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) | 0.46 | -9.8 | 0.54 | 20.0 | 0.54 | 1.89 | 0.01 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.63 | 18.87 | 0.01 | -80.0 | 0.01 | -80.0 | 0 | 0 | 2.04 | 0 | 0.02 | -85.71 | -1.68 | 0 | 0.00 | 0 | 37 | 0.0 | 0.34 | -8.11 |
| 2024 (4) | 0.51 | -19.05 | 0.45 | -22.41 | 0.53 | -3.64 | 0.03 | 0.0 | 0.07 | 40.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.06 | 20.0 | 0.01 | -94.74 | 0 | 0 | 0.04 | 0 | 0.53 | 307.69 | 0.05 | 0 | 0.05 | 0 | 0 | 0 | 0.00 | 0 | 0.14 | 0 | -1.30 | 0 | 0.00 | 0 | 37 | 0.0 | 0.37 | 0 |
| 2023 (3) | 0.63 | -31.52 | 0.58 | -44.76 | 0.55 | -8.33 | 0.03 | 200.0 | 0.05 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0.0 | 0.19 | 0 | 0 | 0 | -0.02 | 0 | 0.13 | -65.79 | -0.36 | 0 | -0.36 | 0 | 0 | 0 | 0.00 | 0 | -0.98 | 0 | -1.32 | 0 | 0.00 | 0 | 37 | 0.0 | -0.1 | 0 |
| 2022 (2) | 0.92 | -31.85 | 1.05 | -4.55 | 0.6 | 17.65 | 0.01 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -58.33 | -0.04 | 0 | 0 | 0 | 0 | 0 | 0.38 | 442.86 | -0.35 | 0 | -0.35 | 0 | 0 | 0 | 0.00 | 0 | -0.94 | 0 | -1.97 | 0 | 0.00 | 0 | 37 | 5.71 | -0.1 | 0 |
| 2021 (1) | 1.35 | 0.75 | 1.1 | -10.57 | 0.51 | -35.44 | 0 | 0 | 0.01 | -85.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | -82.35 | 0.01 | -97.83 | 0 | 0 | -0.02 | 0 | 0.07 | -88.89 | -0.19 | 0 | -0.19 | 0 | 0 | 0 | 0.00 | 0 | -0.54 | 0 | -0.70 | 0 | 0.00 | 0 | 35 | 84.21 | 0.04 | -87.1 |
| 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 | 0.0 | 10.0 | 0.14 | -6.67 | 27.27 | 0.14 | -6.67 | 7.69 | 0 | 0 | -100.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -44.44 | 66.67 | 0.16 | 100.0 | -40.74 | -0.01 | 90.91 | -107.14 | -0.05 | 54.55 | -135.71 | 0.03 | 0 | 0 | 0.00 | 0 | 0 | -0.13 | 56.67 | -134.21 | -0.57 | -11.76 | -62.86 | -0.13 | -750.0 | -134.21 | 37 | 0.0 | 0.0 | 0.08 | 366.67 | -63.64 |
| 25Q4 (7) | 0.11 | -8.33 | -15.38 | 0.15 | 7.14 | 36.36 | 0.15 | 15.38 | 15.38 | 0 | 0 | -100.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.03 | -25.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 80.0 | 400.0 | 0.08 | -75.76 | 161.54 | -0.11 | -164.71 | 54.17 | -0.11 | -164.71 | 54.17 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.30 | -163.83 | 53.12 | -0.51 | -18.6 | -70.0 | 0.02 | -93.75 | -85.71 | 37 | 0.0 | 0.0 | -0.03 | -111.54 | 81.25 |
| 25Q3 (6) | 0.12 | 0.0 | -7.69 | 0.14 | 0.0 | 40.0 | 0.13 | 0.0 | 8.33 | 0 | 0 | -100.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0.04 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 133.33 | 66.67 | 0.33 | 760.0 | 153.85 | 0.17 | 189.47 | 325.0 | 0.17 | 189.47 | 325.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.47 | 190.38 | 291.67 | -0.43 | -13.16 | -79.17 | 0.32 | 328.57 | -58.97 | 37 | 0.0 | 0.0 | 0.26 | 336.36 | 116.67 |
| 25Q2 (5) | 0.12 | 20.0 | -20.0 | 0.14 | 27.27 | 0.0 | 0.13 | 0.0 | -7.14 | 0 | -100.0 | -100.0 | 0.01 | -50.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.15 | -600.0 | -1600.0 | -0.05 | -118.52 | 54.55 | -0.19 | -235.71 | 24.0 | -0.19 | -235.71 | 24.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.52 | -236.84 | 22.39 | -0.38 | -8.57 | 0.0 | -0.14 | -136.84 | -120.9 | 37 | 0.0 | 0.0 | -0.11 | -150.0 | 35.29 |
| 25Q1 (4) | 0.1 | -23.08 | 0.0 | 0.11 | 0.0 | 0.0 | 0.13 | 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 | 0.03 | 200.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 200.0 | 0.0 | 0.27 | 307.69 | 0.0 | 0.14 | 158.33 | 0.0 | 0.14 | 158.33 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.38 | 159.38 | 0.0 | -0.35 | -16.67 | 0.0 | 0.38 | 171.43 | 0.0 | 37 | 0.0 | 0.0 | 0.22 | 237.5 | 0.0 |
| 24Q4 (3) | 0.13 | 0.0 | 0.0 | 0.11 | 10.0 | 0.0 | 0.13 | 8.33 | 0.0 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.03 | -200.0 | 0.0 | -0.13 | -200.0 | 0.0 | -0.24 | -700.0 | 0.0 | -0.24 | -700.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.64 | -633.33 | 0.0 | -0.30 | -25.0 | 0.0 | 0.14 | -82.05 | 0.0 | 37 | 0.0 | 0.0 | -0.16 | -233.33 | 0.0 |
| 24Q3 (2) | 0.13 | -13.33 | 0.0 | 0.1 | -28.57 | 0.0 | 0.12 | -14.29 | 0.0 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 200.0 | 0.0 | 0.13 | 218.18 | 0.0 | 0.04 | 116.0 | 0.0 | 0.04 | 116.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.12 | 117.91 | 0.0 | -0.24 | 36.84 | 0.0 | 0.78 | 16.42 | 0.0 | 37 | 0.0 | 0.0 | 0.12 | 170.59 | 0.0 |
| 24Q2 (1) | 0.15 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 | 0.14 | 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 | 0.02 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | -0.11 | 0.0 | 0.0 | -0.25 | 0.0 | 0.0 | -0.25 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.67 | 0.0 | 0.0 | -0.38 | 0.0 | 0.0 | 0.67 | 0.0 | 0.0 | 37 | 0.0 | 0.0 | -0.17 | 0.0 | 0.0 |