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) | 1.69 | -7.65 | 1.29 | -11.64 | 0.69 | 0.0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 400.0 | 0.2 | 0 | 0.22 | 0 | -0.02 | 0 | 0.00 | 0 | 0.51 | 0 | -0.64 | 0 | 0.00 | 0 | 44 | 0.0 | 0.42 | 0 |
| 2024 (4) | 1.83 | -12.02 | 1.46 | -4.58 | 0.69 | -15.85 | 0.02 | -60.0 | 0.01 | 0.0 | 0.05 | 66.67 | 0 | 0 | 0 | 0 | 0.04 | 300.0 | 0 | 0 | 0 | 0 | 0.07 | 133.33 | 0.1 | 0 | -0.23 | 0 | -0.25 | 0 | 0.02 | -60.0 | 0.00 | 0 | -0.57 | 0 | -0.80 | 0 | 0.00 | 0 | 44 | -49.43 | 0 | 0 |
| 2023 (3) | 2.08 | -7.96 | 1.53 | -11.56 | 0.82 | 3.8 | 0.05 | 150.0 | 0.01 | 0.0 | 0.03 | 200.0 | 0 | 0 | 0 | 0 | 0.01 | -75.0 | 0 | 0 | 0 | 0 | 0.03 | -66.67 | -0.16 | 0 | -0.43 | 0 | -0.48 | 0 | 0.05 | 0 | 0.00 | 0 | -0.55 | 0 | -0.73 | 0 | 0.00 | 0 | 87 | 1.16 | -0.18 | 0 |
| 2022 (2) | 2.26 | -20.7 | 1.73 | -19.91 | 0.79 | -9.2 | 0.02 | 0 | 0.01 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0.04 | -90.91 | 0 | 0 | 0 | 0 | 0.09 | 800.0 | 0.08 | 0 | -0.18 | 0 | -0.16 | 0 | -0.02 | 0 | 0.00 | 0 | -0.19 | 0 | -0.55 | 0 | 0.00 | 0 | 86 | 50.88 | 0.05 | 0 |
| 2021 (1) | 2.85 | 18.75 | 2.16 | 5.88 | 0.87 | -27.5 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | 0.44 | 41.94 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | -0.11 | 0 | -0.29 | 0 | -0.34 | 0 | 0.05 | 150.0 | 0.00 | 0 | -0.59 | 0 | -0.52 | 0 | 0.00 | 0 | 57 | 0.0 | -0.03 | 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) | 0.42 | 13.51 | 2.44 | 0.3 | 15.38 | -6.25 | 0.29 | 93.33 | 70.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 0.0 | 0.02 | -33.33 | -60.0 | -0.15 | -1400.0 | -650.0 | -0.14 | -600.0 | -600.0 | -0.01 | -200.0 | 0.0 | 0.00 | 0 | 0 | -0.32 | -700.0 | -700.0 | -0.36 | -227.27 | -125.0 | -0.32 | -162.75 | -700.0 | 44 | 0.0 | 0.0 | -0.09 | -325.0 | -400.0 |
| 25Q4 (7) | 0.37 | -21.28 | -26.0 | 0.26 | -29.73 | -31.58 | 0.15 | -16.67 | -11.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.03 | -50.0 | 50.0 | 0.03 | -94.64 | 50.0 | -0.01 | -102.08 | 75.0 | -0.02 | -104.17 | 60.0 | 0.01 | 0.0 | 0.0 | 0.00 | -100.0 | 0 | -0.04 | -103.67 | 60.0 | -0.11 | 38.89 | 31.25 | 0.51 | -7.27 | 189.47 | 44 | 0.0 | 0.0 | 0.04 | -92.45 | 100.0 |
| 25Q3 (6) | 0.47 | 11.9 | -7.84 | 0.37 | 8.82 | -2.63 | 0.18 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.51 | 0 | 0 | 0.06 | 142.86 | 700.0 | 0.56 | 500.0 | 5700.0 | 0.48 | 300.0 | 785.71 | 0.48 | 318.18 | 900.0 | 0.01 | 150.0 | 200.0 | 1.20 | 0 | 0 | 1.09 | 318.0 | 878.57 | -0.18 | 0.0 | -63.64 | 0.55 | 201.85 | 219.57 | 44 | 0.0 | 0.0 | 0.53 | 378.95 | 5400.0 |
| 25Q2 (5) | 0.42 | 2.44 | 0.0 | 0.34 | 6.25 | 3.03 | 0.18 | 5.88 | 0.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.14 | -800.0 | -1500.0 | -0.14 | -380.0 | -800.0 | -0.24 | -1100.0 | -242.86 | -0.22 | -1000.0 | -214.29 | -0.02 | -100.0 | 0 | 0.00 | 0 | 0 | -0.50 | -1150.0 | -212.5 | -0.18 | -12.5 | 10.0 | -0.54 | -1250.0 | -68.75 | 44 | 0.0 | 0.0 | -0.19 | -733.33 | -1800.0 |
| 25Q1 (4) | 0.41 | -18.0 | 0.0 | 0.32 | -15.79 | 0.0 | 0.17 | 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 | 0.03 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.05 | 150.0 | 0.0 | -0.02 | 50.0 | 0.0 | -0.02 | 60.0 | 0.0 | -0.01 | -200.0 | 0.0 | 0.00 | 0 | 0.0 | -0.04 | 60.0 | 0.0 | -0.16 | 0.0 | 0.0 | -0.04 | 92.98 | 0.0 | 44 | 0.0 | 0.0 | 0.03 | 50.0 | 0.0 |
| 24Q4 (3) | 0.5 | -1.96 | 0.0 | 0.38 | 0.0 | 0.0 | 0.17 | -5.56 | 0.0 | 0 | -100.0 | 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 | 0.02 | 300.0 | 0.0 | 0.02 | 300.0 | 0.0 | -0.04 | 42.86 | 0.0 | -0.05 | 16.67 | 0.0 | 0.01 | 200.0 | 0.0 | 0.00 | 0 | 0.0 | -0.10 | 28.57 | 0.0 | -0.16 | -45.45 | 0.0 | -0.57 | -23.91 | 0.0 | 44 | 0.0 | 0.0 | 0.02 | 300.0 | 0.0 |
| 24Q3 (2) | 0.51 | 21.43 | 0.0 | 0.38 | 15.15 | 0.0 | 0.18 | 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 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | -200.0 | 0.0 | -0.01 | -150.0 | 0.0 | -0.07 | 0.0 | 0.0 | -0.06 | 14.29 | 0.0 | -0.01 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.14 | 12.5 | 0.0 | -0.11 | 45.0 | 0.0 | -0.46 | -43.75 | 0.0 | 44 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 |
| 24Q2 (1) | 0.42 | 0.0 | 0.0 | 0.33 | 0.0 | 0.0 | 0.18 | 0.0 | 0.0 | 0.01 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.16 | 0.0 | 0.0 | -0.20 | 0.0 | 0.0 | -0.32 | 0.0 | 0.0 | 44 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 |