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) | 3.24 | -11.23 | 2.17 | -11.43 | 1.67 | -3.47 | 0.05 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | 0 | -0.71 | 0 | -0.71 | 0 | 0 | 0 | 0.00 | 0 | -1.75 | 0 | -1.46 | 0 | 0.00 | 0 | 41 | 2.5 | -0.45 | 0 |
| 2024 (4) | 3.65 | -1.62 | 2.45 | 0.82 | 1.73 | 1.17 | 0.06 | 50.0 | 0.05 | 150.0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0.02 | 0 | -0.04 | 0 | -0.58 | 0 | -0.58 | 0 | 0 | 0 | 0.00 | 0 | -1.44 | 0 | -1.32 | 0 | 0.00 | 0 | 40 | 0.0 | -0.3 | 0 |
| 2023 (3) | 3.71 | -27.4 | 2.43 | -24.53 | 1.71 | 2.4 | 0.04 | 33.33 | 0.02 | 0.0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.02 | 0 | -0.41 | 0 | -0.41 | 0 | 0 | 0 | 0.00 | 0 | -1.04 | 0 | -1.05 | 0 | 0.00 | 0 | 40 | 2.56 | -0.24 | 0 |
| 2022 (2) | 5.11 | -34.99 | 3.22 | -27.31 | 1.67 | -20.1 | 0.03 | 200.0 | 0.02 | 100.0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.02 | -75.0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0 | 0.22 | -84.29 | 0.17 | -86.82 | 0.05 | -54.55 | 22.14 | 184.58 | 0.43 | -86.22 | 0.41 | -86.33 | 0.00 | 0 | 39 | 2.63 | 0.36 | -76.16 |
| 2021 (1) | 7.86 | 58.79 | 4.43 | 19.73 | 2.09 | 50.36 | 0.01 | 0.0 | 0.01 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.08 | 300.0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.06 | 100.0 | 1.4 | 0 | 1.29 | 0 | 0.11 | 0 | 7.78 | 0 | 3.12 | 0 | 3.00 | 0 | 0.00 | 0 | 38 | 0.0 | 1.51 | 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) | 0.81 | 3.85 | -5.81 | 0.52 | 1.96 | -11.86 | 0.4 | 8.11 | -14.89 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.01 | 66.67 | 50.0 | -0.12 | 7.69 | 42.86 | -0.12 | 7.69 | 42.86 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.29 | 9.38 | 45.28 | -0.27 | -12.5 | 41.3 | -0.29 | 83.43 | 45.28 | 41 | 0.0 | 0.0 | -0.06 | 14.29 | 57.14 |
| 25Q4 (7) | 0.78 | -1.27 | -17.89 | 0.51 | -3.77 | -17.74 | 0.37 | -7.5 | -13.95 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | -0.03 | -50.0 | 0.0 | -0.13 | 18.75 | -8.33 | -0.13 | 18.75 | -8.33 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.32 | 17.95 | -3.23 | -0.24 | 29.41 | -9.09 | -1.75 | -21.53 | -21.53 | 41 | 0.0 | 2.5 | -0.07 | 30.0 | -40.0 |
| 25Q3 (6) | 0.79 | -2.47 | -17.71 | 0.53 | -1.85 | -18.46 | 0.4 | -6.98 | -11.11 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.01 | 120.0 | 200.0 | -0.02 | 60.0 | -100.0 | -0.16 | 23.81 | -6.67 | -0.16 | 23.81 | -6.67 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.39 | 25.0 | -2.63 | -0.34 | 12.82 | 0.0 | -1.44 | -37.14 | -27.43 | 41 | 0.0 | 0.0 | -0.1 | 33.33 | -25.0 |
| 25Q2 (5) | 0.81 | -5.81 | -13.83 | 0.54 | -8.47 | -11.48 | 0.43 | -8.51 | -4.44 | 0.01 | 0.0 | -50.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.04 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | -600.0 | -0.05 | -150.0 | -400.0 | -0.21 | 0.0 | -50.0 | -0.21 | 0.0 | -50.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.52 | 1.89 | -52.94 | -0.39 | 15.22 | -21.88 | -1.05 | -98.11 | -40.0 | 41 | 0.0 | 2.5 | -0.15 | -7.14 | -150.0 |
| 25Q1 (4) | 0.86 | -9.47 | 0.0 | 0.59 | -4.84 | 0.0 | 0.47 | 9.3 | 0.0 | 0.01 | 0.0 | 0.0 | 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 | 0.0 | 0 | -100.0 | 0.0 | -0.02 | 33.33 | 0.0 | -0.21 | -75.0 | 0.0 | -0.21 | -75.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.53 | -70.97 | 0.0 | -0.46 | -109.09 | 0.0 | -0.53 | 63.19 | 0.0 | 41 | 2.5 | 0.0 | -0.14 | -180.0 | 0.0 |
| 24Q4 (3) | 0.95 | -1.04 | 0.0 | 0.62 | -4.62 | 0.0 | 0.43 | -4.44 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 200.0 | 0.0 | -0.03 | -200.0 | 0.0 | -0.12 | 20.0 | 0.0 | -0.12 | 20.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.31 | 18.42 | 0.0 | -0.22 | 35.29 | 0.0 | -1.44 | -27.43 | 0.0 | 40 | -2.44 | 0.0 | -0.05 | 37.5 | 0.0 |
| 24Q3 (2) | 0.96 | 2.13 | 0.0 | 0.65 | 6.56 | 0.0 | 0.45 | 0.0 | 0.0 | 0.01 | -50.0 | 0.0 | 0.02 | 100.0 | 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 | -200.0 | 0.0 | -0.01 | 0.0 | 0.0 | -0.15 | -7.14 | 0.0 | -0.15 | -7.14 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.38 | -11.76 | 0.0 | -0.34 | -6.25 | 0.0 | -1.13 | -50.67 | 0.0 | 41 | 2.5 | 0.0 | -0.08 | -33.33 | 0.0 |
| 24Q2 (1) | 0.94 | 0.0 | 0.0 | 0.61 | 0.0 | 0.0 | 0.45 | 0.0 | 0.0 | 0.02 | 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 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | -0.14 | 0.0 | 0.0 | -0.14 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.34 | 0.0 | 0.0 | -0.32 | 0.0 | 0.0 | -0.75 | 0.0 | 0.0 | 40 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 |