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) | 17.88 | -11.96 | 8.31 | -36.85 | 2.63 | 3.54 | 0.34 | 47.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | 0 | 6.83 | 44.4 | 4.94 | 31.73 | 1.89 | 92.86 | 27.62 | 33.88 | 1.52 | 32.17 | 1.56 | 39.29 | 0.00 | 0 | 324 | -0.92 | 7.66 | 50.2 |
| 2024 (4) | 20.31 | 110.9 | 13.16 | 89.08 | 2.54 | 68.21 | 0.23 | 27.78 | 2.02 | 4.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 0 | 4.73 | 403.19 | 3.75 | 321.35 | 0.98 | 1860.0 | 20.63 | 269.05 | 1.15 | 325.93 | 1.12 | 229.41 | 0.00 | 0 | 327 | 0.0 | 5.1 | 261.7 |
| 2023 (3) | 9.63 | -57.65 | 6.96 | -63.12 | 1.51 | -28.77 | 0.18 | 200.0 | 1.94 | 16.87 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 40.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.21 | 0 | 0.94 | -35.17 | 0.89 | -36.43 | 0.05 | -16.67 | 5.59 | 45.19 | 0.27 | -37.21 | 0.34 | -34.62 | 0.00 | 0 | 327 | 0.0 | 1.41 | -27.32 |
| 2022 (2) | 22.74 | 32.52 | 18.87 | 45.49 | 2.12 | 7.07 | 0.06 | 50.0 | 1.66 | 43.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -44.44 | 0 | 0 | 0 | 0 | 0 | 0 | -0.3 | 0 | 1.45 | -32.56 | 1.4 | -36.94 | 0.06 | 0 | 3.85 | 0 | 0.43 | -36.76 | 0.52 | -25.71 | 0.00 | 0 | 327 | -0.61 | 1.94 | -20.16 |
| 2021 (1) | 17.16 | 15.01 | 12.97 | 22.82 | 1.98 | -12.39 | 0.04 | -50.0 | 1.16 | 13.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 12.5 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | 0 | 2.15 | -2.71 | 2.22 | 21.31 | -0.07 | 0 | 0.00 | 0 | 0.68 | 19.3 | 0.70 | 32.08 | 0.00 | 0 | 329 | 2.49 | 2.43 | 5.19 |
| 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) | 22.86 | 34.87 | 7520.0 | 10.56 | 34.69 | 7442.86 | 1.6 | 6.67 | 321.05 | 0.05 | -44.44 | -16.67 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.22 | 0 | -450.0 | 10.49 | 37.84 | 4296.0 | 8.31 | 38.5 | 3296.15 | 2.18 | 35.4 | 21700.0 | 20.79 | -1.84 | 0 | 2.56 | 39.13 | 3300.0 | 2.63 | 42.16 | 3857.14 | 2.56 | 68.42 | 3300.0 | 324 | -0.31 | -0.92 | 10.84 | 38.27 | 13650.0 |
| 25Q4 (7) | 16.95 | 5550.0 | 146.37 | 7.84 | 4800.0 | 114.79 | 1.5 | 316.67 | 105.48 | 0.09 | 50.0 | -18.18 | 0.65 | -5.8 | 16.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -46.67 | 700.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -25.0 | 50.0 | 0 | -100.0 | -100.0 | 7.61 | 4576.47 | 198.43 | 6.0 | 3433.33 | 265.85 | 1.61 | 16000.0 | 75.0 | 21.18 | 0 | -40.92 | 1.84 | 3780.0 | 268.0 | 1.85 | 2742.86 | 277.55 | 1.52 | 575.0 | 32.17 | 325 | 0.31 | -0.61 | 7.84 | 9700.0 | 192.54 |
