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) | 30.47 | -47.32 | 37.1 | -27.91 | 8.66 | -0.12 | 0.76 | -15.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.86 | 0 | -12.43 | 0 | -12.47 | 0 | 0.03 | -98.93 | 0.00 | 0 | -0.77 | 0 | -0.94 | 0 | 0.00 | 0 | 1627 | 0.0 | 1.5 | 0 |
| 2024 (4) | 57.84 | -53.79 | 51.46 | -63.97 | 8.67 | -28.47 | 0.9 | 125.0 | 4.21 | 22.03 | 0.41 | 10.81 | 2.09 | 8.85 | 0.22 | 22.22 | 0.42 | -35.38 | 0.38 | 660.0 | 0.03 | -93.18 | 0.38 | 123.53 | -16.37 | 0 | -18.66 | 0 | -21.34 | 0 | 2.8 | 26.13 | 0.00 | 0 | -1.31 | 0 | -0.31 | 0 | 0.00 | 0 | 1627 | 0.0 | -1.98 | 0 |
| 2023 (3) | 125.16 | -31.91 | 142.84 | -13.41 | 12.12 | -13.61 | 0.4 | 263.64 | 3.45 | 18.15 | 0.37 | 117.65 | 1.92 | -3.52 | 0.18 | -5.26 | 0.65 | -48.82 | 0.05 | -85.29 | 0.44 | -82.81 | 0.17 | -92.44 | -7.13 | 0 | -36.93 | 0 | -38.89 | 0 | 2.22 | 2675.0 | 0.00 | 0 | -2.39 | 0 | -1.95 | 0 | 0.00 | 0 | 1627 | 0.0 | -21.06 | 0 |
| 2022 (2) | 183.82 | 28.53 | 164.97 | 21.53 | 14.03 | -3.04 | 0.11 | 120.0 | 2.92 | -21.72 | 0.17 | 0.0 | 1.99 | -1.97 | 0.19 | 35.71 | 1.27 | 78.87 | 0.34 | 0 | 2.56 | 0 | 2.25 | 1507.14 | 4.64 | 0 | 9.46 | 0 | 9.94 | 0 | 0.08 | 700.0 | 0.81 | 0 | 0.61 | 0 | 0.33 | 0 | 0.00 | 0 | 1627 | 6.62 | 24.46 | 870.63 |
| 2021 (1) | 143.02 | 14.32 | 135.74 | 1.39 | 14.47 | -17.78 | 0.05 | -72.22 | 3.73 | -40.22 | 0.17 | -39.29 | 2.03 | 95.19 | 0.14 | -84.27 | 0.71 | -54.19 | -1.09 | 0 | -0.89 | 0 | 0.14 | 0 | -5.2 | 0 | -13.41 | 0 | -12.88 | 0 | 0.01 | -99.77 | 0.00 | 0 | -0.84 | 0 | -0.47 | 0 | 0.00 | 0 | 1526 | -42.65 | 2.52 | 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) | 5.2 | -15.99 | -46.88 | 7.57 | 2.99 | -26.5 | 2.13 | -22.55 | 5.97 | 0.14 | -39.13 | 7.69 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0 | 100.0 | 100.0 | 22.07 | 1237.58 | 2923.29 | 17.57 | 877.43 | 1081.56 | 17.46 | 872.57 | 1075.42 | 0.11 | 1000.0 | 0 | 0.61 | 0 | 0 | 1.07 | 864.29 | 1072.73 | -0.28 | -16.67 | -86.67 | 1.07 | 238.96 | 1072.73 | 1627 | 0.0 | 0.0 | 20.84 | 1943.14 | 979.79 |
| 25Q4 (7) | 6.19 | -16.8 | -61.09 | 7.35 | -28.01 | -24.77 | 2.75 | 40.31 | 35.47 | 0.23 | 53.33 | -34.29 | 1.06 | 34.18 | -41.44 | 0.1 | 0.0 | 0.0 | 0.56 | 0.0 | 5.66 | 0 | -100.0 | 0 | 2.64 | 5180.0 | 2100.0 | 0 | 0 | 0 | -0.01 | 0 | -133.33 | -0.17 | -112.5 | -170.83 | 1.65 | 157.81 | 147.41 | -2.26 | 44.88 | -453.12 | -2.26 | 45.01 | -5.61 | 0.01 | 0.0 | -99.64 | 0.00 | 0 | 0 | -0.14 | 44.0 | -7.69 | -0.24 | 17.24 | -400.0 | -0.77 | -22.22 | 41.22 | 1627 | 0.0 | 0.0 | 1.02 | 256.92 | -79.35 |
