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) | 3.88 | -7.84 | 3.28 | -6.55 | 1.3 | 0.78 | 0.02 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 0 | -0.75 | 0 | -0.6 | 0 | -0.14 | 0 | 0.00 | 0 | -1.27 | 0 | -1.17 | 0 | 0.00 | 0 | 48 | 11.63 | -0.51 | 0 |
| 2024 (4) | 4.21 | 0.72 | 3.51 | -1.96 | 1.29 | -5.84 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | 0 | 0 | 0.01 | -87.5 | 0 | 0 | 0 | 0 | 0.17 | 0 | 0.25 | 92.31 | -0.34 | 0 | -0.29 | 0 | -0.06 | 0 | 0.00 | 0 | -0.66 | 0 | -1.12 | 0 | 0.00 | 0 | 43 | 0.0 | -0.04 | 0 |
| 2023 (3) | 4.18 | -26.02 | 3.58 | -17.89 | 1.37 | -4.2 | 0.04 | 100.0 | 0 | 0 | 0 | 0 | 0.03 | -25.0 | 0 | 0 | 0.08 | 300.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | -73.47 | -0.63 | 0 | -0.49 | 0 | -0.14 | 0 | 0.00 | 0 | -1.13 | 0 | -1.29 | 0 | 0.00 | 0 | 43 | 0.0 | -0.3 | 0 |
| 2022 (2) | 5.65 | -42.64 | 4.36 | -35.6 | 1.43 | -9.49 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | 0 | 0 | 0.02 | -50.0 | 0 | 0 | 0 | 0 | 0.43 | 0 | 0.49 | 0 | 0.34 | -75.89 | 0.29 | -74.11 | 0.05 | -82.14 | 15.38 | -22.91 | 0.66 | -74.62 | -0.42 | 0 | 0.00 | 0 | 43 | 0.0 | 0.64 | -62.13 |
| 2021 (1) | 9.85 | -62.36 | 6.77 | -50.91 | 1.58 | -44.95 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | 0.03 | -25.0 | 0.05 | 0 | 0.04 | 0 | 0 | 0 | 0 | 0 | -0.22 | 0 | -0.09 | 0 | 1.41 | -84.66 | 1.12 | -84.78 | 0.28 | -84.7 | 19.95 | 0.35 | 2.60 | -84.71 | 2.52 | -84.25 | 0.00 | 0 | 43 | 0.0 | 1.69 | -82.04 |
| 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) | 0.93 | -1.06 | 1.09 | 0.81 | -2.41 | -2.41 | 0.34 | 6.25 | -5.56 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -42.86 | 33.33 | 0.06 | -25.0 | 20.0 | -0.15 | -15.38 | 31.82 | -0.12 | -50.0 | 36.84 | -0.03 | 40.0 | 0.0 | 0.00 | 0 | 0 | -0.26 | -62.5 | 42.22 | -0.38 | -15.15 | 24.0 | -0.26 | 79.53 | 42.22 | 48 | 0.0 | 11.63 | -0.1 | -42.86 | 33.33 |
| 25Q4 (7) | 0.94 | -6.93 | -21.01 | 0.83 | 2.47 | -15.31 | 0.32 | -3.03 | -3.03 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 800.0 | 40.0 | 0.08 | 0 | 33.33 | -0.13 | -8.33 | -116.67 | -0.08 | 27.27 | -60.0 | -0.05 | -400.0 | -400.0 | 0.00 | 0 | 0 | -0.16 | 30.43 | -33.33 | -0.33 | -43.48 | -43.48 | -1.27 | -14.41 | -92.42 | 48 | 0.0 | 11.63 | -0.07 | 0.0 | -800.0 |
| 25Q3 (6) | 1.01 | 0.0 | -5.61 | 0.81 | 0.0 | -3.57 | 0.33 | 10.0 | -2.94 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 94.44 | 0 | 0 | 100.0 | -100.0 | -0.12 | 55.56 | -20.0 | -0.11 | 50.0 | -37.5 | -0.01 | 80.0 | 0.0 | 0.00 | 0 | 0 | -0.23 | 55.77 | -21.05 | -0.23 | -130.0 | -21.05 | -1.11 | -15.63 | -105.56 | 48 | 11.63 | 11.63 | -0.07 | 68.18 | -250.0 |
| 25Q2 (5) | 1.01 | 9.78 | -4.72 | 0.81 | -2.41 | -8.99 | 0.3 | -16.67 | 3.45 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.18 | -700.0 | -400.0 | -0.17 | -440.0 | -342.86 | -0.27 | -22.73 | -440.0 | -0.22 | -15.79 | -450.0 | -0.05 | -66.67 | -400.0 | 0.00 | 0 | 0 | -0.52 | -15.56 | -477.78 | -0.10 | 80.0 | 56.52 | -0.96 | -113.33 | -174.29 | 43 | 0.0 | 0.0 | -0.22 | -46.67 | -833.33 |
| 25Q1 (4) | 0.92 | -22.69 | 0.0 | 0.83 | -15.31 | 0.0 | 0.36 | 9.09 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 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 | 0.03 | -40.0 | 0.0 | 0.05 | -16.67 | 0.0 | -0.22 | -266.67 | 0.0 | -0.19 | -280.0 | 0.0 | -0.03 | -200.0 | 0.0 | 0.00 | 0 | 0.0 | -0.45 | -275.0 | 0.0 | -0.50 | -117.39 | 0.0 | -0.45 | 31.82 | 0.0 | 43 | 0.0 | 0.0 | -0.15 | -1600.0 | 0.0 |
| 24Q4 (3) | 1.19 | 11.21 | 0.0 | 0.98 | 16.67 | 0.0 | 0.33 | -2.94 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 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 | 0.05 | 0 | 0.0 | 0.06 | 500.0 | 0.0 | -0.06 | 40.0 | 0.0 | -0.05 | 37.5 | 0.0 | -0.01 | 0.0 | 0.0 | 0.00 | 0 | 0.0 | -0.12 | 36.84 | 0.0 | -0.23 | -21.05 | 0.0 | -0.66 | -22.22 | 0.0 | 43 | 0.0 | 0.0 | 0.01 | 150.0 | 0.0 |
| 24Q3 (2) | 1.07 | 0.94 | 0.0 | 0.84 | -5.62 | 0.0 | 0.34 | 17.24 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 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 | -100.0 | 0.0 | 0.01 | -85.71 | 0.0 | -0.1 | -100.0 | 0.0 | -0.08 | -100.0 | 0.0 | -0.01 | 0.0 | 0.0 | 0.00 | 0 | 0.0 | -0.19 | -111.11 | 0.0 | -0.19 | 17.39 | 0.0 | -0.54 | -54.29 | 0.0 | 43 | 0.0 | 0.0 | -0.02 | -166.67 | 0.0 |
| 24Q2 (1) | 1.06 | 0.0 | 0.0 | 0.89 | 0.0 | 0.0 | 0.29 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 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 | 0.06 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | -0.05 | 0.0 | 0.0 | -0.04 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.09 | 0.0 | 0.0 | -0.23 | 0.0 | 0.0 | -0.35 | 0.0 | 0.0 | 43 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 |