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) | 1.88 | 34.29 | 1.54 | -11.49 | 1.45 | -8.23 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.36 | 414.29 | -0.75 | 0 | -0.78 | 0 | 0 | 0 | 0.00 | 0 | -1.34 | 0 | -1.90 | 0 | 0.00 | 0 | 58 | 3.57 | 0.27 | 0 |
| 2024 (4) | 1.4 | 30.84 | 1.74 | 3.57 | 1.58 | 24.41 | 0.02 | 0.0 | 0.06 | -25.0 | 0.06 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | -0.06 | 0 | 0.07 | 0 | -1.85 | 0 | -1.87 | 0 | 0 | 0 | 0.00 | 0 | -3.35 | 0 | -3.23 | 0 | 0.00 | 0 | 56 | 14.29 | -0.84 | 0 |
| 2023 (3) | 1.07 | 35.44 | 1.68 | 9.09 | 1.27 | 39.56 | 0.02 | 0 | 0.08 | 60.0 | 0.05 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -0.1 | 0 | -1.99 | 0 | -1.95 | 0 | 0 | 0 | 0.00 | 0 | -3.95 | 0 | -3.08 | 0 | 0.00 | 0 | 49 | 32.43 | -0.92 | 0 |
| 2022 (2) | 0.79 | 507.69 | 1.54 | 10.79 | 0.91 | -6.19 | 0 | 0 | 0.05 | 25.0 | 0.04 | -20.0 | 0 | 0 | 0 | 0 | 0.04 | -50.0 | 0 | 0 | 0 | 0 | -0.1 | 0 | -0.05 | 0 | -1.71 | 0 | -1.7 | 0 | 0 | 0 | 0.00 | 0 | -4.60 | 0 | -2.75 | 0 | 0.00 | 0 | 37 | 42.31 | -0.67 | 0 |
| 2021 (1) | 0.13 | -27.78 | 1.39 | 6.92 | 0.97 | 40.58 | 0 | 0 | 0.04 | 0.0 | 0.05 | 25.0 | 0 | 0 | 0 | 0 | 0.08 | 33.33 | 0 | 0 | 0 | 0 | 0.05 | -54.55 | -0.01 | 0 | -2.24 | 0 | -2.23 | 0 | 0 | 0 | 0.00 | 0 | -8.57 | 0 | -3.70 | 0 | 0.00 | 0 | 26 | 44.44 | -1.05 | 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) | 0.37 | -32.73 | -43.08 | 0.38 | -5.0 | -5.0 | 0.41 | 7.89 | 20.59 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0.01 | 0.0 | 0.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.03 | -90.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.03 | -85.71 | 200.0 | -0.39 | -3800.0 | -387.5 | -0.35 | -1066.67 | -118.75 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.58 | -1060.0 | -114.81 | -0.63 | -57.5 | -125.0 | -0.58 | 56.72 | -114.81 | 60 | 3.45 | 3.45 | -0.15 | -162.5 | -183.33 |
| 25Q4 (7) | 0.55 | 83.33 | -20.29 | 0.4 | 25.0 | 0.0 | 0.38 | 0.0 | 15.15 | 0.01 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | -0.08 | 0 | 0 | 0 | 0 | 0 | 0.3 | 2900.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.21 | 950.0 | 0 | -0.01 | 97.37 | 75.0 | -0.03 | 91.43 | 80.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.05 | 91.67 | 80.77 | -0.40 | 35.48 | -60.0 | -1.34 | -3.08 | 60.0 | 58 | 0.0 | 3.57 | 0.24 | 284.62 | 14.29 |
| 25Q3 (6) | 0.3 | -21.05 | 15.38 | 0.32 | -23.81 | -27.27 | 0.38 | 8.57 | 15.15 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.01 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.02 | -81.82 | 300.0 | -0.38 | -31.03 | 25.49 | -0.35 | -40.0 | 25.53 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.60 | -39.53 | 27.71 | -0.62 | -3.33 | 19.48 | -1.30 | -85.71 | 58.33 | 58 | 0.0 | 3.57 | -0.13 | -333.33 | 50.0 |
| 25Q2 (5) | 0.38 | -41.54 | 58.33 | 0.42 | 5.0 | -12.5 | 0.35 | 2.94 | -16.67 | 0.01 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | -50.0 | 0.1 | 0 | 0 | 0 | 0 | 0 | -0.01 | -150.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 66.67 | 0.0 | 0.11 | 1000.0 | 175.0 | -0.29 | -262.5 | 53.97 | -0.25 | -56.25 | 59.02 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.43 | -59.26 | 60.19 | -0.60 | -114.29 | 44.44 | -0.70 | -159.26 | 69.43 | 58 | 0.0 | 3.57 | -0.03 | -116.67 | 91.89 |
| 25Q1 (4) | 0.65 | -5.8 | 0.0 | 0.4 | 0.0 | 0.0 | 0.34 | 3.03 | 0.0 | 0 | -100.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.03 | -200.0 | 0.0 | 0.01 | 0 | 0.0 | -0.08 | -100.0 | 0.0 | -0.16 | -6.67 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.27 | -3.85 | 0.0 | -0.28 | -12.0 | 0.0 | -0.27 | 91.94 | 0.0 | 58 | 3.57 | 0.0 | 0.18 | -14.29 | 0.0 |
| 24Q4 (3) | 0.69 | 165.38 | 0.0 | 0.4 | -9.09 | 0.0 | 0.33 | 0.0 | 0.0 | 0.01 | 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 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | 0 | 0.0 | 0 | 100.0 | 0.0 | -0.04 | 92.16 | 0.0 | -0.15 | 68.09 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.26 | 68.67 | 0.0 | -0.25 | 67.53 | 0.0 | -3.35 | -7.37 | 0.0 | 56 | 0.0 | 0.0 | 0.21 | 180.77 | 0.0 |
| 24Q3 (2) | 0.26 | 8.33 | 0.0 | 0.44 | -8.33 | 0.0 | 0.33 | -21.43 | 0.0 | 0 | -100.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | -50.0 | 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 | -125.0 | 0.0 | -0.51 | 19.05 | 0.0 | -0.47 | 22.95 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.83 | 23.15 | 0.0 | -0.77 | 28.7 | 0.0 | -3.12 | -36.24 | 0.0 | 56 | 0.0 | 0.0 | -0.26 | 29.73 | 0.0 |
| 24Q2 (1) | 0.24 | 0.0 | 0.0 | 0.48 | 0.0 | 0.0 | 0.42 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 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 | -0.01 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | -0.63 | 0.0 | 0.0 | -0.61 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -1.08 | 0.0 | 0.0 | -1.08 | 0.0 | 0.0 | -2.29 | 0.0 | 0.0 | 56 | 0.0 | 0.0 | -0.37 | 0.0 | 0.0 |