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 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 (10) | 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 | 12.77 | 33.44 | 10.1 | 29.16 | 2.66 | 51.14 | 20.82 | 13.28 | 4.79 | 29.11 | 4.81 | 29.3 | 0.00 | 0 | 210 | 0.0 | 13.84 | 33.59 |
| 2022 (9) | 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 | 9.57 | 59.5 | 7.82 | 59.59 | 1.76 | 58.56 | 18.38 | -0.27 | 3.71 | 59.23 | 3.72 | 59.66 | 0.00 | 0 | 210 | 0.0 | 10.36 | 52.8 |
| 2021 (8) | 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 | 6.0 | -23.57 | 4.9 | -21.22 | 1.11 | -31.48 | 18.43 | -10.84 | 2.33 | -24.1 | 2.33 | -21.28 | 0.00 | 0 | 210 | 3.45 | 6.78 | -21.98 |
| 2020 (7) | 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 | 7.85 | 5.09 | 6.22 | 3.67 | 1.62 | 10.2 | 20.67 | 5.03 | 3.07 | -9.71 | 2.96 | 3.5 | 0.00 | 0 | 203 | 15.34 | 8.69 | 4.2 |
| 2019 (6) | 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 | 7.47 | -21.78 | 6.0 | -28.14 | 1.47 | 25.64 | 19.68 | 60.78 | 3.40 | -28.12 | 2.86 | -28.14 | 0.00 | 0 | 176 | 0.0 | 8.34 | -16.27 |
| 2018 (5) | 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 | 9.55 | 15.06 | 8.35 | 14.23 | 1.17 | 21.88 | 12.24 | 5.7 | 4.73 | 1.28 | 3.98 | 14.37 | 0.00 | 0 | 176 | 12.82 | 9.96 | 15.55 |
| 2017 (4) | 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 | 8.3 | 37.42 | 7.31 | 42.77 | 0.96 | 4.35 | 11.58 | -23.97 | 4.67 | 11.99 | 3.48 | 42.62 | 0.00 | 0 | 156 | 27.87 | 8.62 | 36.18 |
| 2016 (3) | 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 | 6.04 | 20.32 | 5.12 | 18.24 | 0.92 | 35.29 | 15.23 | 12.65 | 4.17 | 18.13 | 2.44 | 18.45 | 0.00 | 0 | 122 | 0.0 | 6.33 | 18.54 |
| 2015 (2) | 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 | 5.02 | 48.08 | 4.33 | 47.28 | 0.68 | 47.83 | 13.52 | -0.52 | 3.53 | 33.21 | 2.06 | 47.14 | 0.00 | 0 | 122 | 9.91 | 5.34 | 42.78 |
| 2014 (1) | 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 | 3.39 | 13.0 | 2.94 | 13.95 | 0.46 | 9.52 | 13.59 | -3.82 | 2.65 | 3.11 | 1.40 | 13.82 | 0.00 | 0 | 111 | 11.0 | 3.74 | 13.68 |
| 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 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24Q3 (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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.22 | 0.96 | 21.61 | 3.48 | 1.75 | 26.09 | 0.75 | -1.32 | 5.63 | 17.69 | -2.53 | -12.99 | 1.65 | 1.23 | 25.95 | 1.66 | 1.84 | 26.72 | 4.55 | 56.9 | 24.66 | 210 | 0.0 | 0.0 | 4.56 | 0.22 | 21.93 |
