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) | 12.56 | -4.41 | 10.86 | -0.46 | 1.89 | -9.13 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | 0 | -0.25 | 0 | -0.21 | 0 | -0.05 | 0 | 0.00 | 0 | -0.46 | 0 | -0.33 | 0 | 0.00 | 0 | 45 | 0.0 | 1.82 | -27.2 |
| 2024 (4) | 13.14 | -19.09 | 10.91 | -7.15 | 2.08 | 13.66 | 0.03 | -70.0 | 0.2 | 11.11 | 0.04 | 0.0 | 0.05 | 150.0 | 0 | 0 | 0.03 | -25.0 | 0.04 | 0 | 0 | 0 | 0.23 | 2200.0 | 0.39 | 680.0 | 0.54 | -80.0 | 0.48 | -76.47 | 0.06 | -86.96 | 10.41 | -39.41 | 1.06 | -76.55 | 0.20 | -95.48 | 0.00 | 0 | 45 | 0.0 | 2.5 | -46.92 |
| 2023 (3) | 16.24 | 6.98 | 11.75 | 5.48 | 1.83 | 0.55 | 0.1 | 900.0 | 0.18 | 20.0 | 0.04 | 33.33 | 0.02 | 100.0 | 0 | 0 | 0.04 | -33.33 | 0 | 0 | 0 | 0 | 0.01 | -97.67 | 0.05 | -89.8 | 2.7 | -0.37 | 2.04 | -9.73 | 0.46 | 9.52 | 17.18 | 9.99 | 4.52 | -9.6 | 4.42 | 12.47 | 0.00 | 0 | 45 | 0.0 | 4.71 | -1.46 |
| 2022 (2) | 15.18 | 11.29 | 11.14 | 4.4 | 1.82 | 3.41 | 0.01 | 0 | 0.15 | 36.36 | 0.03 | 0.0 | 0.01 | 0 | 0 | 0 | 0.06 | 20.0 | 0.03 | 0 | 0 | 0 | 0.43 | 0 | 0.49 | 0 | 2.71 | 158.1 | 2.26 | 151.11 | 0.42 | 223.08 | 15.62 | 24.96 | 5.00 | 150.0 | 3.93 | 66.53 | 0.00 | 0 | 45 | 0.0 | 4.78 | 53.21 |
| 2021 (1) | 13.64 | 7.91 | 10.67 | 14.85 | 1.76 | -2.76 | 0 | 0 | 0.11 | -8.33 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0.05 | 25.0 | 0 | 0 | 0 | 0 | -0.07 | 0 | -0.16 | 0 | 1.05 | -19.85 | 0.9 | -15.09 | 0.13 | -48.0 | 12.50 | -35.8 | 2.00 | -14.53 | 2.36 | -17.77 | 0.00 | 0 | 45 | 0.0 | 3.12 | -4.29 |
| 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) | 2.95 | 1.03 | -8.39 | 2.54 | -4.15 | -1.55 | 0.47 | -2.08 | 0.0 | 0 | -100.0 | 0 | 0.05 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.05 | -50.0 | 25.0 | 0.04 | -69.23 | 33.33 | -0.03 | 62.5 | -115.0 | 0 | 100.0 | -100.0 | -0.03 | -50.0 | -200.0 | 0.00 | 0 | -100.0 | 0.00 | 100.0 | -100.0 | -0.09 | 77.5 | -129.03 | 0.00 | 100.0 | -100.0 | 45 | 0.0 | 0.0 | 0.49 | 11.36 | -30.0 |
| 25Q4 (7) | 2.92 | -8.46 | -11.52 | 2.65 | -4.68 | -2.57 | 0.48 | 0.0 | -26.15 | 0.01 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.03 | 0 | 200.0 | 0 | 0 | 0 | 0.1 | -9.09 | -16.67 | 0.13 | 44.44 | -40.91 | -0.08 | -500.0 | -153.33 | -0.05 | 0 | -131.25 | -0.02 | -300.0 | -100.0 | 0.00 | -100.0 | 0 | -0.12 | -1300.0 | -134.29 | -0.40 | -100.0 | -207.69 | -0.46 | -35.29 | -143.4 | 45 | 0.0 | 0.0 | 0.44 | -18.52 | -32.31 |
