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) | 2.02 | 20.96 | 1.31 | 14.91 | 0.99 | 7.61 | 0.09 | -35.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.49 | 25.64 | 0.2 | 0 | 0.17 | 0 | 0.03 | -40.0 | 14.87 | 0 | 0.47 | 0 | -0.89 | 0 | 0.00 | 0 | 36 | 0.0 | 0.28 | 180.0 |
| 2024 (4) | 1.67 | 3.09 | 1.14 | -8.8 | 0.92 | 9.52 | 0.14 | 0.0 | 0.04 | 33.33 | 0 | 0 | 0.06 | 0.0 | 0.02 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.12 | 0 | 0.39 | 18.18 | 0 | 0 | -0.05 | 0 | 0.05 | 0 | 0.00 | 0 | -0.13 | 0 | -1.22 | 0 | 0.00 | 0 | 36 | 0.0 | 0.1 | 0 |
| 2023 (3) | 1.62 | -25.35 | 1.25 | -20.38 | 0.84 | 0.0 | 0.14 | 75.0 | 0.03 | 0.0 | 0 | 0 | 0.06 | 0.0 | 0.02 | -33.33 | 0.01 | 0.0 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0.33 | 3.12 | -0.15 | 0 | -0.13 | 0 | -0.01 | 0 | 0.00 | 0 | -0.37 | 0 | -1.28 | 0 | 0.00 | 0 | 36 | 0.0 | -0.05 | 0 |
| 2022 (2) | 2.17 | -11.07 | 1.57 | 0.64 | 0.84 | -2.33 | 0.08 | 0.0 | 0.03 | 50.0 | 0 | 0 | 0.06 | 0.0 | 0.03 | 50.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.28 | 0 | 0.32 | 0 | 0.08 | 0 | 0.04 | 0 | 0.04 | 300.0 | 51.51 | 0 | 0.11 | 0 | -0.78 | 0 | 0.00 | 0 | 36 | 0.0 | 0.21 | 0 |
| 2021 (1) | 2.44 | 22.0 | 1.56 | 2.63 | 0.86 | -5.49 | 0.08 | -46.67 | 0.02 | 0.0 | 0 | 0 | 0.06 | 50.0 | 0.02 | 100.0 | 0.01 | 0.0 | 0.07 | 0 | 0.05 | 0 | -0.08 | 0 | -0.16 | 0 | -0.14 | 0 | -0.15 | 0 | 0.01 | 0.0 | 0.00 | 0 | -0.42 | 0 | 0.03 | 0 | 0.00 | 0 | 36 | 0.0 | -0.01 | 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) | 0.5 | -3.85 | 11.11 | 0.32 | -11.11 | 10.34 | 0.26 | 4.0 | 8.33 | 0.02 | 0.0 | -33.33 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.05 | -58.33 | 0.0 | -0.02 | -166.67 | 33.33 | -0.02 | 0.0 | 33.33 | 0 | -100.0 | 0 | 0.00 | 0 | 0 | -0.05 | 28.57 | 28.57 | -0.19 | 51.28 | 13.64 | -0.05 | -110.64 | 28.57 | 36 | 0.0 | 0.0 | 0 | -100.0 | 0 |
| 25Q4 (7) | 0.52 | -5.45 | 26.83 | 0.36 | 2.86 | 33.33 | 0.25 | 0.0 | 4.17 | 0.02 | 0.0 | -33.33 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.02 | -33.33 | -66.67 | 0.12 | -20.0 | 100.0 | 0.03 | -70.0 | 160.0 | -0.02 | -120.0 | 60.0 | 0.05 | 400.0 | 400.0 | 0.00 | -100.0 | 0 | -0.07 | -125.93 | 53.33 | -0.39 | -178.57 | -25.81 | 0.47 | -12.96 | 461.54 | 36 | 0.0 | 0.0 | 0.04 | -66.67 | 300.0 |
| 25Q3 (6) | 0.55 | 12.24 | 25.0 | 0.35 | 9.38 | 16.67 | 0.25 | 0.0 | 8.7 | 0.02 | 0.0 | -50.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0.02 | 0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0.03 | 127.27 | 160.0 | 0.15 | -11.76 | 66.67 | 0.1 | 0.0 | 0 | 0.1 | -16.67 | 900.0 | 0.01 | 133.33 | 0 | 5.82 | 0 | 0 | 0.27 | -20.59 | 1250.0 | -0.14 | 0.0 | 36.36 | 0.54 | 100.0 | 2600.0 | 36 | 0.0 | 0.0 | 0.12 | 0.0 | 300.0 |
| 25Q2 (5) | 0.49 | 8.89 | 13.95 | 0.32 | 10.34 | 14.29 | 0.25 | 4.17 | 13.64 | 0.02 | -33.33 | -50.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | -650.0 | -650.0 | 0.17 | 240.0 | 88.89 | 0.1 | 433.33 | 900.0 | 0.12 | 500.0 | 1100.0 | -0.03 | 0 | -400.0 | 0.00 | 0 | -100.0 | 0.34 | 585.71 | 1600.0 | -0.14 | 36.36 | 36.36 | 0.27 | 485.71 | 0 | 36 | 0.0 | 0.0 | 0.12 | 0 | 200.0 |
| 25Q1 (4) | 0.45 | 9.76 | 0.0 | 0.29 | 7.41 | 0.0 | 0.24 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | -66.67 | 0.0 | 0.05 | -16.67 | 0.0 | -0.03 | 40.0 | 0.0 | -0.03 | 40.0 | 0.0 | 0 | -100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.07 | 53.33 | 0.0 | -0.22 | 29.03 | 0.0 | -0.07 | 46.15 | 0.0 | 36 | 0.0 | 0.0 | 0 | 100.0 | 0.0 |
| 24Q4 (3) | 0.41 | -6.82 | 0.0 | 0.27 | -10.0 | 0.0 | 0.24 | 4.35 | 0.0 | 0.03 | -25.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.06 | 220.0 | 0.0 | 0.06 | -33.33 | 0.0 | -0.05 | 0 | 0.0 | -0.05 | -600.0 | 0.0 | 0.01 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.15 | -850.0 | 0.0 | -0.31 | -40.91 | 0.0 | -0.13 | -750.0 | 0.0 | 36 | 0.0 | 0.0 | -0.02 | -166.67 | 0.0 |
| 24Q3 (2) | 0.44 | 2.33 | 0.0 | 0.3 | 7.14 | 0.0 | 0.23 | 4.55 | 0.0 | 0.04 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.05 | -350.0 | 0.0 | 0.09 | 0.0 | 0.0 | 0 | -100.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0.0 | 0.00 | -100.0 | 0.0 | 0.02 | 0.0 | 0.0 | -0.22 | 0.0 | 0.0 | 0.02 | 0 | 0.0 | 36 | 0.0 | 0.0 | 0.03 | -25.0 | 0.0 |
| 24Q2 (1) | 0.43 | 0.0 | 0.0 | 0.28 | 0.0 | 0.0 | 0.22 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 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 | 0.02 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 41.75 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | -0.22 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 36 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 |