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) | 1.28 | -45.76 | 0.77 | -49.34 | 0.84 | -38.24 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | -0.43 | 0 | -0.43 | 0 | 0 | 0 | 0.00 | 0 | -3.19 | 0 | -2.20 | 0 | 0.00 | 0 | 14 | 7.69 | -0.22 | 0 |
| 2024 (4) | 2.36 | 43.9 | 1.52 | 58.33 | 1.36 | 17.24 | 0.01 | -50.0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | 0 | 0 | 0 | 0 | 0 | -0.08 | 0 | -0.59 | 0 | -0.59 | 0 | 0 | 0 | 0.00 | 0 | -4.65 | 0 | -3.40 | 0 | 0.00 | 0 | 13 | -43.48 | -0.24 | 0 |
| 2023 (3) | 1.64 | 86.36 | 0.96 | 77.78 | 1.16 | 31.82 | 0.02 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.48 | 0 | -0.5 | 0 | 0.02 | 0 | 0.00 | 0 | -2.15 | 0 | -3.33 | 0 | 0.00 | 0 | 23 | 27.78 | -0.21 | 0 |
| 2022 (2) | 0.88 | -20.0 | 0.54 | -14.29 | 0.88 | -2.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | -0.08 | 0 | 0 | 0 | 0 | 0 | -0.07 | 0 | -0.61 | 0 | -0.61 | 0 | 0 | 0 | 0.00 | 0 | -3.34 | 0 | -3.60 | 0 | 0.00 | 0 | 18 | 38.46 | -0.37 | 0 |
| 2021 (1) | 1.1 | -30.38 | 0.63 | -30.77 | 0.9 | -21.74 | 0 | 0 | 0.01 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 0.06 | 500.0 | -0.01 | 0 | 0 | 0 | 0.08 | 0.0 | -0.35 | 0 | -0.35 | 0 | 0 | 0 | 0.00 | 0 | -2.65 | 0 | -2.87 | 0 | 0.00 | 0 | 13 | 8.33 | -0.05 | 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) | 0.19 | -9.52 | -60.42 | 0.12 | 0.0 | -58.62 | 0.2 | 11.11 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | 0 | 0 | -0.2 | -122.22 | -185.71 | -0.2 | -122.22 | -185.71 | 0 | 0 | 0 | 0.00 | 0 | 0 | -1.32 | -88.57 | -149.06 | -0.93 | -55.0 | -97.87 | -1.32 | 58.62 | -149.06 | 15 | 7.14 | 15.38 | -0.16 | -220.0 | 0 |
| 25Q4 (7) | 0.21 | -32.26 | -61.82 | 0.12 | -33.33 | -65.71 | 0.18 | -5.26 | -33.33 | 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 | 0 | 0 | 0 | 0 | 0 | 100.0 | -0.09 | -50.0 | 25.0 | -0.09 | -50.0 | 25.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.70 | -59.09 | 27.08 | -0.60 | -50.0 | -27.66 | -3.19 | -26.59 | 31.4 | 14 | 0.0 | 7.69 | -0.05 | -400.0 | 0.0 |
| 25Q3 (6) | 0.31 | 6.9 | -63.53 | 0.18 | 0.0 | -68.97 | 0.19 | -13.64 | -44.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | -0.06 | 71.43 | 33.33 | -0.06 | 71.43 | 33.33 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.44 | 71.61 | -15.79 | -0.40 | 45.21 | 14.89 | -2.52 | -19.43 | -24.14 | 14 | 7.69 | -39.13 | -0.01 | 93.33 | 0 |
| 25Q2 (5) | 0.29 | -39.58 | -39.58 | 0.18 | -37.93 | -35.71 | 0.22 | -12.0 | -37.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | -0.21 | -200.0 | -40.0 | -0.21 | -200.0 | -40.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -1.55 | -192.45 | -138.46 | -0.73 | -55.32 | 27.0 | -2.11 | -298.11 | -27.11 | 13 | 0.0 | -43.48 | -0.15 | 0 | -150.0 |
| 25Q1 (4) | 0.48 | -12.73 | 0.0 | 0.29 | -17.14 | 0.0 | 0.25 | -7.41 | 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 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | -0.07 | 41.67 | 0.0 | -0.07 | 41.67 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.53 | 44.79 | 0.0 | -0.47 | 0.0 | 0.0 | -0.53 | 88.6 | 0.0 | 13 | 0.0 | 0.0 | 0 | 100.0 | 0.0 |
| 24Q4 (3) | 0.55 | -35.29 | 0.0 | 0.35 | -39.66 | 0.0 | 0.27 | -20.59 | 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 | -0.06 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.05 | -150.0 | 0.0 | -0.12 | -33.33 | 0.0 | -0.12 | -33.33 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.96 | -152.63 | 0.0 | -0.47 | 0.0 | 0.0 | -4.65 | -129.06 | 0.0 | 13 | -43.48 | 0.0 | -0.05 | 0 | 0.0 |
| 24Q3 (2) | 0.85 | 77.08 | 0.0 | 0.58 | 107.14 | 0.0 | 0.34 | -2.86 | 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 | 0.0 | 0 | 0 | 0.0 | -0.02 | 0 | 0.0 | -0.09 | 40.0 | 0.0 | -0.09 | 40.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.38 | 41.54 | 0.0 | -0.47 | 53.0 | 0.0 | -2.03 | -22.29 | 0.0 | 23 | 0.0 | 0.0 | 0 | 100.0 | 0.0 |
| 24Q2 (1) | 0.48 | 0.0 | 0.0 | 0.28 | 0.0 | 0.0 | 0.35 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.15 | 0.0 | 0.0 | -0.15 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.65 | 0.0 | 0.0 | -1.00 | 0.0 | 0.0 | -1.66 | 0.0 | 0.0 | 23 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 |