| 25Q3 (6) | 3.19 | -1.24 | 3.24 | 2.78 | -2.46 | 5.3 | 0.48 | 6.67 | -2.04 | 0.01 | 0.0 | 0 | 0.05 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.11 | 134.38 | 257.14 | 0.09 | 128.12 | 280.0 | 0.02 | 105.13 | 122.22 | 0 | 100.0 | 100.0 | 0.01 | 114.29 | 150.0 | 71.93 | 0 | 0 | 0.01 | 101.37 | 106.67 | -0.20 | -900.0 | -400.0 | -0.34 | 2.86 | -148.57 | 45 | 0.0 | 0.0 | 0.54 | 315.38 | 31.71 |
| 25Q2 (5) | 3.23 | 0.31 | -13.64 | 2.85 | 10.47 | -5.63 | 0.45 | -4.26 | -6.25 | 0.01 | 0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | -0.32 | -900.0 | -900.0 | -0.32 | -1166.67 | -633.33 | -0.39 | -295.0 | -230.0 | -0.33 | -294.12 | -237.5 | -0.07 | -333.33 | -216.67 | 0.00 | -100.0 | -100.0 | -0.73 | -292.11 | -237.74 | -0.02 | -106.45 | -105.0 | -0.35 | -192.11 | -141.18 | 45 | 0.0 | 0.0 | 0.13 | -81.43 | -83.54 |
| 25Q1 (4) | 3.22 | -2.42 | 0.0 | 2.58 | -5.15 | 0.0 | 0.47 | -27.69 | 0.0 | 0 | -100.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0.04 | -66.67 | 0.0 | 0.03 | -86.36 | 0.0 | 0.2 | 33.33 | 0.0 | 0.17 | 6.25 | 0.0 | 0.03 | 400.0 | 0.0 | 13.14 | 0 | 0.0 | 0.38 | 8.57 | 0.0 | 0.31 | 338.46 | 0.0 | 0.38 | -64.15 | 0.0 | 45 | 0.0 | 0.0 | 0.7 | 7.69 | 0.0 |
| 24Q4 (3) | 3.3 | 6.8 | 0.0 | 2.72 | 3.03 | 0.0 | 0.65 | 32.65 | 0.0 | 0.01 | 0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.12 | 271.43 | 0.0 | 0.22 | 540.0 | 0.0 | 0.15 | 266.67 | 0.0 | 0.16 | 328.57 | 0.0 | -0.01 | 50.0 | 0.0 | 0.00 | 0 | 0.0 | 0.35 | 333.33 | 0.0 | -0.13 | -225.0 | 0.0 | 1.06 | 51.43 | 0.0 | 45 | 0.0 | 0.0 | 0.65 | 58.54 | 0.0 |
| 24Q3 (2) | 3.09 | -17.38 | 0.0 | 2.64 | -12.58 | 0.0 | 0.49 | 2.08 | 0.0 | 0 | -100.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.07 | -275.0 | 0.0 | -0.05 | -183.33 | 0.0 | -0.09 | -130.0 | 0.0 | -0.07 | -129.17 | 0.0 | -0.02 | -133.33 | 0.0 | 0.00 | -100.0 | 0.0 | -0.15 | -128.3 | 0.0 | -0.04 | -110.0 | 0.0 | 0.70 | -17.65 | 0.0 | 45 | 0.0 | 0.0 | 0.41 | -48.1 | 0.0 |
| 24Q2 (1) | 3.74 | 0.0 | 0.0 | 3.02 | 0.0 | 0.0 | 0.48 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.05 | 0.0 | 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 | 0.0 | 0 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.24 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 19.50 | 0.0 | 0.0 | 0.53 | 0.0 | 0.0 | 0.40 | 0.0 | 0.0 | 0.85 | 0.0 | 0.0 | 45 | 0.0 | 0.0 | 0.79 | 0.0 | 0.0 |