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) | 0.73 | -10.98 | 0.25 | -21.88 | 0.6 | -1.64 | 0 | 0 | 0.02 | 100.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.03 | -70.0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.02 | -66.67 | -0.1 | 0 | -0.1 | 0 | 0 | 0 | 0.00 | 0 | -0.64 | 0 | -0.75 | 0 | 0.00 | 0 | 15 | 0.0 | 0.02 | -71.43 |
| 2024 (4) | 0.82 | -16.33 | 0.32 | 0.0 | 0.61 | 0.0 | 0 | 0 | 0.01 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.1 | 900.0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0.06 | 0 | -0.05 | 0 | -0.05 | 0 | 0 | 0 | 0.00 | 0 | -0.35 | 0 | -0.69 | 0 | 0.00 | 0 | 15 | 0.0 | 0.07 | -50.0 |
| 2023 (3) | 0.98 | -15.52 | 0.32 | -30.43 | 0.61 | 3.39 | 0 | 0 | 0.01 | 0.0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | -0.01 | 0 | -0.03 | 0 | 0.02 | -33.33 | 0.02 | -33.33 | 0 | 0 | 0.00 | 0 | 0.14 | -26.32 | 0.31 | -55.07 | 0.00 | 0 | 15 | 0.0 | 0.14 | -6.67 |
| 2022 (2) | 1.16 | 4.5 | 0.46 | -44.58 | 0.59 | -3.28 | 0 | 0 | 0.01 | 0.0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | -0.06 | 0 | -0.08 | 0 | 0.03 | 0 | 0.03 | 0 | 0 | 0 | 0.00 | 0 | 0.19 | 0 | 0.69 | 0 | 0.00 | 0 | 15 | -34.78 | 0.15 | 0 |
| 2021 (1) | 1.11 | 9.9 | 0.83 | 43.1 | 0.61 | -6.15 | 0 | 0 | 0.01 | 0.0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | -90.0 | 0 | 0 | 0 | 0 | 0.01 | -80.0 | -0.01 | 0 | -0.34 | 0 | -0.34 | 0 | 0 | 0 | 0.00 | 0 | -1.48 | 0 | -2.06 | 0 | 0.00 | 0 | 23 | 0.0 | -0.21 | 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) | 0.18 | -14.29 | 5.88 | 0.04 | -33.33 | -55.56 | 0.16 | 14.29 | -5.88 | 0 | 0 | 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 | 0.01 | 133.33 | 0.0 | -0.01 | 0.0 | 85.71 | -0.01 | 0.0 | 85.71 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.08 | 11.11 | 83.67 | -0.12 | -200.0 | 76.0 | -0.08 | 87.5 | 83.67 | 16 | 6.67 | 6.67 | 0.02 | 0.0 | 150.0 |
| 25Q4 (7) | 0.21 | 23.53 | -16.0 | 0.06 | -14.29 | -33.33 | 0.14 | -17.65 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | -140.0 | -122.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -0.03 | -175.0 | -142.86 | -0.01 | 66.67 | -111.11 | -0.01 | 66.67 | -111.11 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.09 | 47.06 | -115.52 | 0.12 | 127.27 | 0.0 | -0.64 | -14.29 | -82.86 | 15 | -6.25 | 0.0 | 0.02 | 100.0 | -83.33 |
| 25Q3 (6) | 0.17 | -5.56 | -22.73 | 0.07 | 75.0 | -22.22 | 0.17 | 41.67 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 600.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.04 | 500.0 | 300.0 | -0.03 | -400.0 | 0.0 | -0.03 | -400.0 | 0.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.17 | -270.0 | 10.53 | -0.44 | -466.67 | -76.0 | -0.56 | -43.59 | 40.43 | 16 | 6.67 | 6.67 | 0.01 | -75.0 | 0 |
| 25Q2 (5) | 0.18 | 5.88 | -10.0 | 0.04 | -55.56 | -42.86 | 0.12 | -29.41 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -150.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | -0.01 | -200.0 | 0.0 | 0.01 | 114.29 | 125.0 | 0.01 | 114.29 | 125.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.10 | 120.41 | 137.04 | 0.12 | 124.0 | 163.16 | -0.39 | 20.41 | 48.0 | 15 | 0.0 | 0.0 | 0.04 | 200.0 | 500.0 |
| 25Q1 (4) | 0.17 | -32.0 | 0.0 | 0.09 | 0.0 | 0.0 | 0.17 | 21.43 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | -77.78 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0.01 | -85.71 | 0.0 | -0.07 | -177.78 | 0.0 | -0.07 | -177.78 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.49 | -184.48 | 0.0 | -0.50 | -516.67 | 0.0 | -0.49 | -40.0 | 0.0 | 15 | 0.0 | 0.0 | -0.04 | -133.33 | 0.0 |
| 24Q4 (3) | 0.25 | 13.64 | 0.0 | 0.09 | 0.0 | 0.0 | 0.14 | -17.65 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.09 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.02 | -300.0 | 0.0 | 0.07 | 600.0 | 0.0 | 0.09 | 400.0 | 0.0 | 0.09 | 400.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.58 | 405.26 | 0.0 | 0.12 | 148.0 | 0.0 | -0.35 | 62.77 | 0.0 | 15 | 0.0 | 0.0 | 0.12 | 0 | 0.0 |
| 24Q3 (2) | 0.22 | 10.0 | 0.0 | 0.09 | 28.57 | 0.0 | 0.17 | 6.25 | 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 | 0.01 | 200.0 | 0.0 | -0.03 | 25.0 | 0.0 | -0.03 | 25.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.19 | 29.63 | 0.0 | -0.25 | -31.58 | 0.0 | -0.94 | -25.33 | 0.0 | 15 | 0.0 | 0.0 | 0 | 100.0 | 0.0 |
| 24Q2 (1) | 0.2 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0.16 | 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 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | -0.04 | 0.0 | 0.0 | -0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.27 | 0.0 | 0.0 | -0.19 | 0.0 | 0.0 | -0.75 | 0.0 | 0.0 | 15 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 |