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) | 1.55 | 229.79 | 1.31 | 227.5 | 0.58 | 52.63 | 0.01 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 0 | -0.37 | 0 | -0.37 | 0 | -0.01 | 0 | 0.00 | 0 | -0.87 | 0 | -0.79 | 0 | 0.00 | 0 | 42 | 2.44 | -0.35 | 0 |
| 2024 (4) | 0.47 | 176.47 | 0.4 | 263.64 | 0.38 | 11.76 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.05 | 0 | 0.09 | 0.0 | -0.22 | 0 | -0.22 | 0 | 0 | 0 | 0.00 | 0 | -0.55 | 0 | -0.74 | 0 | 0.00 | 0 | 41 | 13.89 | -0.19 | 0 |
| 2023 (3) | 0.17 | -10.53 | 0.11 | -21.43 | 0.34 | 17.24 | 0.02 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 0 | -0.2 | 0 | -0.22 | 0 | 0.02 | 0 | 0.00 | 0 | -0.60 | 0 | -0.74 | 0 | 0.00 | 0 | 36 | -46.27 | -0.17 | 0 |
| 2022 (2) | 0.19 | -48.65 | 0.14 | -44.0 | 0.29 | -9.38 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 1.14 | 0 | -14.38 | 0 | -14.63 | 0 | -13.4 | 0 | -1.23 | 0 | 0.00 | 0 | -20.13 | 0 | 2.33 | 0 | 0.00 | 0 | 67 | 0.0 | -14.6 | 0 |
| 2021 (1) | 0.37 | 15.62 | 0.25 | 13.64 | 0.32 | 0.0 | 0 | 0 | 0.01 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.22 | 0 | 0.92 | 31.43 | 0.72 | 53.19 | 0.57 | 72.73 | 0.15 | 0.0 | 20.70 | -33.42 | 0.85 | 73.47 | -0.83 | 0 | 0.00 | 0 | 67 | 0.0 | 0.76 | 43.4 |
| 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) | 0.67 | 24.07 | 378.57 | 0.58 | 23.4 | 427.27 | 0.2 | 5.26 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0.0 | 0 | 0.01 | 200.0 | 0 | -0.1 | 16.67 | -42.86 | -0.1 | 16.67 | -42.86 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.23 | 17.86 | -35.29 | -0.26 | 0.0 | -52.94 | -0.23 | 73.56 | -35.29 | 42 | 0.0 | 0.0 | -0.07 | 36.36 | 0.0 |
| 25Q4 (7) | 0.54 | 10.2 | 260.0 | 0.47 | 14.63 | 261.54 | 0.19 | 26.67 | 111.11 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.01 | 0 | -125.0 | -0.01 | 0 | -116.67 | -0.12 | -100.0 | -1100.0 | -0.12 | -100.0 | -1100.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.28 | -100.0 | -2700.0 | -0.26 | -85.71 | -52.94 | -0.87 | -47.46 | -58.18 | 42 | 0.0 | 2.44 | -0.11 | -120.0 | 0 |
| 25Q3 (6) | 0.49 | 28.95 | 172.22 | 0.41 | 28.12 | 173.33 | 0.15 | 0.0 | 36.36 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0 | 100.0 | 100.0 | -0.06 | 50.0 | 40.0 | -0.06 | 50.0 | 40.0 | 0 | 100.0 | 0 | 0.00 | 0 | 0 | -0.14 | 50.0 | 39.13 | -0.14 | 33.33 | 33.33 | -0.59 | -31.11 | -9.26 | 42 | 0.0 | 0.0 | -0.05 | 58.33 | 44.44 |
| 25Q2 (5) | 0.38 | 171.43 | 322.22 | 0.32 | 190.91 | 357.14 | 0.15 | 50.0 | 50.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 0 | -500.0 | -0.03 | 0 | -400.0 | -0.12 | -71.43 | -71.43 | -0.12 | -71.43 | -71.43 | -0.01 | 0 | 0 | 0.00 | 0 | 0 | -0.28 | -64.71 | -64.71 | -0.21 | -23.53 | -10.53 | -0.45 | -164.71 | -45.16 | 42 | 0.0 | 0.0 | -0.12 | -71.43 | -100.0 |
| 25Q1 (4) | 0.14 | -6.67 | 0.0 | 0.11 | -15.38 | 0.0 | 0.1 | 11.11 | 0.0 | 0 | -100.0 | 0.0 | 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 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | -100.0 | 0.0 | -0.07 | -600.0 | 0.0 | -0.07 | -600.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.17 | -1600.0 | 0.0 | -0.17 | 0.0 | 0.0 | -0.17 | 69.09 | 0.0 | 42 | 2.44 | 0.0 | -0.07 | 0 | 0.0 |
| 24Q4 (3) | 0.15 | -16.67 | 0.0 | 0.13 | -13.33 | 0.0 | 0.09 | -18.18 | 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 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 300.0 | 0.0 | 0.06 | 700.0 | 0.0 | -0.01 | 90.0 | 0.0 | -0.01 | 90.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.01 | 95.65 | 0.0 | -0.17 | 19.05 | 0.0 | -0.55 | -1.85 | 0.0 | 41 | -2.38 | 0.0 | 0 | 100.0 | 0.0 |
| 24Q3 (2) | 0.18 | 100.0 | 0.0 | 0.15 | 114.29 | 0.0 | 0.11 | 10.0 | 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 | 0 | 0.0 | 0 | 0 | 0.0 | -0.02 | -300.0 | 0.0 | -0.01 | -200.0 | 0.0 | -0.1 | -42.86 | 0.0 | -0.1 | -42.86 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.23 | -35.29 | 0.0 | -0.21 | -10.53 | 0.0 | -0.54 | -74.19 | 0.0 | 42 | 0.0 | 0.0 | -0.09 | -50.0 | 0.0 |
| 24Q2 (1) | 0.09 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0.1 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.17 | 0.0 | 0.0 | -0.19 | 0.0 | 0.0 | -0.31 | 0.0 | 0.0 | 42 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 |