目前沒有任何討論
MP MP Materials
53.26
3.4
(-6%)
MP Materials MP 金屬採礦
53.26
3.4
(-6%)
單位:美金千元
| 科目 | 2025/Q3 | 2025/Q2 | 2025/Q1 | 2024/Q4 | 2024/Q3 | 2024/Q2 | 2024/Q1 | 2023/Q4 | 2023/Q3 | 2023/Q2 | 2023/Q1 | 2022/Q4 | 2022/Q3 | 2022/Q2 | 2022/Q1 | 2021/Q4 | 2021/Q3 | 2021/Q2 | 2021/Q1 | 2020/Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
營業收入淨額
| 53,553 | 57,393 | 60,810 | 60,986 | 62,927 | 31,258 | 48,684 | 41,205 | 52,516 | 64,024 | 95,700 | 93,245 | 124,445 | 143,562 | 166,258 | 99,109 | 99,754 | 73,118 | 59,971 | 42,178 |
營業成本
| 48,477 | 50,431 | 48,831 | 58,263 | 57,266 | 41,463 | 35,594 | 23,577 | 22,217 | 22,704 | 24,216 | 24,536 | 22,417 | 22,092 | 23,173 | 18,455 | 21,907 | 17,955 | 17,936 | 18,841 |
營業毛利
| 5,076 | 6,962 | 11,979 | 2,723 | 5,661 | -10,205 | 13,090 | 17,628 | 30,299 | 41,320 | 71,484 | 68,709 | 102,028 | 121,470 | 143,085 | 80,654 | 77,847 | 55,163 | 42,035 | 23,337 |
營業費用
| 72,099 | 50,844 | 46,757 | 46,685 | 45,201 | 43,287 | 45,522 | 51,256 | 41,938 | 36,027 | 36,032 | 31,110 | 23,119 | 25,973 | 28,061 | 23,576 | 23,754 | 22,698 | 20,326 | 15,596 |
研發費用
| 19,026 | 2,496 | 474 | 1,164 | 2,051 | 1,886 | 4,206 | 5,346 | 18,998 | 11,891 | 8,280 | 5,605 | 2,642 | 1,668 | 1,818 | 2,137 | 1,327 | -125 | - | -96 |
推銷及管理費用
| 29,163 | 26,810 | 23,923 | 22,006 | 22,179 | 21,818 | 21,644 | 22,072 | 14,978 | 16,602 | 19,630 | 19,912 | 18,381 | 18,898 | 20,983 | 16,824 | 15,476 | 14,348 | 14,176 | 13,095 |
非經常性項目費用
| 1,413 | 761 | 976 | 1,397 | 1,627 | 1,373 | 1,287 | 5,205 | -8,789 | -4,669 | - | - | - | - | - | - | - | 1,809 | - | 498 |
其他營業費用
| 22,497 | 20,777 | 21,384 | 22,118 | 19,344 | 18,210 | 18,385 | 18,633 | 16,751 | 12,203 | 8,122 | 5,593 | 2,096 | 5,407 | 5,260 | 4,615 | 6,951 | 6,666 | 6,150 | 2,099 |
營業利益
| -67,023 | -43,882 | -34,778 | -43,962 | -39,540 | -53,492 | -32,432 | -33,628 | -17,536 | 483 | 32,962 | 37,466 | 79,167 | 95,754 | 115,024 | 57,078 | 54,093 | 32,465 | 21,709 | 7,741 |
其他收入及費用
| 17,157 | 6,572 | 15,218 | 16,763 | 11,320 | 12,084 | 58,922 | 14,078 | 8,559 | 9,011 | 11,203 | 10,820 | 6,426 | 2,469 | 194 | 98 | 97 | 3,504 | 55 | -47 |
利息費用
| 8,566 | 5,414 | 7,615 | 6,762 | 6,646 | 6,745 | 2,857 | 1,107 | 1,396 | 1,392 | 1,359 | 1,331 | 1,224 | 1,326 | 1,905 | 2,487 | 2,624 | 2,639 | 1,154 | 1,427 |
