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) | 2.97 | 55.5 | 3.05 | 30.9 | 0.41 | -4.65 | 0.03 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -99.67 | -0.46 | 0 | -0.48 | 0 | 0.03 | -88.46 | 0.00 | 0 | -0.85 | 0 | -0.88 | 0 | 0.00 | 0 | 57 | 0.0 | -0.27 | 0 |
| 2024 (4) | 1.91 | 57.85 | 2.33 | 8.37 | 0.43 | -8.51 | 0 | 0 | 0.13 | -13.33 | 0 | 0 | 0.02 | -33.33 | 0 | 0 | 0.01 | 0.0 | 6.18 | 1616.67 | 0 | 0 | 0 | 0 | 6.04 | 2526.09 | 5.19 | 0 | 4.93 | 0 | 0.26 | 30.0 | 4.95 | 0 | 8.70 | 0 | -1.95 | 0 | 0.00 | 0 | 57 | 0.0 | 5.46 | 0 |
| 2023 (3) | 1.21 | -69.29 | 2.15 | -47.04 | 0.47 | -16.07 | 0 | 0 | 0.15 | 15.38 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0.01 | 0.0 | 0.36 | 0 | 0 | 0 | 0 | 0 | 0.23 | 0 | -1.18 | 0 | -1.39 | 0 | 0.2 | 0 | 0.00 | 0 | -2.45 | 0 | -2.84 | 0 | 0.00 | 0 | 57 | 0.0 | -0.87 | 0 |
| 2022 (2) | 3.94 | -7.94 | 4.06 | -7.31 | 0.56 | 0.0 | 0.01 | -75.0 | 0.13 | 0.0 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | 0 | -0.76 | 0 | -0.76 | 0 | 0 | 0 | 0.00 | 0 | -1.34 | 0 | -1.19 | 0 | 0.00 | 0 | 57 | 0.0 | -0.46 | 0 |
| 2021 (1) | 4.28 | 4.39 | 4.38 | 8.42 | 0.56 | -3.45 | 0.04 | -20.0 | 0.13 | -13.33 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0.01 | -97.22 | 0 | 0 | 0 | 0 | 0 | 0 | -0.29 | 0 | -0.94 | 0 | -0.94 | 0 | 0 | 0 | 0.00 | 0 | -1.67 | 0 | -1.14 | 0 | 0.00 | 0 | 57 | 0.0 | -0.64 | 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) | 0.77 | 8.45 | 16.67 | 0.79 | 8.22 | 12.86 | 0.11 | 0.0 | 22.22 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | 0 | -900.0 | -0.2 | -42.86 | -53.85 | -0.21 | -75.0 | -61.54 | 0.01 | 150.0 | 0 | 0.00 | 0 | 0 | -0.37 | -85.0 | -60.87 | -0.23 | -9.52 | 8.0 | -0.37 | 56.47 | -60.87 | 57 | 0.0 | 0.0 | -0.15 | -87.5 | -66.67 |
| 25Q4 (7) | 0.71 | -22.83 | 36.54 | 0.73 | -20.65 | 12.31 | 0.11 | 10.0 | -15.38 | 0.01 | 0.0 | 0 | 0 | 0 | -100.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -0.14 | -27.27 | -102.49 | -0.12 | -9.09 | -102.24 | -0.02 | 0 | -107.41 | 0.00 | 0 | -100.0 | -0.20 | 0.0 | -102.11 | -0.21 | -10.53 | 77.42 | -0.85 | -30.77 | -109.76 | 57 | 0.0 | 0.0 | -0.08 | -60.0 | -101.41 |
| 25Q3 (6) | 0.92 | 33.33 | 43.75 | 0.92 | 33.33 | 39.39 | 0.1 | 0.0 | -16.67 | 0.01 | 0.0 | 0 | 0 | 0 | -100.0 | 0.01 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | -0.11 | -22.22 | 38.89 | -0.11 | 15.38 | 38.89 | 0 | -100.0 | 0 | 0.00 | 0 | 0 | -0.20 | 13.04 | 37.5 | -0.19 | 24.0 | 24.0 | -0.65 | -44.44 | 13.33 | 57 | 0.0 | 0.0 | -0.05 | 16.67 | 58.33 |
| 25Q2 (5) | 0.69 | 4.55 | 64.29 | 0.69 | -1.43 | 32.69 | 0.1 | 11.11 | 11.11 | 0.01 | 0.0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -94.12 | -0.09 | 30.77 | -350.0 | -0.13 | 0.0 | 0 | 0.04 | 0 | 300.0 | 0.00 | 0 | 0 | -0.23 | 0.0 | 0 | -0.25 | 0.0 | 16.67 | -0.45 | -95.65 | -4.65 | 57 | 0.0 | 0.0 | -0.06 | 33.33 | -200.0 |
| 25Q1 (4) | 0.66 | 26.92 | 0.0 | 0.7 | 7.69 | 0.0 | 0.09 | -30.77 | 0.0 | 0.01 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 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 | 0.01 | -99.83 | 0.0 | -0.13 | -102.31 | 0.0 | -0.13 | -102.43 | 0.0 | 0 | -100.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.23 | -102.43 | 0.0 | -0.25 | 73.12 | 0.0 | -0.23 | -102.64 | 0.0 | 57 | 0.0 | 0.0 | -0.09 | -101.58 | 0.0 |
| 24Q4 (3) | 0.52 | -18.75 | 0.0 | 0.65 | -1.52 | 0.0 | 0.13 | 8.33 | 0.0 | 0 | 0 | 0.0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 5.91 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 5.89 | 14825.0 | 0.0 | 5.63 | 3227.78 | 0.0 | 5.36 | 3077.78 | 0.0 | 0.27 | 0 | 0.0 | 4.80 | 0 | 0.0 | 9.46 | 3056.25 | 0.0 | -0.93 | -272.0 | 0.0 | 8.71 | 1261.33 | 0.0 | 57 | 0.0 | 0.0 | 5.69 | 4841.67 | 0.0 |
| 24Q3 (2) | 0.64 | 52.38 | 0.0 | 0.66 | 26.92 | 0.0 | 0.12 | 33.33 | 0.0 | 0 | 0 | 0.0 | 0.03 | -40.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 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 | -0.04 | -123.53 | 0.0 | -0.18 | -800.0 | 0.0 | -0.18 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.32 | 0 | 0.0 | -0.25 | 16.67 | 0.0 | -0.75 | -74.42 | 0.0 | 57 | 0.0 | 0.0 | -0.12 | -300.0 | 0.0 |
| 24Q2 (1) | 0.42 | 0.0 | 0.0 | 0.52 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.05 | 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 | 0.21 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.30 | 0.0 | 0.0 | -0.43 | 0.0 | 0.0 | 57 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 |