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) | 1.8 | -10.45 | 1.32 | 6.45 | 1.87 | -1.06 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.42 | 414.89 | 1.03 | 0 | 1.17 | 0 | 0 | 0 | 0.13 | 0 | 1.43 | 0 | -1.52 | 0 | 0.00 | 0 | 82 | 0.0 | 1.55 | 0 |
| 2024 (4) | 2.01 | 4.15 | 1.24 | -12.06 | 1.89 | 1.07 | 0.01 | 0.0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.12 | -85.88 | 0.17 | 70.0 | 0 | 0 | 1.09 | 0 | 0.01 | 0 | 0.47 | -76.02 | -0.66 | 0 | -0.33 | 0 | 0 | 0 | 0.00 | 0 | -0.40 | 0 | -0.98 | 0 | 0.00 | 0 | 82 | 0.0 | -0.27 | 0 |
| 2023 (3) | 1.93 | -36.72 | 1.41 | -79.54 | 1.87 | 24.67 | 0.01 | 0 | 0.02 | -92.0 | 0 | 0 | 0 | 0 | 0.85 | 226.92 | 0.1 | 150.0 | 0 | 0 | -1.8 | 0 | 0 | 0 | 1.96 | 0 | 0.6 | 0 | 0.37 | 0 | 0 | 0 | 0.00 | 0 | 0.45 | 0 | -1.94 | 0 | 0.00 | 0 | 82 | 0.0 | 0.92 | 0 |
| 2022 (2) | 3.05 | -17.57 | 6.89 | 442.52 | 1.5 | 30.43 | 0 | 0 | 0.25 | 0 | 0.01 | 0.0 | 0 | 0 | 0.26 | 766.67 | 0.04 | 0.0 | 0 | 0 | -0.96 | 0 | 0.01 | 0 | -1.11 | 0 | -6.45 | 0 | -3.85 | 0 | 0 | 0 | 0.00 | 0 | -4.70 | 0 | -3.34 | 0 | 0.00 | 0 | 82 | 0.0 | -5.98 | 0 |
| 2021 (1) | 3.7 | -7.5 | 1.27 | -20.62 | 1.15 | 25.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.03 | 200.0 | 0.04 | -71.43 | 0 | 0 | 1.1 | 1733.33 | -0.06 | 0 | 0.01 | -98.72 | 1.29 | -42.92 | 0.52 | -57.72 | 0.04 | -63.64 | 3.02 | -37.99 | 0.63 | -58.0 | 0.62 | 12.73 | 0.00 | 0 | 82 | 0.0 | 1.43 | -39.66 |
| 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) | 0.36 | -26.53 | -18.18 | 0.31 | 10.71 | -20.51 | 0.51 | -5.56 | 18.6 | 0 | 0 | 0 | 0.05 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.05 | 25.0 | 66.67 | -0.14 | 0 | 0 | 1.46 | -7.59 | 14500.0 | 0 | 0 | 0 | 1.63 | 50.93 | 248.18 | 1.17 | 56.0 | 179.05 | 0.7 | -9.09 | 173.68 | 0 | 0 | 0 | 0.00 | -100.0 | 0 | 0.85 | -9.57 | 173.28 | -1.13 | -197.37 | -727.78 | 0.85 | -40.56 | 173.28 | 82 | 0.0 | 0.0 | 1.32 | 45.05 | 196.35 |
| 25Q4 (7) | 0.49 | 13.95 | -3.92 | 0.28 | -15.15 | 154.55 | 0.54 | 17.39 | 8.0 | 0 | 0 | 0 | 0.05 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.04 | 0 | -50.0 | 0 | 0 | 0 | 1.58 | 507.69 | 182.14 | 0 | 100.0 | 0 | 1.08 | -28.95 | 217.65 | 0.75 | -35.34 | 226.09 | 0.77 | -12.5 | 327.78 | 0 | 0 | 0 | 0.20 | 0 | 0 | 0.94 | -12.15 | 327.27 | -0.38 | 51.28 | -90.0 | 1.43 | 191.84 | 457.5 | 82 | 0.0 | 0.0 | 0.91 | -30.0 | 167.65 |
