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) | 1.31 | -2.24 | 0.19 | 0.0 | 0.9 | 0.0 | 0.07 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 0.0 | 0.35 | -12.5 | 0.28 | -6.67 | 0.07 | -30.0 | 20.21 | -17.41 | 0.38 | -7.32 | 0.19 | -13.64 | 0.00 | 0 | 73 | 0.0 | 0.54 | -8.47 |
| 2024 (4) | 1.34 | 0.75 | 0.19 | -9.52 | 0.9 | 4.65 | 0.07 | 16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 20.0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.14 | 27.27 | 0.4 | 8.11 | 0.3 | 0.0 | 0.1 | 42.86 | 24.47 | 21.8 | 0.41 | 0.0 | 0.22 | -15.38 | 0.00 | 0 | 73 | 0.0 | 0.59 | 1.72 |
| 2023 (3) | 1.33 | 17.7 | 0.21 | 0.0 | 0.86 | 1.18 | 0.06 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -28.57 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.11 | -21.43 | 0.37 | 76.19 | 0.3 | 76.47 | 0.07 | 40.0 | 20.09 | -5.81 | 0.41 | 78.26 | 0.26 | 550.0 | 0.00 | 0 | 73 | 0.0 | 0.58 | 31.82 |
| 2022 (2) | 1.13 | 21.51 | 0.21 | 16.67 | 0.85 | 6.25 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | -30.0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0.14 | 27.27 | 0.21 | 250.0 | 0.17 | 240.0 | 0.05 | 400.0 | 21.33 | 17.52 | 0.23 | 228.57 | 0.04 | 0 | 0.00 | 0 | 73 | 0.0 | 0.44 | 62.96 |
| 2021 (1) | 0.93 | -14.68 | 0.18 | 5.88 | 0.8 | -4.76 | 0.03 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 66.67 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.11 | 22.22 | 0.06 | -64.71 | 0.05 | -64.29 | 0.01 | -66.67 | 18.15 | -1.84 | 0.07 | -63.16 | -0.08 | 0 | 0.00 | 0 | 73 | 0.0 | 0.27 | -27.03 |
| 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) | 0.34 | 0.0 | 9.68 | 0.04 | -20.0 | -20.0 | 0.23 | 4.55 | 0.0 | 0.01 | -50.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -40.0 | -25.0 | 0.1 | -16.67 | 42.86 | 0.08 | -11.11 | 33.33 | 0.02 | 0.0 | 100.0 | 20.00 | -1.33 | 0.05 | 0.11 | -15.38 | 37.5 | 0.07 | 40.0 | 133.33 | 0.11 | -71.05 | 37.5 | 73 | 0.0 | 0.0 | 0.15 | -11.76 | 25.0 |
| 25Q4 (7) | 0.34 | 3.03 | 3.03 | 0.05 | 0.0 | 25.0 | 0.22 | -12.0 | -4.35 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.05 | 0.0 | 0.0 | 0.12 | 50.0 | 20.0 | 0.09 | 28.57 | 50.0 | 0.02 | 0.0 | -50.0 | 20.27 | 4.7 | -44.74 | 0.13 | 44.44 | 44.44 | 0.05 | 66.67 | 400.0 | 0.38 | 52.0 | -7.32 | 73 | 0.0 | 0.0 | 0.17 | 30.77 | 13.33 |
| 25Q3 (6) | 0.33 | 0.0 | -2.94 | 0.05 | 0.0 | 0.0 | 0.25 | 19.05 | 13.64 | 0.01 | -50.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.05 | 0 | 66.67 | 0.08 | 0.0 | -20.0 | 0.07 | 16.67 | -12.5 | 0.02 | 0.0 | 0.0 | 19.36 | -9.02 | -0.51 | 0.09 | 12.5 | -18.18 | 0.03 | -62.5 | -57.14 | 0.25 | 56.25 | -21.88 | 73 | 0.0 | 0.0 | 0.13 | 0.0 | -13.33 |
| 25Q2 (5) | 0.33 | 6.45 | 0.0 | 0.05 | 0.0 | 0.0 | 0.21 | -8.7 | -4.55 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0 | 0 | -100.0 | -100.0 | 0.08 | 14.29 | -11.11 | 0.06 | 0.0 | -14.29 | 0.02 | 100.0 | 0.0 | 21.28 | 6.45 | -1.94 | 0.08 | 0.0 | -11.11 | 0.08 | 166.67 | 60.0 | 0.16 | 100.0 | -23.81 | 73 | 0.0 | 0.0 | 0.13 | 8.33 | -7.14 |
| 25Q1 (4) | 0.31 | -6.06 | 0.0 | 0.05 | 25.0 | 0.0 | 0.23 | 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 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.04 | -20.0 | 0.0 | 0.07 | -30.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0.01 | -75.0 | 0.0 | 19.99 | -45.5 | 0.0 | 0.08 | -11.11 | 0.0 | 0.03 | 200.0 | 0.0 | 0.08 | -80.49 | 0.0 | 73 | 0.0 | 0.0 | 0.12 | -20.0 | 0.0 |
| 24Q4 (3) | 0.33 | -2.94 | 0.0 | 0.04 | -20.0 | 0.0 | 0.23 | 4.55 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 200.0 | 0.0 | 0.05 | 66.67 | 0.0 | 0.1 | 0.0 | 0.0 | 0.06 | -25.0 | 0.0 | 0.04 | 100.0 | 0.0 | 36.68 | 88.49 | 0.0 | 0.09 | -18.18 | 0.0 | 0.01 | -85.71 | 0.0 | 0.41 | 28.12 | 0.0 | 73 | 0.0 | 0.0 | 0.15 | 0.0 | 0.0 |
| 24Q3 (2) | 0.34 | 3.03 | 0.0 | 0.05 | 0.0 | 0.0 | 0.22 | 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 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | 0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.1 | 11.11 | 0.0 | 0.08 | 14.29 | 0.0 | 0.02 | 0.0 | 0.0 | 19.46 | -10.32 | 0.0 | 0.11 | 22.22 | 0.0 | 0.07 | 40.0 | 0.0 | 0.32 | 52.38 | 0.0 | 73 | 0.0 | 0.0 | 0.15 | 7.14 | 0.0 |
| 24Q2 (1) | 0.33 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.22 | 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 | 0.01 | 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 | 0.09 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 21.70 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.21 | 0.0 | 0.0 | 73 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 |