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) | 4.73 | 9.24 | 2.9 | 7.01 | 2.02 | -9.01 | 0 | 0 | 1.29 | 1.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 600.0 | 0.13 | 8.33 | 0 | 0 | 0 | 0 | -0.98 | 0 | -1.18 | 0 | -1.16 | 0 | -0.02 | 0 | 0.00 | 0 | -0.15 | 0 | -0.02 | 0 | 0.00 | 0 | 790 | 0.0 | 1.11 | 109.43 |
| 2024 (4) | 4.33 | 13.95 | 2.71 | 12.45 | 2.22 | -15.59 | 0 | 0 | 1.27 | 3.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.12 | -67.57 | 0 | 0 | 0 | 0 | -1.15 | 0 | -1.75 | 0 | -1.75 | 0 | 0 | 0 | 0.00 | 0 | -0.22 | 0 | -0.08 | 0 | 0.00 | 0 | 790 | 0.0 | 0.53 | 0 |
| 2023 (3) | 3.8 | 0.8 | 2.41 | 13.68 | 2.63 | -17.81 | 0 | 0 | 1.23 | 9.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | 0.37 | -94.68 | 0 | 0 | 0 | 0 | -1.68 | 0 | -2.92 | 0 | -2.87 | 0 | -0.05 | 0 | 0.00 | 0 | -0.36 | 0 | -0.15 | 0 | 0.00 | 0 | 790 | 0.0 | -0.73 | 0 |
| 2022 (2) | 3.77 | 2.17 | 2.12 | -15.87 | 3.2 | 6.67 | 0 | 0 | 1.12 | 30.23 | 0 | 0 | 0 | 0 | 0.75 | 0 | 0.04 | 0.0 | 6.96 | 470.49 | 0 | 0 | 0 | 0 | -14.59 | 0 | -16.14 | 0 | -16.35 | 0 | 0.21 | 0 | 0.00 | 0 | -2.07 | 0 | -0.22 | 0 | 0.00 | 0 | 790 | 0.0 | -13.84 | 0 |
| 2021 (1) | 3.69 | 18.27 | 2.52 | 34.76 | 3.0 | 10.29 | 0 | 0 | 0.86 | 2.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -33.33 | 1.22 | -34.76 | 0.15 | 0 | 0 | 0 | -9.52 | 0 | -11.35 | 0 | -11.22 | 0 | -0.12 | 0 | 0.00 | 0 | -1.42 | 0 | -0.22 | 0 | 0.00 | 0 | 790 | 0.0 | -9.52 | 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) | 1.22 | 12.96 | -7.58 | 0.76 | 18.75 | -5.0 | 0.48 | -5.88 | 0.0 | 0 | 0 | 0 | 0.32 | 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 | -0.31 | -19.23 | 0.0 | -0.33 | 0.0 | -17.86 | -0.33 | -6.45 | -17.86 | 0 | 100.0 | 0 | 0.00 | 0 | 0 | -0.04 | 0.0 | 0.0 | -0.00 | 100.0 | 0 | -0.04 | 73.33 | 0.0 | 790 | 0.0 | 0.0 | 0.24 | 0.0 | -17.24 |
| 25Q4 (7) | 1.08 | -3.57 | -12.9 | 0.64 | -11.11 | -12.33 | 0.51 | 4.08 | -3.77 | 0 | 0 | 0 | 0.32 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | -92.31 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.26 | -52.94 | 31.58 | -0.33 | -32.0 | 17.5 | -0.31 | -24.0 | 22.5 | -0.02 | 0 | 0 | 0.00 | 0 | 0 | -0.04 | -33.33 | 20.0 | -0.01 | 0.0 | 0 | -0.15 | -36.36 | 31.82 | 790 | 0.0 | 0.0 | 0.24 | -27.27 | 41.18 |
| 25Q3 (6) | 1.12 | -7.44 | -4.27 | 0.72 | -2.7 | -2.7 | 0.49 | -9.26 | -7.55 | 0 | 0 | 0 | 0.32 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -83.33 | 0 | 0.13 | 0 | 333.33 | 0 | 0 | 0 | 0 | 0 | 0 | -0.17 | 32.0 | 41.38 | -0.25 | 21.88 | 35.9 | -0.25 | 21.88 | 35.9 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.03 | 25.0 | 40.0 | -0.01 | 0.0 | 0.0 | -0.11 | -37.5 | 35.29 | 790 | 0.0 | 0.0 | 0.33 | 32.0 | 83.33 |
| 25Q2 (5) | 1.21 | -8.33 | 22.22 | 0.74 | -7.5 | 15.62 | 0.54 | 12.5 | -1.82 | 0 | 0 | 0 | 0.32 | 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 | -0.25 | 19.35 | 21.88 | -0.32 | -14.29 | 38.46 | -0.32 | -14.29 | 38.46 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.04 | 0.0 | 42.86 | -0.01 | 0 | 66.67 | -0.08 | -100.0 | 33.33 | 790 | 0.0 | 0.0 | 0.25 | -13.79 | 400.0 |
| 25Q1 (4) | 1.32 | 6.45 | 0.0 | 0.8 | 9.59 | 0.0 | 0.48 | -9.43 | 0.0 | 0 | 0 | 0.0 | 0.32 | 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 | -0.31 | 18.42 | 0.0 | -0.28 | 30.0 | 0.0 | -0.28 | 30.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.04 | 20.0 | 0.0 | 0.00 | 0 | 0.0 | -0.04 | 81.82 | 0.0 | 790 | 0.0 | 0.0 | 0.29 | 70.59 | 0.0 |
| 24Q4 (3) | 1.24 | 5.98 | 0.0 | 0.73 | -1.35 | 0.0 | 0.53 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.32 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.38 | -31.03 | 0.0 | -0.4 | -2.56 | 0.0 | -0.4 | -2.56 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.05 | 0.0 | 0.0 | -0.00 | 100.0 | 0.0 | -0.22 | -29.41 | 0.0 | 790 | 0.0 | 0.0 | 0.17 | -5.56 | 0.0 |
| 24Q3 (2) | 1.17 | 18.18 | 0.0 | 0.74 | 15.62 | 0.0 | 0.53 | -3.64 | 0.0 | 0 | 0 | 0.0 | 0.32 | 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 | -0.29 | 9.38 | 0.0 | -0.39 | 25.0 | 0.0 | -0.39 | 25.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.05 | 28.57 | 0.0 | -0.01 | 66.67 | 0.0 | -0.17 | -41.67 | 0.0 | 790 | 0.0 | 0.0 | 0.18 | 260.0 | 0.0 |
| 24Q2 (1) | 0.99 | 0.0 | 0.0 | 0.64 | 0.0 | 0.0 | 0.55 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.32 | 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 | -0.32 | 0.0 | 0.0 | -0.52 | 0.0 | 0.0 | -0.52 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | -0.12 | 0.0 | 0.0 | 790 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 |