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) | 2.82 | 17.99 | 2.46 | 8.85 | 2.12 | 5.47 | 0.06 | 500.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -42.86 | -1.72 | 0 | -1.72 | 0 | 0 | 0 | 0.00 | 0 | -2.36 | 0 | -2.41 | 0 | 0.00 | 0 | 73 | 28.07 | -1.38 | 0 |
| 2024 (4) | 2.39 | -13.41 | 2.26 | -13.08 | 2.01 | -9.87 | 0.01 | 0.0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0.03 | 0 | 0.07 | 0 | -1.81 | 0 | -1.81 | 0 | 0 | 0 | 0.00 | 0 | -3.18 | 0 | -2.58 | 0 | 0.00 | 0 | 57 | 11.76 | -1.47 | 0 |
| 2023 (3) | 2.76 | -31.51 | 2.6 | -9.09 | 2.23 | -6.3 | 0.01 | 0.0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.14 | 0 | -2.22 | 0 | -2.2 | 0 | -0.02 | 0 | 0.00 | 0 | -4.34 | 0 | -2.82 | 0 | 0.00 | 0 | 51 | -32.0 | -1.76 | 0 |
| 2022 (2) | 4.03 | -41.76 | 2.86 | -38.23 | 2.38 | 2.15 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 0 | 0 | 0.04 | 0 | -0.06 | 0 | -1.27 | 0 | -1.57 | 0 | 0.3 | 0 | 0.00 | 0 | -2.10 | 0 | -2.07 | 0 | 0.00 | 0 | 75 | 13.64 | -0.76 | 0 |
| 2021 (1) | 6.92 | 6.3 | 4.63 | -8.13 | 2.33 | -18.53 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -95.83 | 0 | 0 | 0 | 0 | 0.05 | -92.54 | 0.01 | 0 | 0.01 | 0 | 0 | 0 | 12.34 | 0 | 0.02 | 0 | -0.05 | 0 | 0.00 | 0 | 66 | 1.54 | 0.54 | 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) | 0.46 | -57.41 | -11.54 | 0.39 | -57.14 | -9.3 | 0.51 | -21.54 | 6.25 | 0 | -100.0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.01 | 0.0 | -50.0 | -0.44 | 6.38 | -18.92 | -0.44 | 6.38 | -18.92 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.60 | 7.69 | -17.65 | -0.62 | 6.06 | -16.98 | -0.60 | 74.58 | -17.65 | 73 | 0.0 | 0.0 | -0.35 | 10.26 | -20.69 |
| 25Q4 (7) | 1.08 | 56.52 | 47.95 | 0.91 | 46.77 | 37.88 | 0.65 | 32.65 | 30.0 | 0.01 | 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 | -100.0 | -100.0 | 0.01 | -50.0 | -50.0 | -0.47 | -20.51 | -11.9 | -0.47 | -20.51 | -11.9 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.65 | -20.37 | 10.96 | -0.66 | -17.86 | -10.0 | -2.36 | -38.01 | 25.79 | 73 | 0.0 | 28.07 | -0.39 | -25.81 | -18.18 |
| 25Q3 (6) | 0.69 | 30.19 | 9.52 | 0.62 | 26.53 | 21.57 | 0.49 | -3.92 | 2.08 | 0.01 | -50.0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.01 | 125.0 | 200.0 | 0.02 | 300.0 | 0.0 | -0.39 | 18.75 | -14.71 | -0.39 | 18.75 | -14.71 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.54 | 18.18 | 8.47 | -0.56 | 12.5 | -14.29 | -1.71 | -46.15 | 30.2 | 73 | 0.0 | 28.07 | -0.31 | 22.5 | -24.0 |
| 25Q2 (5) | 0.53 | 1.92 | -13.11 | 0.49 | 13.95 | -5.77 | 0.51 | 6.25 | -3.77 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | -500.0 | -500.0 | -0.01 | -150.0 | -150.0 | -0.48 | -29.73 | -11.63 | -0.48 | -29.73 | -11.63 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.66 | -29.41 | 12.0 | -0.64 | -20.75 | -3.23 | -1.17 | -129.41 | 37.1 | 73 | 0.0 | 28.07 | -0.4 | -37.93 | -14.29 |
| 25Q1 (4) | 0.52 | -28.77 | 0.0 | 0.43 | -34.85 | 0.0 | 0.48 | -4.0 | 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 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | -0.37 | 11.9 | 0.0 | -0.37 | 11.9 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.51 | 30.14 | 0.0 | -0.53 | 11.67 | 0.0 | -0.51 | 83.96 | 0.0 | 73 | 28.07 | 0.0 | -0.29 | 12.12 | 0.0 |
| 24Q4 (3) | 0.73 | 15.87 | 0.0 | 0.66 | 29.41 | 0.0 | 0.5 | 4.17 | 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 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 200.0 | 0.0 | 0.02 | 0.0 | 0.0 | -0.42 | -23.53 | 0.0 | -0.42 | -23.53 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.73 | -23.73 | 0.0 | -0.60 | -22.45 | 0.0 | -3.18 | -29.8 | 0.0 | 57 | 0.0 | 0.0 | -0.33 | -32.0 | 0.0 |
| 24Q3 (2) | 0.63 | 3.28 | 0.0 | 0.51 | -1.92 | 0.0 | 0.48 | -9.43 | 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 | 0.03 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | -200.0 | 0.0 | 0.02 | 0.0 | 0.0 | -0.34 | 20.93 | 0.0 | -0.34 | 20.93 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.59 | 21.33 | 0.0 | -0.49 | 20.97 | 0.0 | -2.45 | -31.72 | 0.0 | 57 | 0.0 | 0.0 | -0.25 | 28.57 | 0.0 |
| 24Q2 (1) | 0.61 | 0.0 | 0.0 | 0.52 | 0.0 | 0.0 | 0.53 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | -0.43 | 0.0 | 0.0 | -0.43 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.75 | 0.0 | 0.0 | -0.62 | 0.0 | 0.0 | -1.86 | 0.0 | 0.0 | 57 | 0.0 | 0.0 | -0.35 | 0.0 | 0.0 |