 | 120.0 | 0.02 | 0 | 0.68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.82 | 0 | -1.48 | 0 | 6.03 | 198.51 | 4.82 | 197.53 | 1.21 | 202.5 | 20.04 | 0.15 | 4.41 | 0 | 3.60 | 287.1 | 0.00 | 0 | 109 | 53.52 | 8.49 | 291.24 |
| 2021 (1) | 10.27 | 0 | 7.99 | 0 | 0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | -0.01 | 0 | 2.02 | 0 | 1.62 | 0 | 0.4 | 0 | 20.01 | 0 | 0.00 | 0 | 0.93 | 0 | 0.00 | 0 | 71 | 0 | 2.17 | 0 |
| 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) | 17.73 | -14.06 | 53.77 | 14.22 | -11.79 | 65.54 | 0.71 | -12.35 | 18.33 | 0.03 | -80.0 | -75.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.13 | -129.55 | -114.29 | 2.66 | -35.9 | -18.15 | 2.11 | -39.54 | -17.25 | 0.56 | -16.42 | -18.84 | 20.92 | 30.51 | -2.01 | 1.20 | -45.21 | -26.38 | 1.28 | -26.44 | 36.17 | 1.20 | -89.2 | -26.38 | 175 | 10.06 | 11.46 | 3.73 | -27.99 | -9.9 |
| 25Q4 (7) | 20.63 | -48.9 | 38.27 | 16.12 | -49.58 | 48.85 | 0.81 | -11.96 | 10.96 | 0.15 | -6.25 | 25.0 | 0.31 | 210.0 | 244.44 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0 | 0.24 | 0 | 0 | 0 | 0 | 0 | 0.17 | -77.92 | 241.67 | 0.44 | -45.0 | 588.89 | 4.15 | -49.88 | 26.91 | 3.49 | -47.36 | 31.2 | 0.67 | -59.64 | 9.84 | 16.03 | -19.85 | -14.51 | 2.19 | -48.23 | 25.86 | 1.74 | -47.75 | 10.83 | 11.11 | 22.63 | 39.92 | 159 | 1.27 | 3.92 | 5.18 | -44.36 | 26.96 |
| 25Q3 (6) | 40.37 | 25.88 | 86.12 | 31.97 | 45.58 | 102.73 | 0.92 | 26.03 | 80.39 | 0.16 | 14.29 | 166.67 | 0.1 | -16.67 | 11.11 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.77 | 129.17 | 1062.5 | 0.8 | 130.53 | 827.27 | 8.28 | 22.49 | 56.23 | 6.63 | 32.6 | 56.37 | 1.66 | -5.14 | 56.6 | 20.00 | -22.93 | 0.3 | 4.23 | 32.19 | 56.09 | 3.33 | -23.45 | 33.73 | 9.06 | 87.58 | 49.5 | 157 | 0.0 | 0.0 | 9.31 | 19.67 | 52.62 |
| 25Q2 (5) | 32.07 | 178.14 | 51.77 | 21.96 | 155.65 | 57.65 | 0.73 | 21.67 | 97.3 | 0.14 | 16.67 | 55.56 | 0.12 | 20.0 | 20.0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.64 | -383.87 | -1985.71 | -2.62 | -387.91 | -2115.38 | 6.76 | 108.0 | -2.87 | 5.0 | 96.08 | -4.94 | 1.75 | 153.62 | 2.94 | 25.95 | 21.55 | 6.22 | 3.20 | 96.32 | -8.83 | 4.35 | 362.77 | 48.46 | 4.83 | 196.32 | 38.0 | 157 | 0.0 | 4.67 | 7.78 | 87.92 | 0.13 |
| 25Q1 (4) | 11.53 | -22.72 | 0.0 | 8.59 | -20.68 | 0.0 | 0.6 | -17.81 | 0.0 | 0.12 | 0.0 | 0.0 | 0.1 | 11.11 | 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 | 0.93 | 875.0 | 0.0 | 0.91 | 1111.11 | 0.0 | 3.25 | -0.61 | 0.0 | 2.55 | -4.14 | 0.0 | 0.69 | 13.11 | 0.0 | 21.35 | 13.87 | 0.0 | 1.63 | -6.32 | 0.0 | 0.94 | -40.13 | 0.0 | 1.63 | -79.47 | 0.0 | 157 | 2.61 | 0.0 | 4.14 | 1.47 | 0.0 |
| 24Q4 (3) | 14.92 | -31.21 | 0.0 | 10.83 | -31.33 | 0.0 | 0.73 | 43.14 | 0.0 | 0.12 | 100.0 | 0.0 | 0.09 | 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 | -0.12 | -50.0 | 0.0 | -0.09 | 18.18 | 0.0 | 3.27 | -38.3 | 0.0 | 2.66 | -37.26 | 0.0 | 0.61 | -42.45 | 0.0 | 18.75 | -5.97 | 0.0 | 1.74 | -35.79 | 0.0 | 1.57 | -36.95 | 0.0 | 7.94 | 31.02 | 0.0 | 153 | -2.55 | 0.0 | 4.08 | -33.11 | 0.0 |
| 24Q3 (2) | 21.69 | 2.65 | 0.0 | 15.77 | 13.21 | 0.0 | 0.51 | 37.84 | 0.0 | 0.06 | -33.33 | 0.0 | 0.09 | -10.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.08 | -157.14 | 0.0 | -0.11 | -184.62 | 0.0 | 5.3 | -23.85 | 0.0 | 4.24 | -19.39 | 0.0 | 1.06 | -37.65 | 0.0 | 19.94 | -18.38 | 0.0 | 2.71 | -22.79 | 0.0 | 2.49 | -15.02 | 0.0 | 6.06 | 73.14 | 0.0 | 157 | 4.67 | 0.0 | 6.1 | -21.49 | 0.0 |
| 24Q2 (1) | 21.13 | 0.0 | 0.0 | 13.93 | 0.0 | 0.0 | 0.37 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | 6.96 | 0.0 | 0.0 | 5.26 | 0.0 | 0.0 | 1.7 | 0.0 | 0.0 | 24.43 | 0.0 | 0.0 | 3.51 | 0.0 | 0.0 | 2.93 | 0.0 | 0.0 | 3.50 | 0.0 | 0.0 | 150 | 0.0 | 0.0 | 7.77 | 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。