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 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 (5) | 1.32 | -61.52 | 1.32 | -48.64 | 1.58 | 167.8 | 0.02 | 0 | 0.03 | 50.0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0.08 | 166.67 | 0.01 | 0 | 1.09 | 0 | 0.08 | 0 | -0.84 | 0 | -2.42 | 0 | -2.35 | 0 | 0 | 0 | 0.00 | 0 | -3.61 | 0 | -2.32 | 0 | 0.00 | 0 | 65 | 6.56 | -2.32 | 0 |
| 2021 (4) | 3.43 | -16.55 | 2.57 | -33.07 | 0.59 | 25.53 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.03 | 200.0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.14 | 0 | 0.41 | 0 | 0.42 | 0 | 0 | 0 | 0.35 | 0 | 0.68 | 0 | 0.43 | 0 | 0.00 | 0 | 61 | 1.67 | 0.48 | 0 |
| 2020 (3) | 4.11 | 236.89 | 3.84 | 258.88 | 0.47 | -22.95 | 0 | 0 | 0.01 | -75.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | -0.03 | 0 | -0.04 | 0 | -0.24 | 0 | -0.27 | 0 | 0.03 | 0.0 | 0.00 | 0 | -0.44 | 0 | -0.35 | 0 | 0.00 | 0 | 60 | 0.0 | -0.2 | 0 |
| 2019 (2) | 1.22 | -53.96 | 1.07 | -50.0 | 0.61 | 10.91 | 0 | 0 | 0.04 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0.1 | 11.11 | 0 | 0 | 0.16 | -11.11 | -0.3 | 0 | -0.32 | 0 | 0.03 | 0 | 0.00 | 0 | -0.54 | 0 | -0.74 | 0 | 0.00 | 0 | 60 | 7.14 | -0.06 | 0 |
| 2018 (1) | 2.65 | 18.3 | 2.14 | 1.42 | 0.55 | -16.67 | 0 | 0 | 0.06 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.2 | 1900.0 | 0.09 | 0 | 0 | 0 | 0.18 | 0 | 0.14 | 0 | 0.13 | 0 | 0 | 0 | 2.91 | 0 | 0.24 | 0 | -0.08 | 0 | 0.00 | 0 | 56 | 40.0 | 0.46 | 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 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 23Q3 (8) | 0.03 | -83.33 | -89.66 | 0.04 | -75.0 | -89.74 | -0.16 | -60.0 | -159.26 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0.58 | 0 | 323.08 | 0.73 | 461.54 | 214.06 | 0.73 | 461.54 | 215.87 | 0 | 0 | 0 | 0.00 | 0 | 0 | 1.13 | 494.74 | 217.71 | 0.23 | 15.0 | 140.35 | 1.86 | 154.79 | 193.0 | 65 | 0.0 | 0.0 | 0.77 | 413.33 | 226.23 |
| 23Q2 (7) | 0.18 | 100.0 | -55.0 | 0.16 | 100.0 | -56.76 | -0.1 | -152.63 | -115.15 | 0 | 0 | 0 | 0.01 | 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 | -100.0 | 0 | -100.0 | -100.0 | 0.13 | -61.76 | 120.97 | 0.13 | -62.86 | 121.67 | 0 | 0 | 0 | 0.00 | -100.0 | 0 | 0.19 | -64.15 | 120.65 | 0.20 | 176.92 | 121.28 | 0.73 | 37.74 | 170.87 | 65 | 0.0 | 0.0 | 0.15 | -57.14 | 125.42 |
| 23Q1 (6) | 0.09 | -25.0 | -82.35 | 0.08 | -27.27 | -82.22 | 0.19 | -57.78 | -5.0 | 0 | -100.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0.52 | 181.25 | 940.0 | 0.34 | 131.48 | 477.78 | 0.35 | 133.33 | 600.0 | 0 | 0 | 0 | 0.24 | 0 | 0 | 0.53 | 132.92 | 581.82 | -0.26 | 58.73 | -44.44 | 0.53 | 114.68 | 581.82 | 65 | 0.0 | 0.0 | 0.35 | 132.71 | 683.33 |
| 22Q4 (5) | 0.12 | -58.62 | -92.45 | 0.11 | -71.79 | -89.0 | 0.45 | 66.67 | 246.15 | 0.02 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.07 | 600.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.01 | -150.0 | 0.0 | -0.64 | -146.15 | -814.29 | -1.08 | -68.75 | -376.92 | -1.05 | -66.67 | -344.19 | 0 | 0 | 100.0 | 0.00 | 0 | 0 | -1.61 | -67.71 | -326.76 | -0.63 | -10.53 | -181.82 | -3.61 | -80.5 | -623.19 | 65 | 0.0 | 6.56 | -1.07 | -75.41 | -360.98 |
| 22Q3 (4) | 0.29 | -27.5 | 0.0 | 0.39 | 5.41 | 0.0 | 0.27 | -59.09 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | -100.0 | 0.0 | 1.09 | 0 | 0.0 | 0.02 | 100.0 | 0.0 | -0.26 | -2700.0 | 0.0 | -0.64 | -3.23 | 0.0 | -0.63 | -5.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.96 | -4.35 | 0.0 | -0.57 | 39.36 | 0.0 | -2.00 | -94.17 | 0.0 | 65 | 0.0 | 0.0 | -0.61 | -3.39 | 0.0 |
| 22Q2 (3) | 0.4 | -21.57 | 0.0 | 0.37 | -17.78 | 0.0 | 0.66 | 230.0 | 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 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | -83.33 | 0.0 | 0.01 | -80.0 | 0.0 | -0.62 | -588.89 | 0.0 | -0.6 | -757.14 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.92 | -736.36 | 0.0 | -0.94 | -422.22 | 0.0 | -1.03 | -836.36 | 0.0 | 65 | 0.0 | 0.0 | -0.59 | -883.33 | 0.0 |
| 22Q1 (2) | 0.51 | -67.92 | 0.0 | 0.45 | -55.0 | 0.0 | 0.2 | 53.85 | 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 | 0 | 0.0 | 0.06 | 700.0 | 0.0 | 0.05 | 171.43 | 0.0 | -0.09 | -123.08 | 0.0 | -0.07 | -116.28 | 0.0 | 0 | 100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.11 | -115.49 | 0.0 | -0.18 | -123.38 | 0.0 | -0.11 | -115.94 | 0.0 | 65 | 6.56 | 0.0 | -0.06 | -114.63 | 0.0 |
| 21Q4 (1) | 1.59 | 0.0 | 0.0 | 1.0 | 0.0 | 0.0 | 0.13 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 | 0.39 | 0.0 | 0.0 | 0.43 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.71 | 0.0 | 0.0 | 0.77 | 0.0 | 0.0 | 0.69 | 0.0 | 0.0 | 61 | 0.0 | 0.0 | 0.41 | 0.0 | 0.0 |