| 25Q3 (6) | 7.44 | 5.53 | -44.14 | 10.21 | 10.5 | -22.24 | 1.96 | 1.03 | -6.67 | 0.15 | -40.0 | 7.14 | 0.79 | 17.91 | -7.06 | 0.1 | 0.0 | -9.09 | 0.56 | 0.0 | 7.69 | 0.14 | 0 | 16.67 | 0.05 | -68.75 | -64.29 | 0 | 0 | -100.0 | 0 | 0 | 0 | -0.08 | -172.73 | 71.43 | 0.64 | 500.0 | 110.46 | -4.1 | 4.43 | 48.94 | -4.11 | 4.64 | 48.88 | 0.01 | 0.0 | 0.0 | 0.00 | 0 | 0 | -0.25 | 3.85 | 48.98 | -0.29 | -11.54 | -141.67 | -0.63 | -70.27 | 46.61 | 1627 | 0.0 | 0.0 | -0.65 | 18.75 | 82.38 |
| 25Q2 (5) | 7.05 | -27.99 | -48.54 | 9.24 | -10.29 | -28.81 | 1.94 | -3.48 | -7.18 | 0.25 | 92.31 | -19.35 | 0.67 | -24.72 | -1.47 | 0.1 | -9.09 | 0.0 | 0.56 | 0.0 | 7.69 | 0 | 0 | -100.0 | 0.16 | 128.57 | 300.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.11 | 257.14 | 184.62 | -0.16 | -121.92 | 97.73 | -4.29 | -139.66 | 49.17 | -4.31 | -140.78 | 48.81 | 0.01 | 0 | 0.0 | 0.00 | 0 | 0 | -0.26 | -136.36 | 50.0 | -0.26 | -73.33 | -225.0 | -0.37 | -236.36 | 46.38 | 1627 | 0.0 | 0.0 | -0.8 | -141.45 | 81.44 |
| 25Q1 (4) | 9.79 | -38.47 | 0.0 | 10.3 | 5.42 | 0.0 | 2.01 | -0.99 | 0.0 | 0.13 | -62.86 | 0.0 | 0.89 | -50.83 | 0.0 | 0.11 | 10.0 | 0.0 | 0.56 | 5.66 | 0.0 | 0 | 0 | 0.0 | 0.07 | -41.67 | 0.0 | 0 | 0 | 0.0 | 0.79 | 2533.33 | 0.0 | -0.07 | -129.17 | 0.0 | 0.73 | 120.98 | 0.0 | -1.79 | -379.69 | 0.0 | -1.79 | 16.36 | 0.0 | 0 | -100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.11 | 15.38 | 0.0 | -0.15 | -287.5 | 0.0 | -0.11 | 91.6 | 0.0 | 1627 | 0.0 | 0.0 | 1.93 | -60.93 | 0.0 |
| 24Q4 (3) | 15.91 | 19.44 | 0.0 | 9.77 | -25.59 | 0.0 | 2.03 | -3.33 | 0.0 | 0.35 | 150.0 | 0.0 | 1.81 | 112.94 | 0.0 | 0.1 | -9.09 | 0.0 | 0.53 | 1.92 | 0.0 | 0 | -100.0 | 0.0 | 0.12 | -14.29 | 0.0 | 0 | -100.0 | 0.0 | 0.03 | 0 | 0.0 | 0.24 | 185.71 | 0.0 | -3.48 | 43.14 | 0.0 | 0.64 | 107.97 | 0.0 | -2.14 | 73.38 | 0.0 | 2.78 | 27700.0 | 0.0 | 0.00 | 0 | 0.0 | -0.13 | 73.47 | 0.0 | 0.08 | 166.67 | 0.0 | -1.31 | -11.02 | 0.0 | 1627 | 0.0 | 0.0 | 4.94 | 233.88 | 0.0 |
| 24Q3 (2) | 13.32 | -2.77 | 0.0 | 13.13 | 1.16 | 0.0 | 2.1 | 0.48 | 0.0 | 0.14 | -54.84 | 0.0 | 0.85 | 25.0 | 0.0 | 0.11 | 10.0 | 0.0 | 0.52 | 0.0 | 0.0 | 0.12 | 200.0 | 0.0 | 0.14 | 250.0 | 0.0 | 0.25 | 0 | 0.0 | 0 | 0 | 0.0 | -0.28 | -115.38 | 0.0 | -6.12 | 13.31 | 0.0 | -8.03 | 4.86 | 0.0 | -8.04 | 4.51 | 0.0 | 0.01 | 0.0 | 0.0 | 0.00 | 0 | 0.0 | -0.49 | 5.77 | 0.0 | -0.12 | -50.0 | 0.0 | -1.18 | -71.01 | 0.0 | 1627 | 0.0 | 0.0 | -3.69 | 14.39 | 0.0 |
| 24Q2 (1) | 13.7 | 0.0 | 0.0 | 12.98 | 0.0 | 0.0 | 2.09 | 0.0 | 0.0 | 0.31 | 0.0 | 0.0 | 0.68 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.52 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.13 | 0.0 | 0.0 | -7.06 | 0.0 | 0.0 | -8.44 | 0.0 | 0.0 | -8.42 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.52 | 0.0 | 0.0 | -0.08 | 0.0 | 0.0 | -0.69 | 0.0 | 0.0 | 1627 | 0.0 | 0.0 | -4.31 | 0.0 | 0.0 |