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 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 (5) | 2.95 | -1.99 | 2.71 | 1.88 | 1.04 | -8.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0.07 | -46.15 | -0.01 | 0 | 0 | 0 | -0.03 | 0 | -0.11 | 0 | -0.91 | 0 | -0.91 | 0 | 0 | 0 | 0.00 | 0 | -2.32 | 0 | -1.86 | 0 | 0.00 | 0 | 39 | 14.71 | -0.5 | 0 |
| 2020 (4) | 3.01 | 7.12 | 2.66 | 7.69 | 1.14 | 15.15 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | 0 | 0 | 0.13 | 8.33 | -0.03 | 0 | 0 | 0 | -0.02 | 0 | -0.67 | 0 | -1.47 | 0 | -1.52 | 0 | 0 | 0 | 0.00 | 0 | -4.46 | 0 | -1.98 | 0 | 0.00 | 0 | 34 | 0.0 | -1.09 | 0 |
| 2019 (3) | 2.81 | 19.57 | 2.47 | 6.47 | 0.99 | 0.0 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | 0.04 | 100.0 | 0 | 0 | 0.12 | 500.0 | -0.01 | 0 | 0.02 | 0 | -0.03 | 0 | 0.15 | 15.38 | -0.51 | 0 | -0.4 | 0 | -0.04 | 0 | 0.00 | 0 | -1.17 | 0 | -1.28 | 0 | 0.00 | 0 | 34 | 3.03 | -0.28 | 0 |
| 2018 (2) | 2.35 | -14.86 | 2.32 | -15.64 | 0.99 | -13.16 | 0.03 | 0.0 | 0.01 | 0 | 0 | 0 | 0.02 | 0 | 0.01 | 0 | 0.02 | -71.43 | -0.03 | 0 | -0.04 | 0 | 0.12 | 0 | 0.13 | 0 | -0.83 | 0 | -0.59 | 0 | -0.24 | 0 | 0.00 | 0 | -1.80 | 0 | -1.67 | 0 | 0.00 | 0 | 33 | 10.0 | -0.66 | 0 |
| 2017 (1) | 2.76 | -28.31 | 2.75 | -20.29 | 1.14 | -5.0 | 0.03 | -40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 75.0 | -0.01 | 0 | 0 | 0 | -0.12 | 0 | -0.03 | 0 | -1.15 | 0 | -1.13 | 0 | -0.08 | 0 | 0.00 | 0 | -3.72 | 0 | -2.56 | 0 | 0.00 | 0 | 30 | 0.0 | -1.01 | 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 | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 22Q2 (8) | 0.76 | -3.8 | 16.92 | 0.72 | -6.49 | 20.0 | 0.38 | 52.0 | 52.0 | 0 | 0 | 0 | 0.1 | 233.33 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.04 | 0 | 0 | -0.01 | 0 | 0 | 0.06 | 0 | 500.0 | 0.01 | 0.0 | 200.0 | -0.78 | -3800.0 | -1460.0 | -1.12 | -348.0 | -348.0 | -1.12 | -348.0 | -348.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -2.62 | -351.72 | -322.58 | -0.79 | -49.06 | -68.09 | -3.21 | -453.45 | -179.13 | 43 | 0.0 | 7.5 | -0.89 | -790.0 | -584.62 |
| 22Q1 (7) | 0.79 | 8.22 | -1.25 | 0.77 | 11.59 | 6.94 | 0.25 | -10.71 | -13.79 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.01 | 150.0 | 0.0 | -0.02 | 50.0 | -300.0 | -0.25 | 10.71 | -31.58 | -0.25 | 10.71 | -31.58 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.58 | 20.55 | -9.43 | -0.53 | 5.36 | -12.77 | -0.58 | 75.0 | -9.43 | 43 | 10.26 | 19.44 | -0.1 | 41.18 | 0.0 |
| 21Q4 (6) | 0.73 | -5.19 | -30.48 | 0.69 | 0.0 | -23.33 | 0.28 | 27.27 | 3.7 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | -0.01 | 0.0 | 0 | -0.02 | 0 | -100.0 | -0.04 | 0.0 | 0 | -0.28 | -47.37 | -115.38 | -0.28 | -47.37 | -115.38 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.73 | -52.08 | -97.3 | -0.56 | -60.0 | -86.67 | -2.32 | -42.33 | 47.98 | 39 | -2.5 | 14.71 | -0.17 | -70.0 | -466.67 |
| 21Q3 (5) | 0.77 | 18.46 | 4.05 | 0.69 | 15.0 | 7.81 | 0.22 | -12.0 | -21.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.06 | 0 | -14.29 | 0 | 0 | 0 | -0.01 | -200.0 | 0 | 0 | 100.0 | 100.0 | -0.04 | 20.0 | 93.55 | -0.19 | 24.0 | 76.25 | -0.19 | 24.0 | 78.65 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.48 | 22.58 | 81.75 | -0.35 | 25.53 | 44.44 | -1.63 | -41.74 | 60.24 | 40 | 0.0 | 17.65 | -0.1 | 23.08 | 85.92 |
| 21Q2 (4) | 0.65 | -18.75 | 0.0 | 0.6 | -16.67 | 0.0 | 0.25 | -13.79 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | -0.01 | -200.0 | 0.0 | -0.05 | -600.0 | 0.0 | -0.25 | -31.58 | 0.0 | -0.25 | -31.58 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.62 | -16.98 | 0.0 | -0.47 | 0.0 | 0.0 | -1.15 | -116.98 | 0.0 | 40 | 11.11 | 0.0 | -0.13 | -30.0 | 0.0 |
| 21Q1 (3) | 0.8 | -23.81 | 0.0 | 0.72 | -20.0 | 0.0 | 0.29 | 7.41 | 0.0 | 0 | -100.0 | 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 | 0 | 0 | 0.0 | 0.01 | 200.0 | 0.0 | 0.01 | 0 | 0.0 | -0.19 | -46.15 | 0.0 | -0.19 | -46.15 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.53 | -43.24 | 0.0 | -0.47 | -56.67 | 0.0 | -0.53 | 88.12 | 0.0 | 36 | 5.88 | 0.0 | -0.1 | -233.33 | 0.0 |
| 20Q4 (2) | 1.05 | 41.89 | 0.0 | 0.9 | 40.62 | 0.0 | 0.27 | -3.57 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | -85.71 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | 50.0 | 0.0 | 0 | 100.0 | 0.0 | -0.13 | 83.75 | 0.0 | -0.13 | 85.39 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.37 | 85.93 | 0.0 | -0.30 | 52.38 | 0.0 | -4.46 | -8.78 | 0.0 | 34 | 0.0 | 0.0 | -0.03 | 95.77 | 0.0 |
| 20Q3 (1) | 0.74 | 0.0 | 0.0 | 0.64 | 0.0 | 0.0 | 0.28 | 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 | 0.07 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 | -0.62 | 0.0 | 0.0 | -0.8 | 0.0 | 0.0 | -0.89 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -2.63 | 0.0 | 0.0 | -0.63 | 0.0 | 0.0 | -4.10 | 0.0 | 0.0 | 34 | 0.0 | 0.0 | -0.71 | 0.0 | 0.0 |