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) | 0.29 | -61.84 | 0.21 | -60.38 | 1.1 | 15.79 | 0.14 | -36.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -96.0 | -1.01 | 0 | -0.57 | 0 | -0.23 | 0 | 0.00 | 0 | -0.70 | 0 | -0.71 | 0 | 0.00 | 0 | 82 | 0.0 | -0.45 | 0 |
| 2024 (4) | 0.76 | 16.92 | 0.53 | -14.52 | 0.95 | 17.28 | 0.22 | 69.23 | 0.25 | 19.05 | 0.01 | 0.0 | 0.3 | -11.76 | 0 | 0 | 0.1 | -9.09 | -0.12 | 0 | 0 | 0 | 0.07 | 0 | 0.25 | 127.27 | -0.47 | 0 | -0.46 | 0 | 0.12 | 0 | 0.00 | 0 | -0.56 | 0 | -0.87 | 0 | 0.00 | 0 | 82 | 0.0 | 0.01 | 0 |
| 2023 (3) | 0.65 | -47.58 | 0.62 | -48.76 | 0.81 | 8.0 | 0.13 | 116.67 | 0.21 | 16.67 | 0.01 | 0.0 | 0.34 | -5.56 | 0 | 0 | 0.11 | 83.33 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.11 | -45.0 | -0.67 | 0 | -0.49 | 0 | -0.05 | 0 | 0.00 | 0 | -0.60 | 0 | -0.73 | 0 | 0.00 | 0 | 82 | 0.0 | -0.24 | 0 |
| 2022 (2) | 1.24 | -35.75 | 1.21 | -31.64 | 0.75 | 19.05 | 0.06 | -57.14 | 0.18 | 100.0 | 0.01 | 0.0 | 0.36 | 33.33 | 0 | 0 | 0.06 | -14.29 | 0 | 0 | 0 | 0 | 0.16 | 0 | 0.2 | -28.57 | -0.52 | 0 | -0.48 | 0 | 0.02 | 0 | 0.00 | 0 | -0.58 | 0 | -0.83 | 0 | 0.00 | 0 | 82 | 1.23 | -0.12 | 0 |
| 2021 (1) | 1.93 | -26.89 | 1.77 | -26.86 | 0.63 | 18.87 | 0.14 | -6.67 | 0.09 | 28.57 | 0.01 | 0.0 | 0.27 | 170.0 | 0 | 0 | 0.07 | 75.0 | 0 | 0 | 0 | 0 | -0.04 | 0 | 0.28 | 47.37 | -0.19 | 0 | -0.13 | 0 | -0.02 | 0 | 0.00 | 0 | -0.16 | 0 | -0.50 | 0 | 0.00 | 0 | 81 | 1.25 | 0.12 | -29.41 |
| 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) | 0.09 | 50.0 | -18.18 | 0.07 | 40.0 | 16.67 | 0.26 | -13.33 | -21.21 | 0.03 | -25.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.05 | -70.59 | -50.0 | -0.19 | -58.33 | 0.0 | -0.12 | -140.0 | 7.69 | -0.03 | 0.0 | 0.0 | 0.00 | 0 | 0 | -0.15 | -150.0 | 6.25 | -0.21 | 22.22 | 25.0 | -0.15 | 78.57 | 6.25 | 82 | 0.0 | 0.0 | -0.04 | -300.0 | 33.33 |
| 25Q4 (7) | 0.06 | 0.0 | -87.76 | 0.05 | 0.0 | -84.85 | 0.3 | 36.36 | 11.11 | 0.04 | 0.0 | -33.33 | 0.05 | -28.57 | -16.67 | 0 | 0 | 0 | 0.08 | 14.29 | 14.29 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | -15.38 | 57.14 | 0.17 | 54.55 | 54.55 | -0.12 | -20.0 | 0 | -0.05 | 0.0 | 64.29 | -0.03 | -200.0 | -115.79 | 0.00 | 0 | 0 | -0.06 | 0.0 | 64.71 | -0.27 | -35.0 | 10.0 | -0.70 | -9.37 | -25.0 | 82 | 0.0 | 0.0 | 0.02 | -60.0 | -85.71 |
