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) | 12.98 | 59.66 | 9.59 | 47.99 | 1.12 | 34.94 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -46.67 | 2.35 | 142.27 | 1.86 | 177.61 | 0.52 | 62.5 | 22.36 | -32.51 | 1.86 | 177.61 | 1.78 | 242.31 | 0.00 | 0 | 100 | 0.0 | 2.42 | 139.6 |
| 2024 (4) | 8.13 | -10.95 | 6.48 | -14.74 | 0.83 | -15.31 | 0.04 | 0.0 | 0.34 | 78.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 1300.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 400.0 | 0.97 | 64.41 | 0.67 | -18.29 | 0.32 | 0 | 33.13 | 0 | 0.67 | -18.29 | 0.52 | -34.18 | 0.00 | 0 | 100 | 0.0 | 1.01 | 60.32 |
| 2023 (3) | 9.13 | 121.07 | 7.6 | 191.19 | 0.98 | 32.43 | 0.04 | 0.0 | 0.19 | 137.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | 0.59 | -26.25 | 0.82 | 41.38 | -0.21 | 0 | 0.00 | 0 | 0.82 | 41.38 | 0.79 | 41.07 | 0.00 | 0 | 100 | 0.0 | 0.63 | -25.88 |
| 2022 (2) | 4.13 | -72.0 | 2.61 | -73.56 | 0.74 | -47.14 | 0.04 | 100.0 | 0.08 | -11.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 0.8 | -77.27 | 0.58 | -80.98 | 0.25 | -50.0 | 31.48 | 120.29 | 0.58 | -80.92 | 0.56 | -81.46 | 0.00 | 0 | 100 | 0.0 | 0.85 | -75.99 |
| 2021 (1) | 14.75 | 36.57 | 9.87 | 33.02 | 1.4 | 44.33 | 0.02 | 100.0 | 0.09 | -30.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 3.52 | 44.26 | 3.05 | 110.34 | 0.5 | -10.71 | 14.29 | -38.0 | 3.04 | 109.66 | 3.02 | 112.68 | 0.00 | 0 | 100 | 0.0 | 3.54 | 43.32 |
| 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) | 1.31 | -66.58 | -63.1 | 0.81 | -69.2 | -69.32 | 0.24 | -7.69 | -31.43 | 0 | -100.0 | 0 | 0.11 | 0.0 | -15.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -80.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | 0.26 | -75.93 | -52.73 | 0.2 | -75.61 | -56.52 | 0.06 | -77.78 | -40.0 | 24.37 | -3.71 | 31.59 | 0.20 | -75.61 | -56.52 | 0.20 | -74.03 | -57.45 | 0.20 | -89.25 | -56.52 | 100 | 0.0 | 0.0 | 0.28 | -74.55 | -50.0 |
| 25Q4 (7) | 3.92 | 422.67 | -25.62 | 2.63 | 265.28 | -31.33 | 0.26 | 85.71 | -27.78 | 0.01 | 0.0 | 0.0 | 0.11 | 0.0 | -8.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | -61.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 600.0 | -61.54 | 1.08 | 1000.0 | -10.74 | 0.82 | 920.0 | -17.17 | 0.27 | 2800.0 | 17.39 | 25.31 | 0 | 31.48 | 0.82 | 920.0 | -17.17 | 0.77 | 955.56 | -10.47 | 1.86 | 78.85 | 177.61 | 100 | 0.0 | 0.0 | 1.1 | 1100.0 | -10.57 |
| 25Q3 (6) | 0.75 | -84.28 | -25.74 | 0.72 | -80.0 | -20.0 | 0.14 | -63.16 | -6.67 | 0.01 | -50.0 | 0.0 | 0.11 | 10.0 | 22.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -120.0 | -150.0 | -0.12 | -114.29 | -500.0 | -0.1 | -114.71 | -100.0 | -0.01 | -106.25 | -133.33 | 0.00 | -100.0 | 0 | -0.10 | -114.71 | -100.0 | -0.09 | -114.29 | -28.57 | 1.04 | -8.77 | 425.0 | 100 | 0.0 | 0.0 | -0.11 | -112.79 | -1000.0 |
| 25Q2 (5) | 4.77 | 34.37 | 454.65 | 3.6 | 36.36 | 339.02 | 0.38 | 8.57 | 153.33 | 0.02 | 0 | 100.0 | 0.1 | -23.08 | 42.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 600.0 | 400.0 | 0.84 | 52.73 | 800.0 | 0.68 | 47.83 | 553.33 | 0.16 | 60.0 | 300.0 | 18.78 | 1.4 | 0 | 0.68 | 47.83 | 553.33 | 0.63 | 34.04 | 493.75 | 1.14 | 147.83 | 522.22 | 100 | 0.0 | 0.0 | 0.86 | 53.57 | 881.82 |
| 25Q1 (4) | 3.55 | -32.64 | 0.0 | 2.64 | -31.07 | 0.0 | 0.35 | -2.78 | 0.0 | 0 | -100.0 | 0.0 | 0.13 | 8.33 | 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 | 0 | 0.0 | -0.01 | -107.69 | 0.0 | 0.55 | -54.55 | 0.0 | 0.46 | -53.54 | 0.0 | 0.1 | -56.52 | 0.0 | 18.52 | -3.79 | 0.0 | 0.46 | -53.54 | 0.0 | 0.47 | -45.35 | 0.0 | 0.46 | -31.34 | 0.0 | 100 | 0.0 | 0.0 | 0.56 | -54.47 | 0.0 |
| 24Q4 (3) | 5.27 | 421.78 | 0.0 | 3.83 | 325.56 | 0.0 | 0.36 | 140.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.12 | 33.33 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.13 | 550.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.13 | 550.0 | 0.0 | 1.21 | 6150.0 | 0.0 | 0.99 | 2080.0 | 0.0 | 0.23 | 666.67 | 0.0 | 19.25 | 0 | 0.0 | 0.99 | 2080.0 | 0.0 | 0.86 | 1328.57 | 0.0 | 0.67 | 309.38 | 0.0 | 100 | 0.0 | 0.0 | 1.23 | 12400.0 | 0.0 |
| 24Q3 (2) | 1.01 | 17.44 | 0.0 | 0.9 | 9.76 | 0.0 | 0.15 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.09 | 28.57 | 0.0 | 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 | 0 | 0.0 | 0.02 | 100.0 | 0.0 | -0.02 | 83.33 | 0.0 | -0.05 | 66.67 | 0.0 | 0.03 | -25.0 | 0.0 | 0.00 | 0 | 0.0 | -0.05 | 66.67 | 0.0 | -0.07 | 56.25 | 0.0 | -0.32 | -18.52 | 0.0 | 100 | 0.0 | 0.0 | -0.01 | 90.91 | 0.0 |
| 24Q2 (1) | 0.86 | 0.0 | 0.0 | 0.82 | 0.0 | 0.0 | 0.15 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.07 | 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 | 0.01 | 0.0 | 0.0 | -0.12 | 0.0 | 0.0 | -0.15 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.15 | 0.0 | 0.0 | -0.16 | 0.0 | 0.0 | -0.27 | 0.0 | 0.0 | 100 | 0.0 | 0.0 | -0.11 | 0.0 | 0.0 |