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) | 15.15 | -6.83 | 14.15 | -13.4 | 1.5 | -3.23 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.14 | 0 | -0.65 | 0 | -0.31 | 0 | -0.33 | 0 | 0.00 | 0 | -0.45 | 0 | -0.24 | 0 | 0.00 | 0 | 70 | 1.45 | 0.4 | -85.35 |
| 2024 (4) | 16.26 | 40.41 | 16.34 | 24.92 | 1.55 | -3.73 | 0.03 | 50.0 | 0.4 | -14.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | -0.02 | 0 | 0 | 0 | 0.13 | 0 | 3.0 | 0 | 1.37 | 0 | 1.12 | 0 | 0.35 | 0 | 25.77 | 0 | 1.63 | 0 | -2.61 | 0 | 0.00 | 0 | 69 | 9.52 | 2.73 | 0 |
| 2023 (3) | 11.58 | -27.08 | 13.08 | -22.92 | 1.61 | -22.22 | 0.02 | 100.0 | 0.47 | 17.5 | 0.01 | -66.67 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0.78 | 0 | -0.23 | 0 | -0.23 | 0 | -3.35 | 0 | -3.01 | 0 | -0.02 | 0 | 0.00 | 0 | -4.76 | 0 | -3.86 | 0 | 0.00 | 0 | 63 | -39.42 | -1.76 | 0 |
| 2022 (2) | 15.88 | 2.72 | 16.97 | 15.13 | 2.07 | 10.7 | 0.01 | 0 | 0.4 | 53.85 | 0.03 | 50.0 | 0 | 0 | 0.02 | -50.0 | 0.03 | 200.0 | 0 | 0 | 0 | 0 | 0.52 | 0 | -0.06 | 0 | -3.21 | 0 | -2.62 | 0 | -0.01 | 0 | 0.00 | 0 | -2.52 | 0 | -3.56 | 0 | 0.00 | 0 | 104 | 2.97 | -1.44 | 0 |
| 2021 (1) | 15.46 | 2.38 | 14.74 | -7.0 | 1.87 | 6.86 | 0 | 0 | 0.26 | -13.33 | 0.02 | -33.33 | 0 | 0 | 0.04 | -42.86 | 0.01 | -50.0 | 0.06 | 500.0 | 0 | 0 | -0.05 | 0 | -0.66 | 0 | -1.81 | 0 | -0.76 | 0 | -0.18 | 0 | 0.00 | 0 | -0.75 | 0 | -0.14 | 0 | 0.00 | 0 | 101 | 0.0 | -0.21 | 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) | 2.89 | -23.34 | -26.65 | 2.85 | -25.0 | -19.94 | 0.36 | -2.7 | -25.0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | -0.12 | -140.0 | -124.0 | -0.45 | 0.0 | -212.5 | -0.45 | -246.15 | -212.5 | 0 | 100.0 | 0 | 0.00 | 0 | 0 | -0.62 | -244.44 | -210.71 | -0.46 | -318.18 | -228.57 | -0.62 | -37.78 | -210.71 | 72 | 4.35 | 0.0 | -0.18 | 0.0 | -125.71 |
| 25Q4 (7) | 3.77 | 4.43 | -15.09 | 3.8 | 10.79 | -9.09 | 0.37 | 2.78 | -5.13 | 0.01 | 0 | 0.0 | 0.06 | -14.29 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.03 | -400.0 | -400.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.05 | 0.0 | 171.43 | -0.05 | 28.57 | 66.67 | -0.45 | -80.0 | -55.17 | -0.13 | 48.0 | 78.69 | -0.33 | 0 | -197.06 | 0.00 | 0 | 0 | -0.18 | 48.57 | 79.55 | -0.11 | 56.0 | 82.81 | -0.45 | -73.08 | -127.61 | 69 | -4.17 | 0.0 | -0.18 | -350.0 | -550.0 |
