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) | 6.83 | 18.99 | 5.91 | 7.45 | 2.45 | -12.19 | 0.03 | -57.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | 0 | -1.61 | 0 | -1.56 | 0 | 0 | 0 | 0.00 | 0 | -1.40 | 0 | -1.33 | 0 | 0.00 | 0 | 111 | 2.78 | -0.82 | 0 |
| 2024 (4) | 5.74 | -8.89 | 5.5 | -9.24 | 2.79 | -20.96 | 0.07 | 40.0 | 0.07 | -50.0 | 0.02 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0.01 | 0.0 | 0.01 | 0 | 0 | 0 | 0.09 | 350.0 | 0.01 | 0 | -2.55 | 0 | -2.39 | 0 | 0 | 0 | 0.00 | 0 | -2.21 | 0 | -2.16 | 0 | 0.00 | 0 | 108 | 30.12 | -1.62 | 0 |
| 2023 (3) | 6.3 | -36.36 | 6.06 | -17.33 | 3.53 | 12.06 | 0.05 | 400.0 | 0.14 | 27.27 | 0.02 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0.02 | -86.67 | -0.92 | 0 | -4.21 | 0 | -3.9 | 0 | 0.05 | 0 | 0.00 | 0 | -4.68 | 0 | -2.68 | 0 | 0.00 | 0 | 83 | 9.21 | -2.64 | 0 |
| 2022 (2) | 9.9 | -24.66 | 7.33 | -32.19 | 3.15 | -10.76 | 0.01 | 0 | 0.11 | -15.38 | 0.02 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | 0.15 | 0 | 0.12 | 0 | -0.46 | 0 | -0.26 | 0 | 0 | 0 | 0.00 | 0 | -0.34 | 0 | -0.34 | 0 | 0.00 | 0 | 76 | 0.0 | 1.51 | -7.36 |
| 2021 (1) | 13.14 | -13.67 | 10.81 | -8.16 | 3.53 | 16.5 | 0 | 0 | 0.13 | -18.75 | 0.02 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0.03 | 50.0 | -0.01 | 0 | 0 | 0 | -0.01 | 0 | -0.13 | 0 | -1.34 | 0 | -1.33 | 0 | 0.07 | 16.67 | 0.00 | 0 | -1.74 | 0 | -1.08 | 0 | 0.00 | 0 | 76 | 0.0 | 1.63 | -54.34 |
| 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) | 1.83 | 5.78 | -11.17 | 1.65 | 3.77 | 13.79 | 0.58 | -18.31 | 1.75 | 0 | -100.0 | -100.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0.0 | 0.03 | -25.0 | 50.0 | -0.36 | 30.77 | -700.0 | -0.36 | 29.41 | -550.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.32 | 30.43 | -557.14 | -0.35 | 30.0 | -800.0 | -0.32 | 77.14 | -557.14 | 111 | 0.0 | 0.0 | -0.16 | 51.52 | -161.54 |
| 25Q4 (7) | 1.73 | 14.57 | 17.69 | 1.59 | 8.16 | 16.91 | 0.71 | 24.56 | 20.34 | 0.01 | 0 | -50.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -83.33 | 0.04 | 300.0 | 180.0 | -0.52 | 0.0 | 0.0 | -0.51 | 1.92 | -6.25 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.46 | 0.0 | -4.55 | -0.50 | -4.17 | -28.21 | -1.40 | -48.94 | 36.65 | 111 | 0.0 | 2.78 | -0.33 | -3.12 | -6.45 |
| 25Q3 (6) | 1.51 | -1.31 | 14.39 | 1.47 | 5.0 | 19.51 | 0.57 | -6.56 | -9.52 | 0 | -100.0 | -100.0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.01 | 106.67 | 120.0 | 0.01 | 106.67 | 133.33 | -0.52 | 17.46 | 10.34 | -0.52 | 14.75 | 7.14 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.46 | 16.36 | 8.0 | -0.48 | -17.07 | 0.0 | -0.94 | -100.0 | 47.19 | 111 | 0.0 | 0.0 | -0.32 | 25.58 | 8.57 |
| 25Q2 (5) | 1.53 | -25.73 | 4.79 | 1.4 | -3.45 | 8.53 | 0.61 | 7.02 | -19.74 | 0.01 | 0.0 | -66.67 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.15 | -850.0 | -850.0 | -0.15 | -850.0 | -600.0 | -0.63 | -1150.0 | -12.5 | -0.61 | -862.5 | -17.31 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.55 | -885.71 | -17.02 | -0.41 | -920.0 | 18.0 | -0.47 | -771.43 | 63.28 | 111 | 0.0 | 0.0 | -0.43 | -265.38 | -38.71 |
| 25Q1 (4) | 2.06 | 40.14 | 0.0 | 1.45 | 6.62 | 0.0 | 0.57 | -3.39 | 0.0 | 0.01 | -50.0 | 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 | 0.02 | -66.67 | 0.0 | 0.02 | 140.0 | 0.0 | 0.06 | 111.54 | 0.0 | 0.08 | 116.67 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.07 | 115.91 | 0.0 | 0.05 | 112.82 | 0.0 | 0.07 | 103.17 | 0.0 | 111 | 2.78 | 0.0 | 0.26 | 183.87 | 0.0 |
| 24Q4 (3) | 1.47 | 11.36 | 0.0 | 1.36 | 10.57 | 0.0 | 0.59 | -6.35 | 0.0 | 0.02 | 0.0 | 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 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0.06 | 220.0 | 0.0 | -0.05 | -66.67 | 0.0 | -0.52 | 10.34 | 0.0 | -0.48 | 14.29 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.44 | 12.0 | 0.0 | -0.39 | 18.75 | 0.0 | -2.21 | -24.16 | 0.0 | 108 | -2.7 | 0.0 | -0.31 | 11.43 | 0.0 |
| 24Q3 (2) | 1.32 | -9.59 | 0.0 | 1.23 | -4.65 | 0.0 | 0.63 | -17.11 | 0.0 | 0.02 | -33.33 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | -0.05 | -350.0 | 0.0 | -0.03 | -200.0 | 0.0 | -0.58 | -3.57 | 0.0 | -0.56 | -7.69 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.50 | -6.38 | 0.0 | -0.48 | 4.0 | 0.0 | -1.78 | -39.06 | 0.0 | 111 | 0.0 | 0.0 | -0.35 | -12.9 | 0.0 |
| 24Q2 (1) | 1.46 | 0.0 | 0.0 | 1.29 | 0.0 | 0.0 | 0.76 | 0.0 | 0.0 | 0.03 | 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 | 0.02 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | -0.56 | 0.0 | 0.0 | -0.52 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.47 | 0.0 | 0.0 | -0.50 | 0.0 | 0.0 | -1.28 | 0.0 | 0.0 | 111 | 0.0 | 0.0 | -0.31 | 0.0 | 0.0 |