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) | 0.11 | -70.27 | 0.18 | -51.35 | 0.74 | 32.14 | 0.15 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | -97.13 | -0.74 | 0 | -0.74 | 0 | 0 | 0 | 0.00 | 0 | -0.35 | 0 | -0.37 | 0 | 0.00 | 0 | 210 | 24.26 | -0.58 | 0 |
| 2024 (4) | 0.37 | -17.78 | 0.37 | -11.9 | 0.56 | -13.85 | 0.1 | 233.33 | 0.12 | 50.0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.44 | 306.67 | 1.87 | 0 | 1.74 | 8600.0 | 0.14 | 1300.0 | 7.52 | 0 | 1.02 | 10100.0 | -0.32 | 0 | 0.00 | 0 | 169 | 25.19 | 2.04 | 1469.23 |
| 2023 (3) | 0.45 | 400.0 | 0.42 | 366.67 | 0.65 | 62.5 | 0.03 | -25.0 | 0.08 | 60.0 | 0 | 0 | 0.01 | -50.0 | 0.05 | -64.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0 | -0.02 | 0 | 0.02 | 0 | 0.01 | 0 | 0.00 | 0 | 0.01 | 0 | -0.26 | 0 | 0.00 | 0 | 135 | 13.45 | 0.13 | 0 |
| 2022 (2) | 0.09 | -87.5 | 0.09 | -86.76 | 0.4 | 29.03 | 0.04 | 300.0 | 0.05 | 0 | 0 | 0 | 0.02 | 0.0 | 0.14 | 366.67 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.33 | 0 | -1.73 | 0 | -1.73 | 0 | 0 | 0 | 0.00 | 0 | -1.46 | 0 | -0.18 | 0 | 0.00 | 0 | 119 | 19.0 | -1.62 | 0 |
| 2021 (1) | 0.72 | 0.0 | 0.68 | -5.56 | 0.31 | 40.91 | 0.01 | -66.67 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | 0.75 | 0 | 0.47 | 0 | 0.42 | 0 | 0.04 | 0 | 9.50 | 0 | 0.42 | 0 | -0.15 | 0 | 0.00 | 0 | 100 | 6.38 | 0.53 | 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) | 0.05 | 0.0 | 400.0 | 0.07 | -12.5 | 600.0 | 0.14 | -12.5 | -6.67 | 0.03 | -40.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.32 | 255.56 | 1500.0 | 0.16 | 260.0 | 206.67 | 0.16 | 245.45 | 214.29 | 0.01 | 0 | 0 | 4.23 | 0 | 0 | 0.07 | 240.0 | 187.5 | -0.07 | 22.22 | 0.0 | 0.07 | 120.0 | 187.5 | 221 | 5.74 | 28.49 | 0.19 | 416.67 | 416.67 |
| 25Q4 (7) | 0.05 | -16.67 | -16.67 | 0.08 | 14.29 | 60.0 | 0.16 | -50.0 | -23.81 | 0.05 | 400.0 | 66.67 | 0.09 | 12.5 | 28.57 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0.0 | 0.0 | 0.09 | -52.63 | 550.0 | -0.1 | 28.57 | 54.55 | -0.11 | 21.43 | 69.44 | 0 | 0 | -100.0 | 0.00 | 0 | 0 | -0.05 | 16.67 | 77.27 | -0.09 | 40.0 | 40.0 | -0.35 | -12.9 | -133.98 | 209 | -5.43 | 23.67 | -0.06 | 71.43 | 57.14 |
| 25Q3 (6) | 0.06 | 0 | -25.0 | 0.07 | 250.0 | 0.0 | 0.32 | 166.67 | 255.56 | 0.01 | -83.33 | -50.0 | 0.08 | -11.11 | 300.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 126.32 | 225.0 | 0.19 | 182.61 | 337.5 | -0.14 | 61.11 | 22.22 | -0.14 | 60.0 | 17.65 | 0 | 100.0 | 0 | 0.00 | 0 | 0 | -0.06 | 62.5 | 40.0 | -0.15 | -200.0 | -275.0 | -0.31 | -24.0 | -124.8 | 221 | 0.0 | 30.77 | -0.21 | 16.0 | -40.0 |
| 25Q2 (5) | 0 | -100.0 | -100.0 | 0.02 | 100.0 | -81.82 | 0.12 | -20.0 | -7.69 | 0.06 | 100.0 | 50.0 | 0.09 | 28.57 | 350.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.19 | -1050.0 | 0 | -0.23 | -1250.0 | 14.81 | -0.36 | -140.0 | 12.2 | -0.35 | -150.0 | 14.63 | -0.01 | 0 | 0 | 0.00 | 0 | 0 | -0.16 | -100.0 | 33.33 | -0.05 | 28.57 | 16.67 | -0.25 | -212.5 | -118.52 | 221 | 28.49 | 30.77 | -0.25 | -316.67 | 34.21 |
| 25Q1 (4) | 0.01 | -83.33 | 0.0 | 0.01 | -80.0 | 0.0 | 0.15 | -28.57 | 0.0 | 0.03 | 0.0 | 0.0 | 0.07 | 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 | 0.02 | -60.0 | 0.0 | 0.02 | 200.0 | 0.0 | -0.15 | 31.82 | 0.0 | -0.14 | 61.11 | 0.0 | 0 | -100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.08 | 63.64 | 0.0 | -0.07 | 53.33 | 0.0 | -0.08 | -107.77 | 0.0 | 172 | 1.78 | 0.0 | -0.06 | 57.14 | 0.0 |
| 24Q4 (3) | 0.06 | -25.0 | 0.0 | 0.05 | -28.57 | 0.0 | 0.21 | 133.33 | 0.0 | 0.03 | 50.0 | 0.0 | 0.07 | 250.0 | 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 | 0.05 | 225.0 | 0.0 | -0.02 | 75.0 | 0.0 | -0.22 | -22.22 | 0.0 | -0.36 | -111.76 | 0.0 | 0.14 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.22 | -120.0 | 0.0 | -0.15 | -275.0 | 0.0 | 1.03 | -17.6 | 0.0 | 169 | 0.0 | 0.0 | -0.14 | 6.67 | 0.0 |
| 24Q3 (2) | 0.08 | -27.27 | 0.0 | 0.07 | -36.36 | 0.0 | 0.09 | -30.77 | 0.0 | 0.02 | -50.0 | 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 | -0.04 | 0 | 0.0 | -0.08 | 70.37 | 0.0 | -0.18 | 56.1 | 0.0 | -0.17 | 58.54 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.10 | 58.33 | 0.0 | -0.04 | 33.33 | 0.0 | 1.25 | -7.41 | 0.0 | 169 | 0.0 | 0.0 | -0.15 | 60.53 | 0.0 |
| 24Q2 (1) | 0.11 | 0.0 | 0.0 | 0.11 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | 0.04 | 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 | 0.0 | 0.0 | -0.27 | 0.0 | 0.0 | -0.41 | 0.0 | 0.0 | -0.41 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.24 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | 1.35 | 0.0 | 0.0 | 169 | 0.0 | 0.0 | -0.38 | 0.0 | 0.0 |