| 25Q3 (6) | 0.06 | -14.29 | -40.0 | 0.05 | -16.67 | -44.44 | 0.22 | -8.33 | -8.33 | 0.04 | 33.33 | -42.86 | 0.07 | 40.0 | 0.0 | 0 | 0 | 0 | 0.07 | 0.0 | 0.0 | 0 | 0 | 0 | 0.02 | 100.0 | -71.43 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.13 | 132.5 | 30.0 | 0.11 | 129.73 | 0.0 | -0.1 | 83.33 | 9.09 | -0.05 | 85.71 | 28.57 | -0.01 | 93.75 | 0.0 | 0.00 | 0 | 0 | -0.06 | 85.71 | 33.33 | -0.20 | -1100.0 | 9.09 | -0.64 | -10.34 | -64.1 | 82 | 0.0 | 0.0 | 0.05 | 110.87 | 400.0 |
| 25Q2 (5) | 0.07 | -36.36 | -22.22 | 0.06 | 0.0 | -14.29 | 0.24 | -27.27 | -4.0 | 0.03 | 0.0 | -40.0 | 0.05 | 25.0 | -28.57 | 0 | 0 | 0 | 0.07 | 0.0 | -12.5 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.4 | -766.67 | -166.67 | -0.37 | -470.0 | -208.33 | -0.6 | -215.79 | -76.47 | -0.35 | -169.23 | -45.83 | -0.16 | -433.33 | -166.67 | 0.00 | 0 | 0 | -0.42 | -162.5 | -44.83 | 0.02 | 107.14 | 113.33 | -0.58 | -262.5 | -93.33 | 82 | 0.0 | 0.0 | -0.46 | -666.67 | -109.09 |
| 25Q1 (4) | 0.11 | -77.55 | 0.0 | 0.06 | -81.82 | 0.0 | 0.33 | 22.22 | 0.0 | 0.03 | -50.0 | 0.0 | 0.04 | -33.33 | 0.0 | 0 | 0 | 0.0 | 0.07 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.06 | -14.29 | 0.0 | 0.1 | -9.09 | 0.0 | -0.19 | 0 | 0.0 | -0.13 | 7.14 | 0.0 | -0.03 | -115.79 | 0.0 | 0.00 | 0 | 0.0 | -0.16 | 5.88 | 0.0 | -0.28 | 6.67 | 0.0 | -0.16 | 71.43 | 0.0 | 82 | 0.0 | 0.0 | -0.06 | -142.86 | 0.0 |
| 24Q4 (3) | 0.49 | 390.0 | 0.0 | 0.33 | 266.67 | 0.0 | 0.27 | 12.5 | 0.0 | 0.06 | -14.29 | 0.0 | 0.06 | -14.29 | 0.0 | 0 | 0 | 0.0 | 0.07 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | -85.71 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0.07 | -30.0 | 0.0 | 0.11 | 0.0 | 0.0 | 0 | 100.0 | 0.0 | -0.14 | -100.0 | 0.0 | 0.19 | 2000.0 | 0.0 | 0.00 | 0 | 0.0 | -0.17 | -88.89 | 0.0 | -0.30 | -36.36 | 0.0 | -0.56 | -43.59 | 0.0 | 82 | 0.0 | 0.0 | 0.14 | 1300.0 | 0.0 |
| 24Q3 (2) | 0.1 | 11.11 | 0.0 | 0.09 | 28.57 | 0.0 | 0.24 | -4.0 | 0.0 | 0.07 | 40.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.07 | -12.5 | 0.0 | 0 | 0 | 0.0 | 0.07 | 600.0 | 0.0 | -0.12 | 0 | 0.0 | 0 | 0 | 0.0 | 0.1 | 166.67 | 0.0 | 0.11 | 191.67 | 0.0 | -0.11 | 67.65 | 0.0 | -0.07 | 70.83 | 0.0 | -0.01 | 83.33 | 0.0 | 0.00 | 0 | 0.0 | -0.09 | 68.97 | 0.0 | -0.22 | -46.67 | 0.0 | -0.39 | -30.0 | 0.0 | 82 | 0.0 | 0.0 | 0.01 | 104.55 | 0.0 |
| 24Q2 (1) | 0.09 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0.25 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.08 | 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 | -0.15 | 0.0 | 0.0 | -0.12 | 0.0 | 0.0 | -0.34 | 0.0 | 0.0 | -0.24 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.29 | 0.0 | 0.0 | -0.15 | 0.0 | 0.0 | -0.30 | 0.0 | 0.0 | 82 | 0.0 | 0.0 | -0.22 | 0.0 | 0.0 |