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) | 0.01 | 0.0 | -0.03 | 0 | 0.4 | -2.44 | 0 | 0 | 0.27 | 68.75 | 0.03 | 0.0 | 0 | 0 | 0.11 | 10.0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.4 | 2.56 | 0.05 | 25.0 | 0.05 | 150.0 | 0 | 0 | 5.35 | -89.64 | 0.04 | 100.0 | -0.31 | 0 | 0.00 | 0 | 113 | 2.73 | 0.2 | 11.11 |
| 2024 (4) | 0.01 | -99.51 | -0.04 | 0 | 0.41 | -12.77 | 0 | 0 | 0.16 | 100.0 | 0.03 | 50.0 | 0 | 0 | 0.1 | 25.0 | 0.07 | 600.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.39 | -18.75 | 0.04 | -93.85 | 0.02 | -96.72 | 0.02 | -60.0 | 51.65 | 626.44 | 0.02 | -96.49 | -0.33 | 0 | 0.00 | 0 | 110 | 2.8 | 0.18 | -75.68 |
| 2023 (3) | 2.04 | -18.07 | 1.39 | -40.09 | 0.47 | -9.62 | 0 | 0 | 0.08 | 100.0 | 0.02 | 0.0 | 0 | 0 | 0.08 | -11.11 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.48 | 84.62 | 0.65 | 0 | 0.61 | 0 | 0.05 | 66.67 | 7.11 | 0 | 0.57 | 0 | 0.12 | 0 | 0.00 | 0 | 107 | 2.88 | 0.74 | 0 |
| 2022 (2) | 2.49 | 465.91 | 2.32 | 1188.89 | 0.52 | 44.44 | 0 | 0 | 0.04 | 300.0 | 0.02 | 100.0 | 0 | 0 | 0.09 | 12.5 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.26 | -78.69 | -0.09 | 0 | -0.12 | 0 | 0.03 | -50.0 | 0.00 | 0 | -0.12 | 0 | -0.34 | 0 | 0.00 | 0 | 104 | 2.97 | -0.03 | 0 |
| 2021 (1) | 0.44 | -79.91 | 0.18 | -89.71 | 0.36 | 5.88 | 0 | 0 | 0.01 | 0 | 0.01 | 0 | 0 | 0 | 0.08 | -11.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.22 | 2950.0 | 1.12 | 646.67 | 1.06 | 606.67 | 0.06 | 0 | 5.23 | 0 | 1.05 | 600.0 | -0.14 | 0 | 0.00 | 0 | 101 | 0.0 | 1.15 | 505.26 |
| 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 | 0 | 0 | 0 | 100.0 | 0 | 0.09 | -40.0 | 12.5 | 0 | 0 | 0 | 0.08 | 0.0 | 33.33 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -72.73 | 160.0 | -0.05 | 0 | 61.54 | -0.05 | -400.0 | 61.54 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.05 | -400.0 | 58.33 | -0.07 | 36.36 | 0.0 | -0.05 | -225.0 | 58.33 | 113 | 0.0 | 2.73 | -0.01 | -133.33 | 88.89 |
| 25Q4 (7) | 0 | 0 | 0 | -0.03 | 0 | 40.0 | 0.15 | 87.5 | 36.36 | 0 | 0 | 0 | 0.08 | 14.29 | 60.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | -56.0 | 375.0 | 0 | -100.0 | 100.0 | -0.01 | -105.88 | 90.91 | 0 | 0 | -100.0 | 0.00 | 0 | 0 | -0.01 | -106.67 | 90.0 | -0.11 | -57.14 | -83.33 | 0.04 | -20.0 | 100.0 | 113 | 0.0 | 2.73 | 0.03 | -85.71 | 150.0 |
| 25Q3 (6) | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -11.11 | 0.0 | 0 | 0 | 0 | 0.07 | 16.67 | 40.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.11 | 0 | 10.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 150.0 | 412.5 | 0.18 | 1700.0 | 212.5 | 0.17 | 1600.0 | 206.25 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.15 | 1400.0 | 200.0 | -0.07 | 12.5 | 0.0 | 0.05 | 145.45 | -58.33 | 113 | 2.73 | 2.73 | 0.21 | 425.0 | 275.0 |
| 25Q2 (5) | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 12.5 | -30.77 | 0 | 0 | 0 | 0.06 | 0.0 | 50.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 300.0 | -61.54 | 0.01 | 107.69 | -92.86 | 0.01 | 107.69 | -92.31 | 0 | 0 | -100.0 | 0.00 | 0 | -100.0 | 0.01 | 108.33 | -91.67 | -0.08 | -14.29 | 33.33 | -0.11 | 8.33 | -140.74 | 110 | 0.0 | 2.8 | 0.04 | 144.44 | -76.47 |
| 25Q1 (4) | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0.08 | -27.27 | 0.0 | 0 | 0 | 0.0 | 0.06 | 20.0 | 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 | 0 | 0.0 | -0.05 | -25.0 | 0.0 | -0.13 | -30.0 | 0.0 | -0.13 | -18.18 | 0.0 | 0 | -100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.12 | -20.0 | 0.0 | -0.07 | -16.67 | 0.0 | -0.12 | -700.0 | 0.0 | 110 | 0.0 | 0.0 | -0.09 | -50.0 | 0.0 |
| 24Q4 (3) | 0 | 0 | 0.0 | -0.05 | 0 | 0.0 | 0.11 | 37.5 | 0.0 | 0 | 0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.05 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.04 | 50.0 | 0.0 | -0.1 | 37.5 | 0.0 | -0.11 | 31.25 | 0.0 | 0.01 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.10 | 33.33 | 0.0 | -0.06 | 14.29 | 0.0 | 0.02 | -83.33 | 0.0 | 110 | 0.0 | 0.0 | -0.06 | 50.0 | 0.0 |
| 24Q3 (2) | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.08 | -38.46 | 0.0 | 0 | 0 | 0.0 | 0.05 | 25.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.1 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.08 | -130.77 | 0.0 | -0.16 | -214.29 | 0.0 | -0.16 | -223.08 | 0.0 | 0 | -100.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.15 | -225.0 | 0.0 | -0.07 | 41.67 | 0.0 | 0.12 | -55.56 | 0.0 | 110 | 2.8 | 0.0 | -0.12 | -170.59 | 0.0 |
| 24Q2 (1) | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | 0 | 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 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.26 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 8.28 | 0.0 | 0.0 | 0.12 | 0.0 | 0.0 | -0.12 | 0.0 | 0.0 | 0.27 | 0.0 | 0.0 | 107 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 |