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) | 0.42 | -88.83 | 0.79 | -84.51 | 1.05 | -61.82 | 0.01 | -87.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.19 | 0 | -3.61 | 0 | -3.98 | 0 | 0 | 0 | 0.00 | 0 | -2.61 | 0 | -1.17 | 0 | 0.00 | 0 | 153 | 0.0 | -2.45 | 0 |
| 2024 (4) | 3.76 | -33.1 | 5.1 | -33.94 | 2.75 | 42.49 | 0.08 | -46.67 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0 | 0 | 0.02 | -33.33 | -4.01 | 0 | -8.09 | 0 | -8.08 | 0 | -0.01 | 0 | 0.00 | 0 | -5.28 | 0 | -2.66 | 0 | 0.00 | 0 | 153 | 0.0 | -6.77 | 0 |
| 2023 (3) | 5.62 | 12.63 | 7.72 | 2.66 | 1.93 | 9.66 | 0.15 | -37.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -76.92 | -4.6 | 0 | -8.64 | 0 | -8.62 | 0 | -0.02 | 0 | 0.00 | 0 | -5.64 | 0 | -2.63 | 0 | 0.00 | 0 | 153 | 0.0 | -7.64 | 0 |
| 2022 (2) | 4.99 | -23.35 | 7.52 | -26.92 | 1.76 | 21.38 | 0.24 | -17.24 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | -85.71 | -0.31 | 0 | 0 | 0 | 0.13 | 0 | 0.02 | -75.0 | -4.27 | 0 | -4.3 | 0 | 0.03 | 0 | 0.00 | 0 | -2.81 | 0 | -2.82 | 0 | 0.00 | 0 | 153 | 0.0 | -3.45 | 0 |
| 2021 (1) | 6.51 | -0.76 | 10.29 | 12.34 | 1.45 | 2.84 | 0.29 | 38.1 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0.14 | 0 | 0 | 0 | 0 | 0 | -0.04 | 0 | 0.08 | 14.29 | -5.15 | 0 | -5.12 | 0 | -0.03 | 0 | 0.00 | 0 | -3.35 | 0 | -3.40 | 0 | 0.00 | 0 | 153 | 0.0 | -4.65 | 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) | 0.11 | 10.0 | -81.97 | 0.32 | 52.38 | -43.86 | 0.22 | -15.38 | -51.11 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | -200.0 | -0.03 | 98.59 | 0 | -0.46 | 81.67 | -12.2 | -0.46 | 81.82 | -12.2 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.30 | 81.93 | -11.11 | -0.28 | -7.69 | -3.7 | -0.30 | 88.51 | -11.11 | 153 | 0.0 | 0.0 | -0.13 | 94.09 | -8.33 |
| 25Q4 (7) | 0.1 | 110.0 | -88.64 | 0.21 | 118.1 | -80.56 | 0.26 | 13.04 | -58.73 | 0 | 0 | -100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -2.13 | -10750.0 | 42.59 | -2.51 | -4920.0 | 44.71 | -2.53 | -532.5 | 44.27 | 0 | 0 | 0 | 0.00 | 0 | 0 | -1.66 | -538.46 | 44.11 | -0.26 | 3.7 | 51.85 | -2.61 | -174.74 | 50.57 | 153 | 0.0 | 0.0 | -2.2 | -980.0 | 47.74 |
| 25Q3 (6) | -1.0 | -238.89 | -228.21 | -1.16 | -199.15 | -216.0 | 0.23 | 109.09 | -71.95 | 0 | 0 | -100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 200.0 | 150.0 | 0 | 0 | 0 | 0.02 | 133.33 | 300.0 | 0.02 | 125.0 | 106.25 | -0.05 | 92.19 | 96.32 | -0.4 | 37.5 | 70.59 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.26 | 38.1 | 70.79 | -0.27 | 27.03 | 60.29 | -0.95 | -37.68 | 59.05 | 153 | 0.0 | 0.0 | 0.25 | 165.79 | 124.51 |
| 25Q2 (5) | 0.72 | 18.03 | -46.27 | 1.17 | 105.26 | -33.14 | 0.11 | -75.56 | -85.9 | 0 | 0 | -100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.0 | 0 | 0 | 0 | -0.06 | -700.0 | 0 | -0.08 | 0 | -900.0 | -0.64 | -56.1 | 45.76 | -0.64 | -56.1 | 45.76 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.42 | -55.56 | 45.45 | -0.37 | -37.04 | 52.56 | -0.69 | -155.56 | 51.75 | 153 | 0.0 | 0.0 | -0.38 | -216.67 | 55.81 |
| 25Q1 (4) | 0.61 | -30.68 | 0.0 | 0.57 | -47.22 | 0.0 | 0.45 | -28.57 | 0.0 | 0 | -100.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 100.0 | 0.0 | -0.41 | 90.97 | 0.0 | -0.41 | 90.97 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.27 | 90.91 | 0.0 | -0.27 | 50.0 | 0.0 | -0.27 | 94.89 | 0.0 | 153 | 0.0 | 0.0 | -0.12 | 97.15 | 0.0 |
| 24Q4 (3) | 0.88 | 12.82 | 0.0 | 1.08 | 8.0 | 0.0 | 0.63 | -23.17 | 0.0 | 0.02 | 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 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 200.0 | 0.0 | -3.71 | -1059.38 | 0.0 | -4.54 | -233.82 | 0.0 | -4.54 | -233.82 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -2.97 | -233.71 | 0.0 | -0.54 | 20.59 | 0.0 | -5.28 | -127.59 | 0.0 | 153 | 0.0 | 0.0 | -4.21 | -312.75 | 0.0 |
| 24Q3 (2) | 0.78 | -41.79 | 0.0 | 1.0 | -42.86 | 0.0 | 0.82 | 5.13 | 0.0 | 0.02 | -50.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.02 | -100.0 | 0.0 | 0 | 0 | 0.0 | -0.01 | 0 | 0.0 | -0.32 | -3300.0 | 0.0 | -1.36 | -15.25 | 0.0 | -1.36 | -15.25 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.89 | -15.58 | 0.0 | -0.68 | 12.82 | 0.0 | -2.32 | -62.24 | 0.0 | 153 | 0.0 | 0.0 | -1.02 | -18.6 | 0.0 |
| 24Q2 (1) | 1.34 | 0.0 | 0.0 | 1.75 | 0.0 | 0.0 | 0.78 | 0.0 | 0.0 | 0.04 | 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 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | -1.18 | 0.0 | 0.0 | -1.18 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.77 | 0.0 | 0.0 | -0.78 | 0.0 | 0.0 | -1.43 | 0.0 | 0.0 | 153 | 0.0 | 0.0 | -0.86 | 0.0 | 0.0 |