| 24Q2 (19) | 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 | 4.18 | 25.15 | 33.97 | 3.42 | 28.09 | 37.35 | 0.76 | 15.15 | 20.63 | 18.15 | -8.19 | -9.66 | 1.63 | 28.35 | 38.14 | 1.63 | 28.35 | 36.97 | 2.90 | 128.35 | 24.46 | 210 | 0.0 | 0.0 | 4.55 | 24.66 | 34.22 |
| 24Q1 (18) | 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 | 3.34 | 7.4 | 8.79 | 2.67 | 9.88 | 10.79 | 0.66 | -1.49 | 1.54 | 19.77 | -8.56 | -7.14 | 1.27 | 9.48 | 10.43 | 1.27 | 9.48 | 10.43 | 1.27 | -73.54 | 10.43 | 210 | 0.0 | 0.0 | 3.65 | 6.41 | 11.28 |
| 23Q4 (17) | 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 | 3.11 | -10.37 | 2.64 | 2.43 | -11.96 | 0.83 | 0.67 | -5.63 | 8.06 | 21.62 | 6.35 | 6.19 | 1.16 | -11.45 | 0.87 | 1.16 | -11.45 | 0.87 | 4.80 | 31.51 | 29.03 | 210 | 0.0 | 0.0 | 3.43 | -8.29 | 5.54 |
| 23Q3 (16) | 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 | 3.47 | 11.22 | 23.93 | 2.76 | 10.84 | 22.12 | 0.71 | 12.7 | 29.09 | 20.33 | 1.19 | 4.42 | 1.31 | 11.02 | 22.43 | 1.31 | 10.08 | 21.3 | 3.65 | 56.65 | 42.02 | 210 | 0.0 | 0.0 | 3.74 | 10.32 | 24.25 |
| 23Q2 (15) | 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 | 3.12 | 1.63 | 65.96 | 2.49 | 3.32 | 55.62 | 0.63 | -3.08 | 125.0 | 20.09 | -5.64 | 36.48 | 1.18 | 2.61 | 55.26 | 1.19 | 3.48 | 56.58 | 2.33 | 102.61 | 55.33 | 210 | 0.0 | 0.0 | 3.39 | 3.35 | 64.56 |
| 23Q1 (14) | 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 | 3.07 | 1.32 | 64.17 | 2.41 | 0.0 | 55.48 | 0.65 | 4.84 | 103.12 | 21.29 | 4.57 | 23.78 | 1.15 | 0.0 | 55.41 | 1.15 | 0.0 | 55.41 | 1.15 | -69.09 | 55.41 | 210 | 0.0 | 0.0 | 3.28 | 0.92 | 60.0 |
| 22Q4 (13) | 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 | 3.03 | 8.21 | 177.98 | 2.41 | 6.64 | 148.45 | 0.62 | 12.73 | 376.92 | 20.36 | 4.57 | 73.28 | 1.15 | 7.48 | 150.0 | 1.15 | 6.48 | 150.0 | 3.72 | 44.75 | 59.66 | 210 | 0.0 | 0.0 | 3.25 | 7.97 | 155.91 |
| 22Q3 (12) | 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 | 2.8 | 48.94 | 104.38 | 2.26 | 41.25 | 111.21 | 0.55 | 96.43 | 83.33 | 19.47 | 32.27 | -10.77 | 1.07 | 40.79 | 109.8 | 1.08 | 42.11 | 111.76 | 2.57 | 71.33 | 37.43 | 210 | 0.0 | 0.0 | 3.01 | 46.12 | 94.19 |
| 22Q2 (11) | 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 | 1.88 | 0.53 | 20.51 | 1.6 | 3.23 | 25.98 | 0.28 | -12.5 | -6.67 | 14.72 | -14.42 | -22.44 | 0.76 | 2.7 | 26.67 | 0.76 | 2.7 | 26.67 | 1.50 | 102.7 | 10.29 | 210 | 0.0 | 0.0 | 2.06 | 0.49 | 15.73 |
| 22Q1 (10) | 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 | 1.87 | 71.56 | -5.08 | 1.55 | 59.79 | -3.12 | 0.32 | 146.15 | -15.79 | 17.20 | 46.38 | -10.97 | 0.74 | 60.87 | -2.63 | 0.74 | 60.87 | -2.63 | 0.74 | -68.24 | -2.63 | 210 | 0.0 | 0.0 | 2.05 | 61.42 | -5.96 |
