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) | 4.63 | -45.59 | 4.97 | -36.28 | 1.51 | 48.04 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0 | -1.79 | 0 | -1.6 | 0 | -0.19 | 0 | 0.00 | 0 | -2.16 | 0 | -2.21 | 0 | 0.00 | 0 | 74 | 15.62 | -1.47 | 0 |
| 2024 (4) | 8.51 | 41.83 | 7.8 | 35.42 | 1.02 | -31.54 | 0.01 | 0.0 | 0.22 | 4.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0.29 | 26.09 | 0.02 | 0 | -0.03 | 0 | 0 | 0 | -0.71 | 0 | -1.02 | 0 | -0.93 | 0 | -0.08 | 0 | 0.00 | 0 | -1.46 | 0 | -0.29 | 0 | 0.00 | 0 | 64 | -3.03 | -0.58 | 0 |
| 2023 (3) | 6.0 | -53.23 | 5.76 | -58.77 | 1.49 | 26.27 | 0.01 | 0 | 0.21 | 110.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.23 | 283.33 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | -1.35 | 0 | -1.14 | 0 | -0.21 | 0 | 0.00 | 0 | -1.72 | 0 | -1.39 | 0 | 0.00 | 0 | 66 | -15.38 | -0.89 | 0 |
| 2022 (2) | 12.83 | -20.75 | 13.97 | -10.68 | 1.18 | -28.92 | 0 | 0 | 0.1 | -9.09 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.06 | 500.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.3 | 0 | -2.62 | 0 | -2.14 | 0 | -0.49 | 0 | 0.00 | 0 | -2.73 | 0 | -2.45 | 0 | 0.00 | 0 | 78 | 6.85 | -2.22 | 0 |
| 2021 (1) | 16.19 | -0.86 | 15.64 | 5.04 | 1.66 | -19.02 | 0 | 0 | 0.11 | 83.33 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.67 | 0 | -0.03 | 0 | -1.02 | 0 | -2.14 | 0 | -3.06 | 0 | 0.96 | 0 | 0.00 | 0 | -4.18 | 0 | -2.72 | 0 | 0.00 | 0 | 73 | 0.0 | -1.49 | 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) | 0.81 | 19.12 | -58.67 | 0.83 | 2.47 | -53.63 | 0.44 | 18.92 | 69.23 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.09 | 125.0 | -50.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.04 | -108.7 | -300.0 | -0.5 | -1150.0 | -614.29 | -0.51 | -492.31 | -410.0 | 0 | 100.0 | -100.0 | 0.00 | 0 | 0 | -0.67 | -472.22 | -415.38 | -0.63 | -43.18 | -293.75 | -0.67 | 68.98 | -415.38 | 75 | 1.35 | 2.74 | -0.46 | -1020.0 | -4700.0 |
| 25Q4 (7) | 0.68 | -46.03 | -69.91 | 0.81 | -48.41 | -68.24 | 0.37 | -43.08 | 32.14 | 0.01 | 0 | 0.0 | 0.06 | 50.0 | 20.0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | -86.21 | 0.54 | 0 | 0 | 0 | 0 | 100.0 | 0.01 | 0 | 0 | 0.46 | 276.92 | 411.11 | -0.04 | 96.69 | 91.67 | 0.13 | 111.02 | 144.83 | -0.17 | -466.67 | 10.53 | 0.00 | 0 | 0 | 0.18 | 111.39 | 139.13 | -0.44 | 64.23 | 13.73 | -2.16 | 8.47 | -47.95 | 74 | -1.33 | 15.62 | 0.05 | 104.42 | 113.16 |
