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) | 0.55 | 5.77 | 0.24 | -36.84 | 0.76 | 11.76 | 0.05 | 400.0 | 0.01 | 0.0 | 0.01 | 0 | 0 | 0 | 0.01 | 0 | 0.04 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0 | -0.39 | 0 | -0.39 | 0 | 0 | 0 | 0.00 | 0 | -0.56 | 0 | -0.67 | 0 | 0.00 | 0 | 69 | 76.92 | -0.2 | 0 |
| 2024 (4) | 0.52 | -28.77 | 0.38 | -32.14 | 0.68 | -1.45 | 0.01 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | -0.13 | 0 | -0.66 | 0 | -0.66 | 0 | 0 | 0 | 0.00 | 0 | -1.69 | 0 | -0.77 | 0 | 0.00 | 0 | 39 | 34.48 | -0.48 | 0 |
| 2023 (3) | 0.73 | -58.76 | 0.56 | -62.67 | 0.69 | 35.29 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | -0.53 | 0 | -0.51 | 0 | 0 | 0 | 0.00 | 0 | -1.75 | 0 | -0.72 | 0 | 0.00 | 0 | 29 | 3.57 | -0.35 | 0 |
| 2022 (2) | 1.77 | 98.88 | 1.5 | 130.77 | 0.51 | -34.62 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -64.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -95.83 | -0.22 | 0 | -0.22 | 0 | 0 | 0 | 0.00 | 0 | -0.79 | 0 | -0.36 | 0 | 0.00 | 0 | 28 | -41.67 | -0.05 | 0 |
| 2021 (1) | 0.89 | -5.32 | 0.65 | -24.42 | 0.78 | -43.48 | 0 | 0 | 0.01 | -66.67 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.14 | -70.21 | 0 | 0 | 0.58 | 107.14 | 0 | 0 | 0.72 | 67.44 | 0.17 | 0 | 0.18 | 0 | 0.01 | 0 | 3.70 | 0 | 0.37 | 0 | -0.78 | 0 | 0.00 | 0 | 48 | 37.14 | 0.39 | 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) | 0.12 | -7.69 | -7.69 | 0.04 | 33.33 | -33.33 | 0.24 | 26.32 | 26.32 | 0.01 | 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 | 0 | 0 | 0 | -0.01 | -133.33 | -200.0 | -0.17 | -142.86 | -41.67 | -0.17 | -142.86 | -41.67 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.24 | -140.0 | -41.18 | -0.23 | -64.29 | -21.05 | -0.24 | 57.14 | -41.18 | 69 | 0.0 | 0.0 | -0.11 | -450.0 | -37.5 |
| 25Q4 (7) | 0.13 | -18.75 | 8.33 | 0.03 | -66.67 | -62.5 | 0.19 | -9.52 | -5.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.03 | 0.0 | 125.0 | -0.07 | 36.36 | 75.86 | -0.07 | 36.36 | 75.86 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.10 | 37.5 | 86.3 | -0.14 | 30.0 | 44.0 | -0.56 | -21.74 | 66.86 | 69 | 0.0 | 76.92 | -0.02 | 66.67 | 91.67 |
| 25Q3 (6) | 0.16 | 14.29 | 45.45 | 0.09 | 50.0 | 12.5 | 0.21 | 16.67 | 16.67 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 400.0 | -0.11 | -22.22 | 35.29 | -0.11 | -22.22 | 35.29 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.16 | -23.08 | 71.93 | -0.20 | -42.86 | 13.04 | -0.46 | -53.33 | 64.34 | 69 | 0.0 | 137.93 | -0.06 | -20.0 | 50.0 |
| 25Q2 (5) | 0.14 | 7.69 | 27.27 | 0.06 | 0.0 | -25.0 | 0.18 | -5.26 | 20.0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | -0.09 | 25.0 | 25.0 | -0.09 | 25.0 | 25.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.13 | 23.53 | 68.29 | -0.14 | 26.32 | 17.65 | -0.30 | -76.47 | 58.9 | 69 | 0.0 | 137.93 | -0.05 | 37.5 | 28.57 |
| 25Q1 (4) | 0.13 | 8.33 | 0.0 | 0.06 | -25.0 | 0.0 | 0.19 | -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 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 108.33 | 0.0 | -0.12 | 58.62 | 0.0 | -0.12 | 58.62 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.17 | 76.71 | 0.0 | -0.19 | 24.0 | 0.0 | -0.17 | 89.94 | 0.0 | 69 | 76.92 | 0.0 | -0.08 | 66.67 | 0.0 |
| 24Q4 (3) | 0.12 | 9.09 | 0.0 | 0.08 | 0.0 | 0.0 | 0.2 | 11.11 | 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 | 0.03 | 0 | 0.0 | 0 | 0 | 0.0 | -0.12 | -1100.0 | 0.0 | -0.29 | -70.59 | 0.0 | -0.29 | -70.59 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.73 | -28.07 | 0.0 | -0.25 | -8.7 | 0.0 | -1.69 | -31.01 | 0.0 | 39 | 34.48 | 0.0 | -0.24 | -100.0 | 0.0 |
| 24Q3 (2) | 0.11 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 0.18 | 20.0 | 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 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | 0 | 0.0 | -0.17 | -41.67 | 0.0 | -0.17 | -41.67 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.57 | -39.02 | 0.0 | -0.23 | -35.29 | 0.0 | -1.29 | -76.71 | 0.0 | 29 | 0.0 | 0.0 | -0.12 | -71.43 | 0.0 |
| 24Q2 (1) | 0.11 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 0.15 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.12 | 0.0 | 0.0 | -0.12 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.41 | 0.0 | 0.0 | -0.17 | 0.0 | 0.0 | -0.73 | 0.0 | 0.0 | 29 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 |