| 25Q3 (6) | 0.43 | -2.27 | -15.69 | 0.33 | 0.0 | -15.38 | 0.46 | 4.55 | 4.55 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 12.5 | 50.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.26 | 2700.0 | -50.94 | -0.01 | -150.0 | -200.0 | 1.52 | 65.22 | 341.27 | 1.16 | 96.61 | 222.11 | 0.88 | 87.23 | 231.34 | 0 | 0 | 0 | 0.00 | 0 | 0 | 1.07 | 87.72 | 230.49 | -0.78 | -41.82 | -1460.0 | 0.49 | 183.05 | 179.03 | 82 | 0.0 | 0.0 | 1.3 | 83.1 | 251.16 |
| 25Q2 (5) | 0.44 | 0.0 | -13.73 | 0.33 | -15.38 | -13.16 | 0.44 | 2.33 | -6.38 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 300.0 | 33.33 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.01 | -200.0 | 90.91 | 0.02 | 0 | 0 | 0.92 | 183.64 | 360.0 | 0.59 | 139.86 | 553.85 | 0.47 | 149.47 | 1275.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.57 | 149.14 | 1240.0 | -0.55 | -405.56 | -89.66 | -0.59 | 49.14 | -395.0 | 82 | 0.0 | 0.0 | 0.71 | 151.82 | 1875.0 |
| 25Q1 (4) | 0.44 | -13.73 | 0.0 | 0.39 | 254.55 | 0.0 | 0.43 | -14.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0.03 | -62.5 | 0.0 | 0 | 0 | 0.0 | 0.01 | -98.21 | 0.0 | 0 | 0 | 0.0 | -1.1 | -423.53 | 0.0 | -1.48 | -743.48 | 0.0 | -0.95 | -627.78 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -1.16 | -627.27 | 0.0 | 0.18 | 190.0 | 0.0 | -1.16 | -190.0 | 0.0 | 82 | 0.0 | 0.0 | -1.37 | -502.94 | 0.0 |
| 24Q4 (3) | 0.51 | 0.0 | 0.0 | 0.11 | -71.79 | 0.0 | 0.5 | 13.64 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.08 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.56 | 5.66 | 0.0 | 0 | -100.0 | 0.0 | 0.34 | 153.97 | 0.0 | 0.23 | 124.21 | 0.0 | 0.18 | 126.87 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.22 | 126.83 | 0.0 | -0.20 | -300.0 | 0.0 | -0.40 | 35.48 | 0.0 | 82 | 0.0 | 0.0 | 0.34 | 139.53 | 0.0 |
| 24Q3 (2) | 0.51 | 0.0 | 0.0 | 0.39 | 2.63 | 0.0 | 0.44 | -6.38 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.06 | 0.0 | 0.0 | 0.08 | 0 | 0.0 | 0 | 0 | 0.0 | 0.53 | 581.82 | 0.0 | 0.01 | 0 | 0.0 | -0.63 | -415.0 | 0.0 | -0.95 | -630.77 | 0.0 | -0.67 | -1575.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.82 | -1540.0 | 0.0 | -0.05 | 82.76 | 0.0 | -0.62 | -410.0 | 0.0 | 82 | 0.0 | 0.0 | -0.86 | -2050.0 | 0.0 |
| 24Q2 (1) | 0.51 | 0.0 | 0.0 | 0.38 | 0.0 | 0.0 | 0.47 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.11 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | -0.13 | 0.0 | 0.0 | -0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.05 | 0.0 | 0.0 | -0.29 | 0.0 | 0.0 | 0.20 | 0.0 | 0.0 | 82 | 0.0 | 0.0 | -0.04 | 0.0 | 0.0 |