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) | 0.67 | -59.39 | 0.49 | -64.23 | 0.8 | 29.03 | 0.05 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -0.61 | 0 | -0.61 | 0 | 0 | 0 | 0.00 | 0 | -1.17 | 0 | -1.19 | 0 | 0.00 | 0 | 52 | 26.83 | -0.53 | 0 |
| 2024 (4) | 1.65 | 302.44 | 1.37 | 426.92 | 0.62 | 37.78 | 0.03 | 50.0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.33 | 0 | 0 | 0 | 0.01 | 0.0 | -0.3 | 0 | -0.64 | 0 | -0.68 | 0 | 0.03 | 200.0 | 0.00 | 0 | -1.67 | 0 | -0.73 | 0 | 0.00 | 0 | 41 | 24.24 | -0.57 | 0 |
| 2023 (3) | 0.41 | -48.75 | 0.26 | -57.38 | 0.45 | -50.55 | 0.02 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | 0 | 0.01 | -50.0 | -0.03 | 0 | -0.33 | 0 | -0.34 | 0 | 0.01 | -50.0 | 0.00 | 0 | -1.05 | 0 | -0.60 | 0 | 0.00 | 0 | 33 | 0.0 | -0.27 | 0 |
| 2022 (2) | 0.8 | -70.59 | 0.61 | -66.3 | 0.91 | -64.45 | 0 | 0 | 0.01 | -75.0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0.01 | -50.0 | 0.77 | 0 | 0 | 0 | 0.02 | -50.0 | 0.82 | -41.84 | 0.1 | 0 | 0.08 | 0 | 0.02 | -93.33 | 23.92 | 0 | 0.23 | 0 | -1.42 | 0 | 0.00 | 0 | 33 | 0.0 | 0.17 | 0 |
| 2021 (1) | 2.72 | -25.68 | 1.81 | 22.3 | 2.56 | -10.49 | 0 | 0 | 0.04 | 33.33 | 0.01 | 0 | 0.02 | 100.0 | 0 | 0 | 0.02 | -50.0 | 0 | 0 | 1.47 | 0 | 0.04 | -33.33 | 1.41 | 0 | -0.24 | 0 | -0.56 | 0 | 0.3 | 2900.0 | 0.00 | 0 | -1.72 | 0 | -3.79 | 0 | 0.00 | 0 | 33 | 0.0 | -0.01 | 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) | 0.18 | -37.93 | 63.64 | 0.14 | -41.67 | 133.33 | 0.15 | -48.28 | -6.25 | 0.01 | -50.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -200.0 | 0 | -0.12 | 50.0 | -9.09 | -0.12 | 50.0 | -9.09 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.22 | 52.17 | 0.0 | -0.21 | 56.25 | 0.0 | -0.22 | 81.2 | 0.0 | 52 | 0.0 | 0.0 | -0.1 | 54.55 | -11.11 |
| 25Q4 (7) | 0.29 | 70.59 | 52.63 | 0.24 | 100.0 | 100.0 | 0.29 | 81.25 | 31.82 | 0.02 | 100.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -50.0 | -0.24 | -118.18 | -84.62 | -0.24 | -118.18 | -71.43 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.46 | -109.09 | -35.29 | -0.48 | -128.57 | -54.84 | -1.17 | -64.79 | 29.94 | 52 | 0.0 | 26.83 | -0.22 | -144.44 | -83.33 |
| 25Q3 (6) | 0.17 | 54.55 | -79.52 | 0.12 | 71.43 | -83.56 | 0.16 | -11.11 | 14.29 | 0.01 | -50.0 | 0 | 0.01 | 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 | -100.0 | 0 | 0 | 100.0 | -0.11 | 21.43 | 68.57 | -0.11 | 21.43 | 71.05 | 0 | 0 | -100.0 | 0.00 | 0 | 0 | -0.22 | 18.52 | 74.12 | -0.21 | 22.22 | -75.0 | -0.71 | -44.9 | 51.7 | 52 | 0.0 | 18.18 | -0.09 | 25.0 | 73.53 |
| 25Q2 (5) | 0.11 | 0.0 | -79.63 | 0.07 | 16.67 | -85.11 | 0.18 | 12.5 | 50.0 | 0.02 | 100.0 | 0 | 0.01 | 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 | -0.14 | -27.27 | -180.0 | -0.14 | -27.27 | -133.33 | 0 | 0 | -100.0 | 0.00 | 0 | 0 | -0.27 | -22.73 | -58.82 | -0.27 | -28.57 | -125.0 | -0.49 | -122.73 | 0.0 | 52 | 0.0 | 57.58 | -0.12 | -33.33 | -300.0 |
| 25Q1 (4) | 0.11 | -42.11 | 0.0 | 0.06 | -50.0 | 0.0 | 0.16 | -27.27 | 0.0 | 0.01 | -50.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | -0.11 | 15.38 | 0.0 | -0.11 | 21.43 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.22 | 35.29 | 0.0 | -0.21 | 32.26 | 0.0 | -0.22 | 86.83 | 0.0 | 52 | 26.83 | 0.0 | -0.09 | 25.0 | 0.0 |
| 24Q4 (3) | 0.19 | -77.11 | 0.0 | 0.12 | -83.56 | 0.0 | 0.22 | 57.14 | 0.0 | 0.02 | 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 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.02 | 106.25 | 0.0 | -0.13 | 62.86 | 0.0 | -0.14 | 63.16 | 0.0 | 0 | -100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.34 | 60.0 | 0.0 | -0.31 | -158.33 | 0.0 | -1.67 | -13.61 | 0.0 | 41 | -6.82 | 0.0 | -0.12 | 64.71 | 0.0 |
| 24Q3 (2) | 0.83 | 53.7 | 0.0 | 0.73 | 55.32 | 0.0 | 0.14 | 16.67 | 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 | -0.33 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | -0.32 | 0 | 0.0 | -0.35 | -600.0 | 0.0 | -0.38 | -533.33 | 0.0 | 0.02 | 100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.85 | -400.0 | 0.0 | -0.12 | 0.0 | 0.0 | -1.47 | -200.0 | 0.0 | 44 | 33.33 | 0.0 | -0.34 | -1033.33 | 0.0 |
| 24Q2 (1) | 0.54 | 0.0 | 0.0 | 0.47 | 0.0 | 0.0 | 0.12 | 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 | -0.05 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.17 | 0.0 | 0.0 | -0.12 | 0.0 | 0.0 | -0.49 | 0.0 | 0.0 | 33 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 |