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) | 0.58 | 31.82 | 0.42 | 82.61 | 0.29 | -34.09 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | 0 | -0.2 | 0 | -0.17 | 0 | -0.03 | 0 | 0.00 | 0 | -0.84 | 0 | -0.50 | 0 | 0.00 | 0 | 20 | 0.0 | -0.18 | 0 |
| 2024 (4) | 0.44 | -74.27 | 0.23 | -79.09 | 0.44 | 25.71 | 0.01 | -66.67 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.06 | 100.0 | -0.18 | 0 | -0.2 | 0 | 0.02 | -60.0 | 0.00 | 0 | -1.01 | 0 | -1.30 | 0 | 0.00 | 0 | 20 | 0.0 | -0.17 | 0 |
| 2023 (3) | 1.71 | 74.49 | 1.1 | 50.68 | 0.35 | 9.38 | 0.03 | 200.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | 0.29 | 0 | 0.23 | 0 | 0.05 | 66.67 | 18.68 | 0 | 1.17 | 0 | 1.00 | 0 | 0.00 | 0 | 20 | 0.0 | 0.32 | 0 |
| 2022 (2) | 0.98 | 68.97 | 0.73 | 32.73 | 0.32 | 10.34 | 0.01 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -98.4 | -0.04 | 0 | -0.07 | 0 | 0.03 | -40.0 | 0.00 | 0 | -0.35 | 0 | -0.45 | 0 | 0.00 | 0 | 20 | 0.0 | -0.01 | 0 |
| 2021 (1) | 0.58 | 0.0 | 0.55 | 5.77 | 0.29 | -12.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0.02 | 100.0 | 1.2 | 0 | 0 | 0 | -0.01 | 0 | 1.25 | 3025.0 | 0.99 | 0 | 0.94 | 0 | 0.05 | 0 | 5.22 | 0 | 4.71 | 0 | -1.55 | 0 | 0.00 | 0 | 20 | -31.03 | 1.04 | 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) | 0.26 | 73.33 | 85.71 | 0.18 | 63.64 | 80.0 | 0.05 | -28.57 | -28.57 | 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 | 0.0 | 100.0 | 0.02 | 0 | 300.0 | 0.02 | 0 | 0.0 | 0 | 0 | 100.0 | 0.00 | 0 | 0 | 0.12 | 700.0 | 50.0 | 0.00 | 100.0 | -100.0 | 0.12 | 114.29 | 50.0 | 20 | 0.0 | 0.0 | 0.03 | 0 | 400.0 |
| 25Q4 (7) | 0.15 | -11.76 | 150.0 | 0.11 | -8.33 | 120.0 | 0.07 | -12.5 | -12.5 | 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 | -33.33 | 100.0 | 0 | 100.0 | 100.0 | 0 | 100.0 | 100.0 | 0 | 0 | -100.0 | 0.00 | 0 | 0 | -0.02 | 66.67 | 95.24 | -0.10 | 50.0 | 77.78 | -0.84 | -2.44 | 16.83 | 20 | 0.0 | 0.0 | 0 | 100.0 | 100.0 |
| 25Q3 (6) | 0.17 | 41.67 | 750.0 | 0.12 | 33.33 | 1100.0 | 0.08 | 14.29 | 33.33 | 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 | 100.0 | 0.03 | 123.08 | 200.0 | -0.01 | 94.12 | 75.0 | -0.01 | 94.12 | 75.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.06 | 92.77 | 72.73 | -0.20 | 0.0 | 20.0 | -0.82 | -7.89 | -38.98 | 20 | 0.0 | 0.0 | -0.01 | 93.75 | 75.0 |
| 25Q2 (5) | 0.12 | -14.29 | 300.0 | 0.09 | -10.0 | 350.0 | 0.07 | 0.0 | -12.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.13 | 0 | 0 | 0 | 0 | 0 | -0.13 | -1400.0 | -1400.0 | -0.17 | -1600.0 | -183.33 | -0.17 | -950.0 | -183.33 | 0 | 100.0 | 0 | 0.00 | 0 | 0 | -0.83 | -1137.5 | -196.43 | -0.20 | -500.0 | 42.86 | -0.76 | -1050.0 | -105.41 | 20 | 0.0 | 0.0 | -0.16 | -1500.0 | -166.67 |
| 25Q1 (4) | 0.14 | 133.33 | 0.0 | 0.1 | 100.0 | 0.0 | 0.07 | -12.5 | 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 | 0.01 | 0.0 | 0.0 | -0.01 | 83.33 | 0.0 | 0.02 | 125.0 | 0.0 | -0.03 | -250.0 | 0.0 | 0.00 | 0 | 0.0 | 0.08 | 119.05 | 0.0 | 0.05 | 111.11 | 0.0 | 0.08 | 107.92 | 0.0 | 20 | 0.0 | 0.0 | -0.01 | 83.33 | 0.0 |
| 24Q4 (3) | 0.06 | 200.0 | 0.0 | 0.05 | 400.0 | 0.0 | 0.08 | 33.33 | 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 | 100.0 | 0.0 | 0.01 | 0.0 | 0.0 | -0.06 | -50.0 | 0.0 | -0.08 | -100.0 | 0.0 | 0.02 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.42 | -90.91 | 0.0 | -0.45 | -80.0 | 0.0 | -1.01 | -71.19 | 0.0 | 20 | 0.0 | 0.0 | -0.06 | -50.0 | 0.0 |
| 24Q3 (2) | 0.02 | -33.33 | 0.0 | 0.01 | -50.0 | 0.0 | 0.06 | -25.0 | 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 | -0.01 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | -0.04 | 33.33 | 0.0 | -0.04 | 33.33 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.22 | 21.43 | 0.0 | -0.25 | 28.57 | 0.0 | -0.59 | -59.46 | 0.0 | 20 | 0.0 | 0.0 | -0.04 | 33.33 | 0.0 |
| 24Q2 (1) | 0.03 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.08 | 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 | 0.01 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.28 | 0.0 | 0.0 | -0.35 | 0.0 | 0.0 | -0.37 | 0.0 | 0.0 | 20 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 |