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) | 0.86 | 3.61 | 0.86 | 3.61 | 0.27 | 8.0 | 0.09 | -18.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | -0.38 | 0 | -0.38 | 0 | 0 | 0 | 0.00 | 0 | -0.50 | 0 | -0.37 | 0 | 0.00 | 0 | 76 | 0.0 | -0.35 | 0 |
| 2024 (4) | 0.83 | 102.44 | 0.83 | 97.62 | 0.25 | -37.5 | 0.11 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0.21 | 90.91 | -0.04 | 0 | -0.04 | 0 | 0 | 0 | 0.00 | 0 | -0.06 | 0 | -0.33 | 0 | 0.00 | 0 | 76 | 0.0 | -0.02 | 0 |
| 2023 (3) | 0.41 | -6.82 | 0.42 | -8.7 | 0.4 | 37.93 | 0.11 | 175.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 0 | -0.29 | 0 | -0.29 | 0 | 0 | 0 | 0.00 | 0 | -0.38 | 0 | -0.53 | 0 | 0.00 | 0 | 76 | 0.0 | -0.27 | 0 |
| 2022 (2) | 0.44 | -81.97 | 0.46 | -58.18 | 0.29 | -35.56 | 0.04 | 300.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | -0.31 | 0 | -0.31 | 0 | 0 | 0 | 0.00 | 0 | -0.40 | 0 | -0.39 | 0 | 0.00 | 0 | 76 | -33.33 | -0.28 | 0 |
| 2021 (1) | 2.44 | 132.38 | 1.1 | -12.7 | 0.45 | 9.76 | 0.01 | 0.0 | 0 | 0 | 0.01 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | -0.01 | 0 | -1.09 | 0 | -0.21 | 0 | -0.21 | 0 | 0 | 0 | 0.00 | 0 | -0.18 | 0 | 1.16 | 0 | 0.00 | 0 | 114 | 0.0 | 0.15 | 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) | 0.24 | 0.0 | 26.32 | 0.24 | 0.0 | 26.32 | 0.06 | -25.0 | 20.0 | 0.02 | 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 | -100.0 | -100.0 | 0.05 | 171.43 | -44.44 | -0.01 | 93.33 | -125.0 | -0.01 | 93.33 | -125.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.01 | 94.74 | -120.0 | -0.08 | 27.27 | -14.29 | -0.01 | 98.0 | -120.0 | 76 | 0.0 | 0.0 | 0 | 100.0 | -100.0 |
| 25Q4 (7) | 0.24 | 9.09 | 9.09 | 0.24 | 9.09 | 9.09 | 0.08 | 0.0 | 33.33 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | -33.33 | -0.07 | -250.0 | 0 | -0.15 | -36.36 | -114.29 | -0.15 | -36.36 | -114.29 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.19 | -35.71 | -111.11 | -0.11 | 8.33 | -22.22 | -0.50 | -61.29 | -733.33 | 76 | 0.0 | 0.0 | -0.14 | -40.0 | -133.33 |
| 25Q3 (6) | 0.22 | 4.76 | 37.5 | 0.22 | 4.76 | 37.5 | 0.08 | 33.33 | 33.33 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 133.33 | 250.0 | -0.02 | 80.0 | -118.18 | -0.11 | 31.25 | -320.0 | -0.11 | 31.25 | -320.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.14 | 33.33 | -333.33 | -0.12 | -50.0 | -50.0 | -0.31 | -82.35 | -1133.33 | 76 | 0.0 | 0.0 | -0.1 | 37.5 | -300.0 |
| 25Q2 (5) | 0.21 | 10.53 | -8.7 | 0.21 | 10.53 | -12.5 | 0.06 | 20.0 | -14.29 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | -1000.0 | -1000.0 | -0.1 | -211.11 | -350.0 | -0.16 | -500.0 | -433.33 | -0.16 | -500.0 | -433.33 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.21 | -520.0 | -600.0 | -0.08 | -14.29 | 11.11 | -0.17 | -440.0 | -466.67 | 76 | 0.0 | 0.0 | -0.16 | -420.0 | -700.0 |
| 25Q1 (4) | 0.19 | -13.64 | 0.0 | 0.19 | -13.64 | 0.0 | 0.05 | -16.67 | 0.0 | 0.02 | -33.33 | 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 | -66.67 | 0.0 | 0.09 | 0 | 0.0 | 0.04 | 157.14 | 0.0 | 0.04 | 157.14 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.05 | 155.56 | 0.0 | -0.07 | 22.22 | 0.0 | 0.05 | 183.33 | 0.0 | 76 | 0.0 | 0.0 | 0.05 | 183.33 | 0.0 |
| 24Q4 (3) | 0.22 | 37.5 | 0.0 | 0.22 | 37.5 | 0.0 | 0.06 | 0.0 | 0.0 | 0.03 | 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 | 0.03 | 250.0 | 0.0 | 0 | -100.0 | 0.0 | -0.07 | -240.0 | 0.0 | -0.07 | -240.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.09 | -250.0 | 0.0 | -0.09 | -12.5 | 0.0 | -0.06 | -300.0 | 0.0 | 76 | 0.0 | 0.0 | -0.06 | -220.0 | 0.0 |
| 24Q3 (2) | 0.16 | -30.43 | 0.0 | 0.16 | -33.33 | 0.0 | 0.06 | -14.29 | 0.0 | 0.03 | 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 | 0.11 | 175.0 | 0.0 | 0.05 | 266.67 | 0.0 | 0.05 | 266.67 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.06 | 300.0 | 0.0 | -0.08 | 11.11 | 0.0 | 0.03 | 200.0 | 0.0 | 76 | 0.0 | 0.0 | 0.05 | 350.0 | 0.0 |
| 24Q2 (1) | 0.23 | 0.0 | 0.0 | 0.24 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0.03 | 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 | 0.04 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | -0.09 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | 76 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 |