| 25Q3 (6) | 1.26 | 75.0 | -60.75 | 1.57 | 96.25 | -34.85 | 0.65 | 182.61 | 140.74 | 0 | 0 | 0 | 0.04 | -33.33 | -33.33 | 0 | 0 | 0 | -0.03 | 0 | 0 | 0 | 0 | 0 | 0.03 | -25.0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 100.0 | 0 | 100.0 | 0 | -0.26 | -62.5 | 36.59 | -1.21 | -157.45 | -1108.33 | -1.18 | -156.52 | -1411.11 | -0.03 | -200.0 | -200.0 | 0.00 | 0 | -100.0 | -1.58 | -150.79 | -1416.67 | -1.23 | -207.5 | -283.58 | -2.36 | -210.53 | -124.76 | 75 | 2.74 | 2.74 | -1.13 | -182.5 | -591.3 |
| 25Q2 (5) | 0.72 | -63.27 | -65.22 | 0.8 | -55.31 | -56.76 | 0.23 | -11.54 | -8.0 | 0 | 0 | 0 | 0.06 | 100.0 | -14.29 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.04 | -77.78 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -0.01 | 0 | 0 | -0.16 | -900.0 | -245.45 | -0.47 | -571.43 | -687.5 | -0.46 | -360.0 | -675.0 | -0.01 | -150.0 | 0 | 0.00 | 0 | 0 | -0.63 | -384.62 | -520.0 | -0.40 | -150.0 | -900.0 | -0.76 | -484.62 | 43.28 | 73 | 0.0 | 25.86 | -0.4 | -4100.0 | -290.48 |
| 25Q1 (4) | 1.96 | -13.27 | 0.0 | 1.79 | -29.8 | 0.0 | 0.26 | -7.14 | 0.0 | 0 | -100.0 | 0.0 | 0.03 | -40.0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0 | 0 | 0.0 | 0.18 | -37.93 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0.02 | -77.78 | 0.0 | -0.07 | 85.42 | 0.0 | -0.1 | 65.52 | 0.0 | 0.02 | 110.53 | 0.0 | 0.00 | 0 | 0.0 | -0.13 | 71.74 | 0.0 | -0.16 | 68.63 | 0.0 | -0.13 | 91.1 | 0.0 | 73 | 14.06 | 0.0 | 0.01 | 102.63 | 0.0 |
| 24Q4 (3) | 2.26 | -29.6 | 0.0 | 2.55 | 5.81 | 0.0 | 0.28 | 3.7 | 0.0 | 0.01 | 0 | 0.0 | 0.05 | -16.67 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.29 | 0 | 0.0 | 0 | -100.0 | 0.0 | -0.03 | 90.0 | 0.0 | 0 | 0 | 0.0 | 0.09 | 121.95 | 0.0 | -0.48 | -500.0 | 0.0 | -0.29 | -422.22 | 0.0 | -0.19 | -733.33 | 0.0 | 0.00 | -100.0 | 0.0 | -0.46 | -483.33 | 0.0 | -0.51 | -176.12 | 0.0 | -1.46 | -39.05 | 0.0 | 64 | -12.33 | 0.0 | -0.38 | -265.22 | 0.0 |
| 24Q3 (2) | 3.21 | 55.07 | 0.0 | 2.41 | 30.27 | 0.0 | 0.27 | 8.0 | 0.0 | 0 | 0 | 0.0 | 0.06 | -14.29 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0 | 0.0 | -0.3 | -200.0 | 0.0 | 0 | 0 | 0.0 | -0.41 | -472.73 | 0.0 | 0.12 | 50.0 | 0.0 | 0.09 | 12.5 | 0.0 | 0.03 | 0 | 0.0 | 24.84 | 0 | 0.0 | 0.12 | -20.0 | 0.0 | 0.67 | 1775.0 | 0.0 | -1.05 | 21.64 | 0.0 | 73 | 25.86 | 0.0 | 0.23 | 9.52 | 0.0 |
| 24Q2 (1) | 2.07 | 0.0 | 0.0 | 1.85 | 0.0 | 0.0 | 0.25 | 0.0 | 0.0 | 0 | 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 | 0.3 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.11 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.15 | 0.0 | 0.0 | -0.04 | 0.0 | 0.0 | -1.34 | 0.0 | 0.0 | 58 | 0.0 | 0.0 | 0.21 | 0.0 | 0.0 |