| 21Q4 (9) | 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 | 1.09 | -20.44 | -35.5 | 0.97 | -9.35 | -31.21 | 0.13 | -56.67 | -53.57 | 11.75 | -46.15 | -29.56 | 0.46 | -9.8 | -34.29 | 0.46 | -9.8 | -31.34 | 2.33 | 24.6 | -24.1 | 210 | 0.0 | 3.45 | 1.27 | -18.06 | -32.8 |
| 21Q3 (8) | 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 | 1.37 | -12.18 | -35.98 | 1.07 | -15.75 | -37.79 | 0.3 | 0.0 | -28.57 | 21.82 | 14.96 | 10.87 | 0.51 | -15.0 | -37.8 | 0.51 | -15.0 | -37.8 | 1.87 | 37.5 | -22.41 | 210 | 0.0 | 0.0 | 1.55 | -12.92 | -34.04 |
| 21Q2 (7) | 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 | 1.56 | -20.81 | -15.68 | 1.27 | -20.62 | -11.81 | 0.3 | -21.05 | -25.0 | 18.98 | -1.76 | -12.37 | 0.60 | -21.05 | -13.04 | 0.60 | -21.05 | -13.04 | 1.36 | 78.95 | -14.47 | 210 | 0.0 | 0.0 | 1.78 | -18.35 | -13.17 |
| 21Q1 (6) | 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 | 1.97 | 16.57 | -8.8 | 1.6 | 13.48 | -2.44 | 0.38 | 35.71 | -26.92 | 19.32 | 15.83 | -19.2 | 0.76 | 8.57 | -17.39 | 0.76 | 13.43 | -2.56 | 0.76 | -75.24 | -17.39 | 210 | 3.45 | 17.32 | 2.18 | 15.34 | -9.17 |
| 20Q4 (5) | 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 | 1.69 | -21.03 | -6.11 | 1.41 | -18.02 | -4.08 | 0.28 | -33.33 | -17.65 | 16.68 | -15.24 | -10.32 | 0.70 | -14.63 | -16.67 | 0.67 | -18.29 | -4.29 | 3.07 | 27.39 | -9.71 | 203 | -3.33 | 15.34 | 1.89 | -19.57 | -6.44 |
| 20Q3 (4) | 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 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 2.14 | 15.68 | 0.0 | 1.72 | 19.44 | 0.0 | 0.42 | 5.0 | 0.0 | 19.68 | -9.14 | 0.0 | 0.82 | 18.84 | 0.0 | 0.82 | 18.84 | 0.0 | 2.41 | 51.57 | 0.0 | 210 | 0.0 | 0.0 | 2.35 | 14.63 | 0.0 |
| 20Q2 (3) | 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 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 1.85 | -14.35 | 0.0 | 1.44 | -12.2 | 0.0 | 0.4 | -23.08 | 0.0 | 21.66 | -9.41 | 0.0 | 0.69 | -25.0 | 0.0 | 0.69 | -11.54 | 0.0 | 1.59 | 72.83 | 0.0 | 210 | 17.32 | 0.0 | 2.05 | -14.58 | 0.0 |
| 20Q1 (2) | 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 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 2.16 | 20.0 | 0.0 | 1.64 | 11.56 | 0.0 | 0.52 | 52.94 | 0.0 | 23.91 | 28.55 | 0.0 | 0.92 | 9.52 | 0.0 | 0.78 | 11.43 | 0.0 | 0.92 | -72.94 | 0.0 | 179 | 1.7 | 0.0 | 2.4 | 18.81 | 0.0 |
| 19Q4 (1) | 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 | 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 | 1.8 | 0.0 | 0.0 | 1.47 | 0.0 | 0.0 | 0.34 | 0.0 | 0.0 | 18.60 | 0.0 | 0.0 | 0.84 | 0.0 | 0.0 | 0.70 | 0.0 | 0.0 | 3.40 | 0.0 | 0.0 | 176 | 0.0 | 0.0 | 2.02 | 0.0 | 0.0 |
