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) | 0.99 | -22.66 | 0.87 | -23.68 | 1.03 | -11.21 | 0.09 | -52.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | -80.49 | -0.75 | 0 | -0.59 | 0 | -0.17 | 0 | 0.00 | 0 | -0.84 | 0 | -1.07 | 0 | 0.00 | 0 | 70 | 0.0 | -0.37 | 0 |
| 2024 (4) | 1.28 | 16.36 | 1.14 | -8.8 | 1.16 | -1.69 | 0.19 | -24.0 | 0.02 | -33.33 | 0.01 | 0.0 | 0.08 | 14.29 | 0 | 0 | 0.1 | -23.08 | 0.2 | 0 | 0 | 0 | 0.24 | 0 | 0.82 | 110.26 | -0.21 | 0 | -0.24 | 0 | 0.02 | 0 | 0.00 | 0 | -0.34 | 0 | -1.51 | 0 | 0.00 | 0 | 70 | 0.0 | 0.23 | 0 |
| 2023 (3) | 1.1 | -29.03 | 1.25 | -13.19 | 1.18 | 7.27 | 0.25 | 127.27 | 0.03 | 0.0 | 0.01 | -50.0 | 0.07 | 16.67 | 0 | 0 | 0.13 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.39 | -51.25 | -0.94 | 0 | -0.84 | 0 | -0.1 | 0 | 0.00 | 0 | -1.19 | 0 | -1.76 | 0 | 0.00 | 0 | 70 | 0.0 | -0.45 | 0 |
| 2022 (2) | 1.55 | -22.5 | 1.44 | -10.56 | 1.1 | -8.33 | 0.11 | 83.33 | 0.03 | 50.0 | 0.02 | 0.0 | 0.06 | 0.0 | 0 | 0 | 0.13 | -35.0 | 0 | 0 | 0 | 0 | 0.59 | 0 | 0.8 | 263.64 | -0.19 | 0 | -0.21 | 0 | 0.02 | 0 | 0.00 | 0 | -0.30 | 0 | -1.44 | 0 | 0.00 | 0 | 70 | 0.0 | 0.3 | 0 |
| 2021 (1) | 2.0 | -31.03 | 1.61 | -23.7 | 1.2 | 0.0 | 0.06 | -45.45 | 0.02 | 0.0 | 0.02 | 0.0 | 0.06 | 0.0 | 0 | 0 | 0.2 | 100.0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0.22 | 0 | -0.59 | 0 | -0.52 | 0 | -0.07 | 0 | 0.00 | 0 | -0.74 | 0 | -1.06 | 0 | 0.00 | 0 | 70 | 0.0 | -0.07 | 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) | 0.29 | 20.83 | 11.54 | 0.2 | 5.26 | -13.04 | 0.24 | 0.0 | -11.11 | 0.02 | 0.0 | -33.33 | 0 | 0 | 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 | 0.05 | -37.5 | -58.33 | -0.12 | -9.09 | 0.0 | -0.12 | -33.33 | -9.09 | 0 | 100.0 | 100.0 | 0.00 | 0 | 0 | -0.17 | -30.77 | -13.33 | -0.24 | 0.0 | 27.27 | -0.17 | 79.76 | -13.33 | 70 | 0.0 | 0.0 | -0.02 | -100.0 | 0.0 |
| 25Q4 (7) | 0.24 | -4.0 | -11.11 | 0.19 | -13.64 | -20.83 | 0.24 | -7.69 | -20.0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.02 | -60.0 | -66.67 | 0.08 | -50.0 | -73.33 | -0.11 | -37.5 | -466.67 | -0.09 | -350.0 | -1000.0 | -0.01 | 83.33 | -150.0 | 0.00 | 0 | -100.0 | -0.13 | -333.33 | -750.0 | -0.24 | 7.69 | 41.46 | -0.84 | -18.31 | -147.06 | 70 | 0.0 | 0.0 | -0.01 | -150.0 | -107.14 |
| 25Q3 (6) | 0.25 | 8.7 | -26.47 | 0.22 | 0.0 | -31.25 | 0.26 | 0.0 | -10.34 | 0.02 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 131.25 | 225.0 | 0.16 | 176.19 | 77.78 | -0.08 | 82.22 | 55.56 | -0.02 | 94.59 | 87.5 | -0.06 | 25.0 | -200.0 | 0.00 | 0 | 0 | -0.03 | 94.34 | 86.36 | -0.26 | -13.04 | 27.78 | -0.71 | -4.41 | -102.86 | 70 | 0.0 | 0.0 | 0.02 | 105.71 | 128.57 |
| 25Q2 (5) | 0.23 | -11.54 | -34.29 | 0.22 | -4.35 | -26.67 | 0.26 | -3.7 | -7.14 | 0.02 | -33.33 | -66.67 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.02 | -33.33 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.16 | -900.0 | -500.0 | -0.21 | -275.0 | -223.53 | -0.45 | -275.0 | -650.0 | -0.37 | -236.36 | -516.67 | -0.08 | -700.0 | 0 | 0.00 | 0 | 0 | -0.53 | -253.33 | -488.89 | -0.23 | 30.3 | 30.3 | -0.68 | -353.33 | -423.08 | 70 | 0.0 | 0.0 | -0.35 | -1650.0 | -683.33 |
| 25Q1 (4) | 0.26 | -3.7 | 0.0 | 0.23 | -4.17 | 0.0 | 0.27 | -10.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0.02 | -66.67 | 0.0 | 0.12 | -60.0 | 0.0 | -0.12 | -500.0 | 0.0 | -0.11 | -1200.0 | 0.0 | -0.01 | -150.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.15 | -850.0 | 0.0 | -0.33 | 19.51 | 0.0 | -0.15 | 55.88 | 0.0 | 70 | 0.0 | 0.0 | -0.02 | -114.29 | 0.0 |
| 24Q4 (3) | 0.27 | -20.59 | 0.0 | 0.24 | -25.0 | 0.0 | 0.3 | 3.45 | 0.0 | 0.03 | -25.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0.2 | 0 | 0.0 | 0 | 0 | 0.0 | 0.06 | 250.0 | 0.0 | 0.3 | 233.33 | 0.0 | 0.03 | 116.67 | 0.0 | 0.01 | 106.25 | 0.0 | 0.02 | 200.0 | 0.0 | 66.34 | 0 | 0.0 | 0.02 | 109.09 | 0.0 | -0.41 | -13.89 | 0.0 | -0.34 | 2.86 | 0.0 | 70 | 0.0 | 0.0 | 0.14 | 300.0 | 0.0 |
| 24Q3 (2) | 0.34 | -2.86 | 0.0 | 0.32 | 6.67 | 0.0 | 0.29 | 3.57 | 0.0 | 0.04 | -33.33 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | -0.04 | -200.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.04 | -200.0 | 0.0 | 0.09 | -47.06 | 0.0 | -0.18 | -200.0 | 0.0 | -0.16 | -166.67 | 0.0 | -0.02 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.22 | -144.44 | 0.0 | -0.36 | -9.09 | 0.0 | -0.35 | -169.23 | 0.0 | 70 | 0.0 | 0.0 | -0.07 | -216.67 | 0.0 |
| 24Q2 (1) | 0.35 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.28 | 0.0 | 0.0 | 0.06 | 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 | 0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.09 | 0.0 | 0.0 | -0.33 | 0.0 | 0.0 | -0.13 | 0.0 | 0.0 | 70 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 |