| 25Q3 (6) | 0.3 | -6.25 | -88.1 | 0.16 | -11.11 | -90.75 | 0.36 | -7.69 | -37.93 | 0.06 | -53.85 | 20.0 | 0.69 | 6.15 | 25.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 1400.0 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 144.44 | 500.0 | 0.05 | 141.67 | -28.57 | -0.17 | 52.78 | -160.71 | -0.18 | 70.97 | -166.67 | 0.01 | -96.15 | 0.0 | 0.00 | 0 | -100.0 | -0.05 | 73.68 | -162.5 | -0.07 | 53.33 | -216.67 | -0.32 | -18.52 | -149.23 | 324 | -0.61 | -0.92 | 0.08 | 147.06 | -78.95 |
| 25Q2 (5) | 0.32 | 6.67 | -95.95 | 0.18 | 28.57 | -96.81 | 0.39 | 2.63 | -51.25 | 0.13 | 116.67 | 116.67 | 0.65 | 10.17 | 38.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -80.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | 0 | 0 | -0.12 | -200.0 | -700.0 | -0.36 | -44.0 | -124.32 | -0.62 | -138.46 | -143.06 | 0.26 | 2500.0 | 766.67 | 0.00 | 0 | -100.0 | -0.19 | -137.5 | -143.18 | -0.15 | -114.29 | -134.09 | -0.27 | -237.5 | -147.37 | 326 | -0.31 | -0.31 | -0.17 | -112.5 | -110.97 |
| 25Q1 (4) | 0.3 | -95.64 | 0.0 | 0.14 | -96.16 | 0.0 | 0.38 | -47.95 | 0.0 | 0.06 | -45.45 | 0.0 | 0.59 | 5.36 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 400.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | -0.04 | -180.0 | 0.0 | -0.25 | -109.8 | 0.0 | -0.26 | -115.85 | 0.0 | 0.01 | -98.91 | 0.0 | 0.00 | -100.0 | 0.0 | -0.08 | -116.0 | 0.0 | -0.07 | -114.29 | 0.0 | -0.08 | -106.96 | 0.0 | 327 | 0.0 | 0.0 | -0.08 | -102.99 | 0.0 |
| 24Q4 (3) | 6.88 | 173.02 | 0.0 | 3.65 | 110.98 | 0.0 | 0.73 | 25.86 | 0.0 | 0.11 | 120.0 | 0.0 | 0.56 | 1.82 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | -91.67 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 300.0 | 0.0 | 0.05 | -28.57 | 0.0 | 2.55 | 810.71 | 0.0 | 1.64 | 507.41 | 0.0 | 0.92 | 9100.0 | 0.0 | 35.85 | 703.81 | 0.0 | 0.50 | 525.0 | 0.0 | 0.49 | 716.67 | 0.0 | 1.15 | 76.92 | 0.0 | 327 | 0.0 | 0.0 | 2.68 | 605.26 | 0.0 |
| 24Q3 (2) | 2.52 | -68.1 | 0.0 | 1.73 | -69.33 | 0.0 | 0.58 | -27.5 | 0.0 | 0.05 | -16.67 | 0.0 | 0.55 | 17.02 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.12 | 1100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | 0 | 0.0 | 0.07 | 250.0 | 0.0 | 0.28 | -81.08 | 0.0 | 0.27 | -81.25 | 0.0 | 0.01 | -66.67 | 0.0 | 4.46 | 100.0 | 0.0 | 0.08 | -81.82 | 0.0 | 0.06 | -86.36 | 0.0 | 0.65 | 14.04 | 0.0 | 327 | 0.0 | 0.0 | 0.38 | -75.48 | 0.0 |
| 24Q2 (1) | 7.9 | 0.0 | 0.0 | 5.64 | 0.0 | 0.0 | 0.8 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0.47 | 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 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 1.48 | 0.0 | 0.0 | 1.44 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 2.23 | 0.0 | 0.0 | 0.44 | 0.0 | 0.0 | 0.44 | 0.0 | 0.0 | 0.57 | 0.0 | 0.0 | 327 | 0.0 | 0.0 | 1.55 | 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。