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) | 0.88 | 57.14 | 0.59 | 156.52 | 0.58 | -12.12 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | 0.01 | -95.65 | 0 | 0 | 0.01 | 0 | 0.00 | 0 | 0.00 | 0 | 0.12 | -85.88 | 0.00 | 0 | 40 | 25.0 | 0.35 | -37.5 |
| 2024 (4) | 0.56 | 30.23 | 0.23 | 4.55 | 0.66 | 29.41 | 0.01 | 0.0 | 0.1 | 150.0 | 0.1 | -23.08 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0.23 | 0 | 0.24 | 0 | 0 | 0 | 0.43 | 0 | 0.75 | 0 | 0.85 | 0 | 0.00 | 0 | 32 | 0.0 | 0.56 | 0 |
| 2023 (3) | 0.43 | -48.19 | 0.22 | -4.35 | 0.51 | 30.77 | 0.01 | 0.0 | 0.04 | -55.56 | 0.13 | 62.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | 0 | -0.28 | 0 | -0.32 | 0 | 0.07 | 0 | 0.00 | 0 | -0.99 | 0 | -0.53 | 0 | 0.00 | 0 | 32 | 6.67 | -0.01 | 0 |
| 2022 (2) | 0.83 | 176.67 | 0.23 | 21.05 | 0.39 | 25.81 | 0.01 | 0 | 0.09 | -18.18 | 0.08 | 60.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -0.1 | 0 | 0 | 0 | 0.01 | 0 | 0.01 | 0 | 0.22 | 0 | 0.27 | 0 | 0 | 0 | 0.00 | 0 | 0.91 | 0 | 0.65 | 0 | 0.00 | 0 | 30 | 50.0 | 0.47 | 0 |
| 2021 (1) | 0.3 | -47.37 | 0.19 | -47.22 | 0.31 | 63.16 | 0 | 0 | 0.11 | 0.0 | 0.05 | 150.0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.52 | 0 | -0.64 | 0 | -0.65 | 0 | 0 | 0 | 0.00 | 0 | -3.16 | 0 | -0.33 | 0 | 0.00 | 0 | 20 | 17.65 | -0.42 | 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) | 0.63 | 133.33 | 425.0 | 0.55 | 189.47 | 816.67 | 0.12 | -29.41 | -25.0 | 0 | -100.0 | 0 | 0.07 | 0.0 | 75.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 300.0 | 0.0 | 0 | 100.0 | -100.0 | 0 | 100.0 | -100.0 | 0 | -100.0 | 0 | 0.00 | 0 | -100.0 | 0.00 | 100.0 | -100.0 | -0.10 | 60.0 | -116.67 | 0.00 | 0 | -100.0 | 40 | 2.56 | 8.11 | 0.09 | 800.0 | -75.0 |
| 25Q4 (7) | 0.27 | -12.9 | 8.0 | 0.19 | -26.92 | 280.0 | 0.17 | 21.43 | -26.09 | 0.01 | 0 | 0.0 | 0.07 | -22.22 | 133.33 | 0.02 | 200.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 116.67 | 133.33 | -0.08 | 42.86 | -14.29 | -0.09 | 35.71 | -28.57 | 0.01 | 0 | 0 | 0.00 | 0 | 0 | -0.22 | 38.89 | -4.76 | -0.25 | -25.0 | -150.0 | 0.00 | -100.0 | -100.0 | 39 | -2.5 | 21.88 | 0.01 | 120.0 | -50.0 |
| 25Q3 (6) | 0.31 | 72.22 | 181.82 | 0.26 | 225.0 | 333.33 | 0.14 | 27.27 | -22.22 | 0 | -100.0 | 0 | 0.09 | 800.0 | 200.0 | -0.02 | -133.33 | -200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | -0.06 | -50.0 | -100.0 | -0.14 | -180.0 | -127.45 | -0.14 | -180.0 | -127.45 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.36 | -157.14 | -122.78 | -0.20 | -566.67 | -114.81 | 0.22 | -64.52 | -77.08 | 40 | 8.11 | 25.0 | -0.05 | -266.67 | -108.47 |
| 25Q2 (5) | 0.18 | 50.0 | 63.64 | 0.08 | 33.33 | 33.33 | 0.11 | -31.25 | -21.43 | 0.01 | 0 | 0.0 | 0.01 | -75.0 | -50.0 | 0.06 | 200.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | -0.04 | -200.0 | -100.0 | -0.05 | -117.86 | 58.33 | -0.05 | -117.86 | 54.55 | 0 | 0 | 0 | 0.00 | -100.0 | 0 | -0.14 | -118.42 | 60.0 | -0.03 | -105.0 | 86.96 | 0.62 | -18.42 | 201.64 | 37 | 0.0 | 15.62 | 0.03 | -91.67 | 175.0 |
| 25Q1 (4) | 0.12 | -52.0 | 0.0 | 0.06 | 20.0 | 0.0 | 0.16 | -30.43 | 0.0 | 0 | -100.0 | 0.0 | 0.04 | 33.33 | 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 | 0.04 | 233.33 | 0.0 | 0.28 | 500.0 | 0.0 | 0.28 | 500.0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 0 | 0.0 | 0.76 | 461.9 | 0.0 | 0.60 | 700.0 | 0.0 | 0.76 | 1.33 | 0.0 | 37 | 15.62 | 0.0 | 0.36 | 1700.0 | 0.0 |
| 24Q4 (3) | 0.25 | 127.27 | 0.0 | 0.05 | -16.67 | 0.0 | 0.23 | 27.78 | 0.0 | 0.01 | 0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.02 | 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 | 0 | 0.0 | -0.03 | 0.0 | 0.0 | -0.07 | -113.73 | 0.0 | -0.07 | -113.73 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.21 | -113.29 | 0.0 | -0.10 | -107.41 | 0.0 | 0.75 | -21.87 | 0.0 | 32 | 0.0 | 0.0 | 0.02 | -96.61 | 0.0 |
| 24Q3 (2) | 0.11 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0.18 | 28.57 | 0.0 | 0 | -100.0 | 0.0 | 0.03 | 50.0 | 0.0 | 0.02 | -33.33 | 0.0 | 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 | -0.03 | -50.0 | 0.0 | 0.51 | 525.0 | 0.0 | 0.51 | 563.64 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 1.58 | 551.43 | 0.0 | 1.35 | 686.96 | 0.0 | 0.96 | 257.38 | 0.0 | 32 | 0.0 | 0.0 | 0.59 | 1575.0 | 0.0 |
| 24Q2 (1) | 0.11 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.03 | 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 | -0.02 | 0.0 | 0.0 | -0.12 | 0.0 | 0.0 | -0.11 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.35 | 0.0 | 0.0 | -0.23 | 0.0 | 0.0 | -0.61 | 0.0 | 0.0 | 32 | 0.0 | 0.0 | -0.04 | 0.0 | 0.0 |