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) | 1.59 | 6.0 | 0.86 | 16.22 | 0.94 | 20.51 | 0.04 | -42.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -94.74 | -0.2 | 0 | -0.17 | 0 | 0 | 0 | 0.00 | 0 | -0.62 | 0 | -0.04 | 0 | 0.00 | 0 | 27 | 3.85 | 0 | 0 |
| 2024 (4) | 1.5 | 6.38 | 0.74 | 51.02 | 0.78 | 16.42 | 0.07 | 16.67 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0 | 0.19 | 137.5 | 0.17 | -48.48 | 0.17 | -48.48 | 0 | 0 | 0.00 | 0 | 0.67 | -52.48 | -0.01 | 0 | 0.00 | 0 | 26 | 8.33 | 0.36 | -28.0 |
| 2023 (3) | 1.41 | -4.08 | 0.49 | -2.0 | 0.67 | -12.99 | 0.06 | 200.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -50.0 | 0.33 | -10.81 | 0.33 | -10.81 | 0 | 0 | 0.50 | 2.04 | 1.41 | -14.02 | 0.06 | 20.0 | 0.00 | 0 | 24 | 9.09 | 0.5 | 2.04 |
| 2022 (2) | 1.47 | -40.73 | 0.5 | -16.67 | 0.77 | -16.3 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 0 | 0.16 | 0 | 0.37 | -60.22 | 0.37 | -60.22 | 0 | 0 | 0.49 | 0 | 1.64 | -65.83 | 0.05 | -79.17 | 0.00 | 0 | 22 | 15.79 | 0.49 | -54.21 |
| 2021 (1) | 2.48 | 113.79 | 0.6 | 46.34 | 0.92 | 26.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | -0.03 | 0 | 0.93 | 9200.0 | 0.93 | 9200.0 | 0 | 0 | 0.00 | 0 | 4.80 | 11900.0 | 0.24 | 2300.0 | 0.00 | 0 | 19 | 35.71 | 1.07 | 568.75 |
| 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) | 0.33 | -23.26 | -25.0 | 0.21 | -12.5 | -4.55 | 0.19 | -29.63 | -5.0 | 0.01 | 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 | -100.0 | -100.0 | 0.03 | -50.0 | 0.0 | -0.05 | -150.0 | -200.0 | -0.04 | -300.0 | -166.67 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.01 | 75.0 | -104.55 | -0.02 | 0.0 | -300.0 | -0.01 | 98.39 | -104.55 | 400 | 1381.48 | 1438.46 | 0.01 | -66.67 | -90.0 |
| 25Q4 (7) | 0.43 | 13.16 | 16.22 | 0.24 | 14.29 | 14.29 | 0.27 | 3.85 | 22.73 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -25.0 | -40.0 | 0.06 | 20.0 | -14.29 | -0.02 | 50.0 | -300.0 | -0.01 | 66.67 | -200.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.04 | 63.64 | -300.0 | -0.02 | 0.0 | -100.0 | -0.62 | -6.9 | -192.54 | 27 | 0.0 | 3.85 | 0.03 | 200.0 | -40.0 |
| 25Q3 (6) | 0.38 | 5.56 | 2.7 | 0.21 | 5.0 | 10.53 | 0.26 | 23.81 | 18.18 | 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 | 0.04 | 126.67 | 233.33 | 0.05 | 135.71 | 600.0 | -0.04 | 78.95 | 33.33 | -0.03 | 83.33 | 50.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.11 | 84.51 | 50.0 | -0.02 | -100.0 | -100.0 | -0.58 | -18.37 | -190.62 | 27 | 3.85 | 3.85 | 0.01 | 107.14 | 200.0 |
| 25Q2 (5) | 0.36 | -18.18 | 9.09 | 0.2 | -9.09 | 33.33 | 0.21 | 5.0 | 16.67 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.15 | -1600.0 | -1600.0 | -0.14 | -566.67 | -450.0 | -0.19 | -480.0 | -733.33 | -0.18 | -400.0 | -700.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.71 | -422.73 | -573.33 | -0.01 | -200.0 | 0 | -0.49 | -322.73 | -151.58 | 26 | 0.0 | 8.33 | -0.14 | -240.0 | -275.0 |
| 25Q1 (4) | 0.44 | 18.92 | 0.0 | 0.22 | 4.76 | 0.0 | 0.2 | -9.09 | 0.0 | 0.01 | -50.0 | 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 | -80.0 | 0.0 | 0.03 | -57.14 | 0.0 | 0.05 | 400.0 | 0.0 | 0.06 | 500.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.22 | 1000.0 | 0.0 | 0.01 | 200.0 | 0.0 | 0.22 | -67.16 | 0.0 | 26 | 0.0 | 0.0 | 0.1 | 100.0 | 0.0 |
| 24Q4 (3) | 0.37 | 0.0 | 0.0 | 0.21 | 10.53 | 0.0 | 0.22 | 0.0 | 0.0 | 0.02 | 100.0 | 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 | 0.05 | 266.67 | 0.0 | 0.07 | 800.0 | 0.0 | 0.01 | 116.67 | 0.0 | 0.01 | 116.67 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.02 | 109.09 | 0.0 | -0.01 | 0.0 | 0.0 | 0.67 | 4.69 | 0.0 | 26 | 0.0 | 0.0 | 0.05 | 600.0 | 0.0 |
| 24Q3 (2) | 0.37 | 12.12 | 0.0 | 0.19 | 26.67 | 0.0 | 0.22 | 22.22 | 0.0 | 0.01 | -50.0 | 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 | -0.03 | -400.0 | 0.0 | -0.01 | -125.0 | 0.0 | -0.06 | -300.0 | 0.0 | -0.06 | -300.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.22 | -246.67 | 0.0 | -0.01 | 0 | 0.0 | 0.64 | -32.63 | 0.0 | 26 | 8.33 | 0.0 | -0.01 | -112.5 | 0.0 |
| 24Q2 (1) | 0.33 | 0.0 | 0.0 | 0.15 | 0.0 | 0.0 | 0.18 | 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 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.15 | 0.0 | 0.0 | -0.00 | 0.0 | 0.0 | 0.95 | 0.0 | 0.0 | 24 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 |