| 結束日期: | 2018 31/03 | 2019 31/03 | 2020 31/03 | 2021 31/03 | 2022 31/03 | 2023 31/03 | 2024 31/03 | 2025 31/03 | 2026 31/03 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
總營收 | aa.aa | aa.aa | aa.aa | aa.aa | 181.8 | 282.92 | 284.99 | 559.84 | 877.44 | |||||||||
總營收增長 | aa.aa | aa.aa | aa.aa | aa.aa | +118.46% | +55.62% | +0.73% | +96.44% | +56.73% | |||||||||
收入成本 | aa.aa | aa.aa | aa.aa | aa.aa | 115.89 | 226.99 | 220.4 | 358.86 | 694.11 | |||||||||
毛利 | aa.aa | aa.aa | aa.aa | aa.aa | 65.91 | 55.93 | 64.59 | 200.98 | 183.33 | |||||||||
毛利增長 | aa.aa | aa.aa | aa.aa | aa.aa | +525.93% | -15.14% | +15.47% | +211.18% | -8.78% | |||||||||
毛利率% | aa.aa | aa.aa | aa.aa | aa.aa | 36.25% | 19.77% | 22.66% | 35.9% | 20.89% | |||||||||
其他營業支出總額 | aa.aa | aa.aa | aa.aa | aa.aa | 48.45 | 32.66 | 37.8 | 163.7 | 134.94 | |||||||||
| ||||||||||||||||||
營業收入 | aa.aa | aa.aa | aa.aa | aa.aa | 17.46 | 23.27 | 26.78 | 37.28 | 48.39 | |||||||||
營業收入增長 | aa.aa | aa.aa | aa.aa | aa.aa | +987.34% | +33.28% | +15.08% | +39.19% | +29.8% | |||||||||
EBIT利潤率% | aa.aa | aa.aa | aa.aa | aa.aa | 9.61% | 8.23% | 9.4% | 6.66% | 5.52% | |||||||||
淨利息費用 | aa.aa | aa.aa | aa.aa | aa.aa | -0.86 | -0.7 | 1.62 | 7.36 | 15.5 | |||||||||
淨利息費用增長 | aa.aa | aa.aa | aa.aa | aa.aa | -47.92% | +18.01% | +330.31% | +354.25% | +110.7% | |||||||||
利息費用總額 | aa.aa | aa.aa | aa.aa | aa.aa | -1.09 | -1.55 | -0.68 | -3.05 | -4.39 | |||||||||
利息和投資收益 | aa.aa | aa.aa | aa.aa | aa.aa | 0.23 | 0.85 | 2.3 | 10.41 | 19.9 | |||||||||
其他營業外支出總額 | aa.aa | aa.aa | aa.aa | aa.aa | -0.05 | 0.01 | -0.54 | 0.64 | -0.67 | |||||||||
EBT(不含不尋常項目) | aa.aa | aa.aa | aa.aa | aa.aa | 16.56 | 22.58 | 27.87 | 45.28 | 63.22 | |||||||||
出售資產損益 | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
其他不尋常項目總額 | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
EBT(含不尋常項目) | aa.aa | aa.aa | aa.aa | aa.aa | 16.56 | 22.58 | 27.87 | 44.57 | 62.43 | |||||||||
EBT(含不尋常項目)增長 | aa.aa | aa.aa | aa.aa | aa.aa | +1,539.31% | +36.38% | +23.41% | +59.93% | +40.07% | |||||||||
EBT(含不尋常項目)利潤率 | aa.aa | aa.aa | aa.aa | aa.aa | 9.11% | 7.98% | 9.78% | 7.96% | 7.12% | |||||||||
所得稅費用 | aa.aa | aa.aa | aa.aa | aa.aa | 3.67 | 5.31 | 8.81 | 12.07 | 9.87 | |||||||||
企業淨收入 | aa.aa | aa.aa | aa.aa | aa.aa | 12.89 | 17.27 | 19.06 | 32.5 | 52.57 | |||||||||
少數股東權益 | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
淨收益 | aa.aa | aa.aa | aa.aa | aa.aa | 12.89 | 17.27 | 19.06 | 32.5 | 52.57 | |||||||||
淨收益增長 | aa.aa | aa.aa | aa.aa | aa.aa | +1,611.35% | +33.99% | +10.39% | +70.49% | +61.76% | |||||||||
淨收益率% | aa.aa | aa.aa | aa.aa | aa.aa | 7.09% | 6.1% | 6.69% | 5.8% | 5.99% | |||||||||
優先股及其他調整 | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
普通股淨收入(不含特別項目) | aa.aa | aa.aa | aa.aa | aa.aa | 12.89 | 17.27 | 19.06 | 32.5 | 52.57 | |||||||||
基本每股收益—持續經營增長 | aa.aa | aa.aa | aa.aa | aa.aa | 4.16 | 5.23 | 3.79 | 6.43 | 8.05 | |||||||||
基本每股收益—持續經營 | aa.aa | aa.aa | aa.aa | aa.aa | +1,500.76% | +25.72% | -27.56% | +69.76% | +25.11% | |||||||||
稀釋每股收益增長—持續經營 | aa.aa | aa.aa | aa.aa | aa.aa | 4.16 | 5.23 | 3.79 | 3.17 | 8.05 | |||||||||
稀釋每股收益—持續經營 | aa.aa | aa.aa | aa.aa | aa.aa | +1,500% | +25.72% | -27.53% | -16.36% | +153.94% | |||||||||
發行在外的普通股加權平均數 | aa.aa | aa.aa | aa.aa | aa.aa | 3.1 | 3.3 | 5.03 | 5.05 | 6.53 | |||||||||
稀釋發行在外的普通股的加權平均數 | aa.aa | aa.aa | aa.aa | aa.aa | 3.1 | 3.3 | 5.03 | 10.25 | 6.53 | |||||||||
每股派息 | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | 0.15 | 0.15 | |||||||||
每股派息增長 | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | 0% | |||||||||
息稅折舊前利潤 | aa.aa | aa.aa | aa.aa | aa.aa | 17.79 | 25.18 | 31.34 | 41.25 | 52.06 | |||||||||
息稅折舊前利潤增長 | aa.aa | aa.aa | aa.aa | aa.aa | +756.37% | +41.56% | +24.49% | +31.61% | +26.19% | |||||||||
息稅折舊前利潤率 | aa.aa | aa.aa | aa.aa | aa.aa | 9.78% | 8.9% | 11% | 7.37% | 5.93% | |||||||||
EBIT | aa.aa | aa.aa | aa.aa | aa.aa | 17.46 | 23.27 | 26.78 | 37.28 | 48.39 | |||||||||