稅前純益
| -58,432 | -42,724 | -27,175 | -33,961 | -34,866 | -48,153 | 23,633 | -20,657 | -4,476 | 12,912 | 45,296 | 47,088 | 84,111 | 96,640 | 113,313 | 54,689 | 51,566 | 33,330 | 20,610 | 6,267 |
所得稅
| -16,652 | -11,852 | -4,527 | -11,619 | -9,350 | -14,098 | 7,144 | -4,398 | -200 | 5,517 | 7,849 | -19,919 | 20,934 | 23,371 | 27,762 | 5,700 | 8,803 | 6,164 | 4,491 | -17,847 |
稅後純益
| -41,780 | -30,872 | -22,648 | -22,342 | -25,516 | -34,055 | 16,489 | -16,259 | -4,276 | 7,395 | 37,447 | 67,007 | 63,177 | 73,269 | 85,551 | 48,989 | 42,763 | 27,166 | 16,119 | 24,114 |
基本每股稅後盈餘(元)
| -0.24 | -0.19 | -0.14 | -0.14 | -0.16 | -0.21 | 0.09 | -0.09 | -0.02 | 0.04 | 0.21 | 0.38 | 0.36 | 0.42 | 0.49 | 0.28 | 0.24 | 0.16 | 0.1 | 0.22 |
稀釋每股稅後盈餘(元)
| -0.24 | -0.19 | -0.14 | -0.13 | -0.16 | -0.2 | -0.08 | -0.08 | -0.02 | 0.04 | 0.2 | 0.36 | 0.33 | 0.38 | 0.45 | 0.26 | 0.23 | 0.15 | 0.09 | 0.4 |
基本平均股數(千股)
| 175,034 | 163,834 | 163,764 | 163,379 | 164,149 | 165,344 | 174,556 | 177,619 | 177,231 | 176,984 | 176,881 | 176,646 | 176,543 | 176,527 | 176,355 | 176,117 | 176,053 | 172,677 | 168,922 | 111,900 |
稀釋平均股數(千股)
| 175,034 | 163,834 | 163,764 | 163,379 | 164,149 | 165,344 | 186,791 | 177,619 | 177,231 | 177,859 | 193,613 | 193,494 | 193,409 | 193,414 | 193,490 | 193,389 | 193,215 | 193,145 | 179,319 | 123,012 |
還原基本每股稅後盈餘(元)
| -0.24 | -0.19 | -0.14 | -0.14 | -0.16 | -0.21 | 0.09 | -0.09 | -0.02 | 0.04 | 0.21 | 0.38 | 0.36 | 0.42 | 0.49 | 0.28 | 0.24 | 0.16 | 0.1 | 0.22 |
還原稀釋每股稅後盈餘(元)
| -0.24 | -0.19 | -0.14 | -0.13 | -0.16 | -0.2 | -0.08 | -0.08 | -0.02 | 0.04 | 0.2 | 0.36 | 0.33 | 0.38 | 0.45 | 0.26 | 0.23 | 0.15 | 0.09 | 0.4 |
還原基本平均股數(千股)
| 175,034 | 163,834 | 163,764 | 163,379 | 164,149 | 165,344 | 174,556 | 177,619 | 177,231 | 176,984 | 176,881 | 176,646 | 176,543 | 176,527 | 176,355 | 176,117 | 176,053 | 172,677 | 168,922 | 111,900 |
還原稀釋平均股數(千股)
| 175,034 | 163,834 | 163,764 | 163,379 | 164,149 | 165,344 | 186,791 | 177,619 | 177,231 | 177,859 | 193,613 | 193,494 | 193,409 | 193,414 | 193,490 | 193,389 | 193,215 | 193,145 | 179,319 | 123,012 |
EBITDA(千元)
| -32,007 | -21,263 | -2,834 | -10,630 | -15,255 | -30,044 | 37,526 | -8,105 | 11,835 | 22,527 | 47,044 | 49,078 | 85,815 | 103,664 | 122,290 | 64,382 | 63,837 | 45,450 | 29,571 | 11,637 |