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) | 0.79 | -86.96 | 0.74 | -87.11 | 0.17 | -94.31 | 0.01 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | -22.22 | 0.02 | 0 | 0.02 | 0 | 0 | 0 | 4.00 | 0 | 0.04 | 0 | -0.30 | 0 | 0.00 | 0 | 40 | 0.0 | 0.02 | 0 |
| 2024 (4) | 6.06 | -28.96 | 5.74 | -29.22 | 2.99 | 1658.82 | 0.03 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 0 | 0.18 | 0 | -2.48 | 0 | -2.45 | 0 | -0.03 | 0 | 0.00 | 0 | -6.13 | 0 | -6.58 | 0 | 0.00 | 0 | 40 | 2.56 | -2.48 | 0 |
| 2023 (3) | 8.53 | -43.21 | 8.11 | -43.17 | 0.17 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | -0.08 | 0 | 0.17 | -71.67 | 0.13 | -73.47 | 0.03 | -75.0 | 20.00 | 1.52 | 0.34 | -75.0 | 0.53 | -55.08 | 0.00 | 0 | 39 | 8.33 | 0.17 | -72.13 |
| 2022 (2) | 15.02 | 26.11 | 14.27 | 26.4 | 0.17 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.02 | -92.0 | 0.6 | -13.04 | 0.49 | -20.97 | 0.12 | 71.43 | 19.70 | 85.5 | 1.36 | -20.93 | 1.18 | 26.88 | 0.00 | 0 | 36 | 0.0 | 0.61 | -11.59 |
| 2021 (1) | 11.91 | 45.24 | 11.29 | 44.74 | 0.17 | 54.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.25 | 0 | 0.69 | 137.93 | 0.62 | 113.79 | 0.07 | 0 | 10.62 | 0 | 1.72 | 107.23 | 0.93 | 29.17 | 0.00 | 0 | 36 | 5.88 | 0.69 | 137.93 |
| 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) | 0.26 | 13.04 | 18.18 | 0.25 | 13.64 | 19.05 | 0.04 | -20.0 | 33.33 | 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 | -100.0 | 0 | -0.02 | 33.33 | -100.0 | -0.02 | 0.0 | -100.0 | 0 | 100.0 | 0 | 0.00 | 0 | 0 | -0.05 | 0.0 | -66.67 | -0.05 | 28.57 | -66.67 | -0.05 | -225.0 | -66.67 | 40 | 0.0 | 0.0 | -0.02 | 33.33 | -100.0 |
| 25Q4 (7) | 0.23 | 53.33 | 76.92 | 0.22 | 57.14 | 83.33 | 0.05 | 0.0 | -98.13 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.12 | -200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -91.67 | -50.0 | -0.03 | -137.5 | 98.87 | -0.02 | -125.0 | 99.23 | -0.01 | -200.0 | 85.71 | 0.00 | -100.0 | 0 | -0.05 | -126.32 | 99.23 | -0.07 | 30.0 | 98.93 | 0.04 | -60.0 | 100.65 | 40 | 0.0 | 0.0 | -0.03 | -137.5 | 98.87 |
| 25Q3 (6) | 0.15 | -21.05 | -70.59 | 0.14 | -22.22 | -70.83 | 0.05 | 25.0 | -76.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 0 | 0 | 0.08 | 366.67 | 144.44 | 0.08 | 366.67 | 153.33 | 0.01 | 0 | 125.0 | 7.42 | 0 | 0 | 0.19 | 371.43 | 150.0 | -0.10 | -42.86 | 73.68 | 0.10 | 211.11 | -71.43 | 40 | 0.0 | 2.56 | 0.08 | 366.67 | 144.44 |
| 25Q2 (5) | 0.19 | -13.64 | -92.46 | 0.18 | -14.29 | -92.44 | 0.04 | 33.33 | 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 | -100.0 | 0 | 0 | -100.0 | -0.03 | -200.0 | -123.08 | -0.03 | -200.0 | -127.27 | 0 | 0 | -100.0 | 0.00 | 0 | -100.0 | -0.07 | -133.33 | -125.93 | -0.07 | -133.33 | -141.18 | -0.09 | -200.0 | -112.33 | 40 | 0.0 | 2.56 | -0.03 | -200.0 | -123.08 |
| 25Q1 (4) | 0.22 | 69.23 | 0.0 | 0.21 | 75.0 | 0.0 | 0.03 | -98.88 | 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 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | -0.01 | 99.62 | 0.0 | -0.01 | 99.61 | 0.0 | 0 | 100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.03 | 99.54 | 0.0 | -0.03 | 99.54 | 0.0 | -0.03 | 99.51 | 0.0 | 40 | 0.0 | 0.0 | -0.01 | 99.62 | 0.0 |
| 24Q4 (3) | 0.13 | -74.51 | 0.0 | 0.12 | -75.0 | 0.0 | 2.68 | 1176.19 | 0.0 | 0.02 | 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 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0 | 0.0 | -2.66 | -1377.78 | 0.0 | -2.59 | -1626.67 | 0.0 | -0.07 | -75.0 | 0.0 | 0.00 | 0 | 0.0 | -6.47 | -1602.63 | 0.0 | -6.53 | -1618.42 | 0.0 | -6.13 | -1851.43 | 0.0 | 40 | 2.56 | 0.0 | -2.65 | -1372.22 | 0.0 |
| 24Q3 (2) | 0.51 | -79.76 | 0.0 | 0.48 | -79.83 | 0.0 | 0.21 | 425.0 | 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 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | -100.0 | 0.0 | -0.18 | -238.46 | 0.0 | -0.15 | -236.36 | 0.0 | -0.04 | -233.33 | 0.0 | 0.00 | -100.0 | 0.0 | -0.38 | -240.74 | 0.0 | -0.38 | -323.53 | 0.0 | 0.35 | -52.05 | 0.0 | 39 | 0.0 | 0.0 | -0.18 | -238.46 | 0.0 |
| 24Q2 (1) | 2.52 | 0.0 | 0.0 | 2.38 | 0.0 | 0.0 | 0.04 | 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 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | 0.11 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 20.00 | 0.0 | 0.0 | 0.27 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | 0.73 | 0.0 | 0.0 | 39 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 |