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) | 0.82 | -29.91 | 0.08 | -55.56 | 0.98 | 3.16 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.23 | 0 | -0.46 | 0 | -0.46 | 0 | 0 | 0 | 0.00 | 0 | -3.51 | 0 | -1.77 | 0 | 0.00 | 0 | 13 | 0.0 | -0.29 | 0 |
| 2024 (4) | 1.17 | 31.46 | 0.18 | 100.0 | 0.95 | -14.41 | 0.01 | -50.0 | 0.09 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 400.0 | 0 | 0 | 0.04 | -66.67 | -0.04 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.00 | 0 | 0.05 | 0 | 0.38 | 0 | 0.00 | 0 | 13 | 0.0 | 0.18 | -10.0 |
| 2023 (3) | 0.89 | 5.95 | 0.09 | -81.25 | 1.11 | -28.85 | 0.02 | 100.0 | 0.09 | -18.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.01 | 0 | 0 | 0 | 0.12 | 20.0 | 0.22 | 0 | -0.11 | 0 | -0.04 | 0 | 0 | 0 | 0.00 | 0 | -0.27 | 0 | -2.00 | 0 | 0.00 | 0 | 13 | -62.86 | 0.2 | 0 |
| 2022 (2) | 0.84 | -64.85 | 0.48 | -14.29 | 1.56 | -18.32 | 0.01 | 0 | 0.11 | -15.38 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.1 | 0 | -0.09 | 0 | -1.29 | 0 | -1.22 | 0 | 0 | 0 | 0.00 | 0 | -3.47 | 0 | -8.69 | 0 | 0.00 | 0 | 35 | 29.63 | -0.79 | 0 |
| 2021 (1) | 2.39 | -32.68 | 0.56 | -3.45 | 1.91 | -45.11 | 0 | 0 | 0.13 | 8.33 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | -0.01 | 0 | -0.01 | 0 | -0.2 | 0 | -0.28 | 0 | -0.2 | 0 | -0.01 | 0 | 0.00 | 0 | -0.75 | 0 | 0.00 | 0 | 0.00 | 0 | 27 | 0.0 | 0.42 | 250.0 |
| 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) | 0.2 | 5.26 | -9.09 | 0.02 | 100.0 | 0.0 | 0.21 | -27.59 | -19.23 | 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 | -100.0 | -100.0 | -0.01 | 50.0 | 66.67 | -0.04 | 69.23 | 55.56 | -0.04 | 69.23 | 55.56 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.27 | 72.45 | 62.5 | -0.23 | 72.94 | 50.0 | -0.27 | 92.31 | 62.5 | 13 | 0.0 | 0.0 | 0.01 | 111.11 | 120.0 |
| 25Q4 (7) | 0.19 | 0.0 | -17.39 | 0.01 | 0.0 | -66.67 | 0.29 | 45.0 | 26.09 | 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 | 0.01 | 0.0 | -50.0 | -0.02 | 66.67 | -100.0 | -0.13 | -44.44 | -160.0 | -0.13 | -44.44 | -160.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.98 | -44.12 | -157.89 | -0.85 | -269.57 | -174.19 | -3.51 | -38.74 | -7120.0 | 13 | 0.0 | 0.0 | -0.09 | -125.0 | -800.0 |
| 25Q3 (6) | 0.19 | -13.64 | -50.0 | 0.01 | -66.67 | -90.91 | 0.2 | -13.04 | -13.04 | 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 | 0.01 | 116.67 | 200.0 | -0.06 | 45.45 | -500.0 | -0.09 | 40.0 | -400.0 | -0.09 | 40.0 | -400.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.68 | 40.35 | -440.0 | -0.23 | 25.81 | -174.19 | -2.53 | -36.76 | -688.37 | 13 | 0.0 | 0.0 | -0.04 | 60.0 | -157.14 |
| 25Q2 (5) | 0.22 | 0.0 | 0.0 | 0.03 | 50.0 | 50.0 | 0.23 | -11.54 | -4.17 | 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 | -0.06 | -700.0 | -700.0 | -0.11 | -266.67 | -83.33 | -0.15 | -66.67 | -50.0 | -0.15 | -66.67 | -50.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -1.14 | -58.33 | -46.15 | -0.31 | 32.61 | 0.0 | -1.85 | -156.94 | -904.35 | 13 | 0.0 | 0.0 | -0.1 | -100.0 | -66.67 |
| 25Q1 (4) | 0.22 | -4.35 | 0.0 | 0.02 | -33.33 | 0.0 | 0.26 | 13.04 | 0.0 | 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 | 0 | 0.0 | 0.01 | -50.0 | 0.0 | -0.03 | -200.0 | 0.0 | -0.09 | -80.0 | 0.0 | -0.09 | -80.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.72 | -89.47 | 0.0 | -0.46 | -48.39 | 0.0 | -0.72 | -1540.0 | 0.0 | 13 | 0.0 | 0.0 | -0.05 | -400.0 | 0.0 |
| 24Q4 (3) | 0.23 | -39.47 | 0.0 | 0.03 | -72.73 | 0.0 | 0.23 | 0.0 | 0.0 | 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 | 0 | 0.0 | 0.02 | 300.0 | 0.0 | -0.01 | 0.0 | 0.0 | -0.05 | -266.67 | 0.0 | -0.05 | -266.67 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.38 | -290.0 | 0.0 | -0.31 | -200.0 | 0.0 | 0.05 | -88.37 | 0.0 | 13 | 0.0 | 0.0 | -0.01 | -114.29 | 0.0 |
| 24Q3 (2) | 0.38 | 72.73 | 0.0 | 0.11 | 450.0 | 0.0 | 0.23 | -4.17 | 0.0 | 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 | 0 | 0.0 | -0.01 | -200.0 | 0.0 | -0.01 | 83.33 | 0.0 | 0.03 | 130.0 | 0.0 | 0.03 | 130.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.20 | 125.64 | 0.0 | 0.31 | 200.0 | 0.0 | 0.43 | 86.96 | 0.0 | 13 | 0.0 | 0.0 | 0.07 | 216.67 | 0.0 |
| 24Q2 (1) | 0.22 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.24 | 0.0 | 0.0 | 0 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.78 | 0.0 | 0.0 | -0.31 | 0.0 | 0.0 | 0.23 | 0.0 | 0.0 | 13 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 |