| 25Q3 (6) | 3.61 | -5.99 | -30.44 | 3.43 | 2.08 | -29.42 | 0.36 | 24.14 | -14.29 | 0 | -100.0 | 0 | 0.07 | -22.22 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 400.0 | 0.01 | -83.33 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.05 | 115.15 | -44.44 | -0.07 | 86.54 | -143.75 | -0.25 | 26.47 | -377.78 | -0.25 | 26.47 | -327.27 | 0 | 0 | -100.0 | 0.00 | 0 | -100.0 | -0.35 | 25.53 | -333.33 | -0.25 | -200.0 | -257.14 | -0.26 | -388.89 | -110.24 | 72 | 0.0 | 0.0 | -0.04 | 50.0 | -109.76 |
| 25Q2 (5) | 3.84 | -2.54 | -11.93 | 3.36 | -5.62 | -34.12 | 0.29 | -39.58 | -25.64 | 0.01 | 0.0 | 0.0 | 0.09 | 0.0 | -10.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0 | 0 | 0 | 0 | 100.0 | 0 | -100.0 | 0 | -0.33 | -1200.0 | -560.0 | -0.52 | -204.0 | -117.11 | -0.34 | -185.0 | -117.71 | -0.34 | -185.0 | -117.53 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.47 | -183.93 | -116.79 | 0.25 | 278.57 | 116.34 | 0.09 | -83.93 | -96.33 | 72 | 0.0 | 4.35 | -0.08 | -111.43 | -103.51 |
| 25Q1 (4) | 3.94 | -11.26 | 0.0 | 3.56 | -14.83 | 0.0 | 0.48 | 23.08 | 0.0 | 0.01 | 0.0 | 0.0 | 0.09 | -25.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 100.0 | 0.0 | 0.7 | 0 | 0.0 | 0.03 | 142.86 | 0.0 | 0.5 | 433.33 | 0.0 | 0.4 | 237.93 | 0.0 | 0.4 | 165.57 | 0.0 | 0 | -100.0 | 0.0 | 0.00 | 0 | 0.0 | 0.56 | 163.64 | 0.0 | -0.14 | 78.12 | 0.0 | 0.56 | -65.64 | 0.0 | 72 | 4.35 | 0.0 | 0.7 | 1650.0 | 0.0 |
| 24Q4 (3) | 4.44 | -14.45 | 0.0 | 4.18 | -13.99 | 0.0 | 0.39 | -7.14 | 0.0 | 0.01 | 0 | 0.0 | 0.12 | 71.43 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.01 | 0 | 0.0 | -0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | -0.07 | -177.78 | 0.0 | -0.15 | -193.75 | 0.0 | -0.29 | -422.22 | 0.0 | -0.61 | -654.55 | 0.0 | 0.34 | 1600.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.88 | -686.67 | 0.0 | -0.64 | -814.29 | 0.0 | 1.63 | -35.83 | 0.0 | 69 | -4.17 | 0.0 | 0.04 | -90.24 | 0.0 |
| 24Q3 (2) | 5.19 | 19.04 | 0.0 | 4.86 | -4.71 | 0.0 | 0.42 | 7.69 | 0.0 | 0 | -100.0 | 0.0 | 0.07 | -30.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.09 | 280.0 | 0.0 | 0.16 | -94.74 | 0.0 | 0.09 | -95.31 | 0.0 | 0.11 | -94.33 | 0.0 | 0.02 | 0 | 0.0 | 21.20 | 0 | 0.0 | 0.15 | -94.64 | 0.0 | -0.07 | 95.42 | 0.0 | 2.54 | 3.67 | 0.0 | 72 | 4.35 | 0.0 | 0.41 | -82.02 | 0.0 |
| 24Q2 (1) | 4.36 | 0.0 | 0.0 | 5.1 | 0.0 | 0.0 | 0.39 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.05 | 0.0 | 0.0 | 3.04 | 0.0 | 0.0 | 1.92 | 0.0 | 0.0 | 1.94 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 2.80 | 0.0 | 0.0 | -1.53 | 0.0 | 0.0 | 2.45 | 0.0 | 0.0 | 69 | 0.0 | 0.0 | 2.28 | 0.0 | 0.0 |