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) | 1.35 | -12.34 | 0.93 | 3.33 | 2.16 | -3.57 | 0.18 | -10.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.64 | 23.08 | -1.1 | 0 | -0.58 | 0 | 0 | 0 | 0.00 | 0 | -0.29 | 0 | -0.61 | 0 | 0.00 | 0 | 199 | 0.0 | -0.61 | 0 |
| 2024 (4) | 1.54 | -4.94 | 0.9 | -5.26 | 2.24 | 18.52 | 0.2 | 11.11 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.26 | 13.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.52 | 8.33 | -1.09 | 0 | -0.74 | 0 | 0 | 0 | 0.00 | 0 | -0.37 | 0 | -0.63 | 0 | 0.00 | 0 | 199 | 0.0 | -0.55 | 0 |
| 2023 (3) | 1.62 | 20.0 | 0.95 | 21.79 | 1.89 | -11.68 | 0.18 | 50.0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.23 | -4.17 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.48 | 14.29 | -0.74 | 0 | -0.47 | 0 | 0 | 0 | 0.00 | 0 | -0.24 | 0 | -0.48 | 0 | 0.00 | 0 | 199 | 0.0 | -0.21 | 0 |
| 2022 (2) | 1.35 | -20.12 | 0.78 | -14.29 | 2.14 | 1.9 | 0.12 | 33.33 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.24 | 14.29 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.42 | 13.51 | -1.15 | 0 | -0.79 | 0 | 0 | 0 | 0.00 | 0 | -0.40 | 0 | -0.61 | 0 | 0.00 | 0 | 199 | 1.53 | -0.62 | 0 |
| 2021 (1) | 1.69 | 83.7 | 0.91 | 97.83 | 2.1 | -2.78 | 0.09 | 50.0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | 0.21 | 50.0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.37 | -31.48 | -0.96 | 0 | -0.78 | 0 | 0 | 0 | 0.00 | 0 | -0.40 | 0 | -0.58 | 0 | 0.00 | 0 | 196 | 19.51 | -0.42 | 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) | 0.35 | 6.06 | 12.9 | 0.22 | -18.52 | 4.76 | 0.45 | -6.25 | 4.65 | 0.05 | 0.0 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -50.0 | 20.0 | -0.27 | 12.9 | 3.57 | -0.16 | 5.88 | -6.67 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.08 | 11.11 | -14.29 | -0.11 | 26.67 | -10.0 | -0.08 | 72.41 | -14.29 | 199 | 0.0 | 0.0 | -0.15 | 21.05 | 6.25 |
| 25Q4 (7) | 0.33 | -17.5 | -10.81 | 0.27 | 12.5 | 42.11 | 0.48 | -27.27 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.12 | -65.71 | 20.0 | -0.31 | -106.67 | -55.0 | -0.17 | -240.0 | 10.53 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.09 | -350.0 | 0.0 | -0.15 | 25.0 | 0.0 | -0.29 | -38.1 | 21.62 | 199 | 0.0 | 0.0 | -0.19 | -850.0 | -171.43 |
| 25Q3 (6) | 0.4 | 29.03 | 0.0 | 0.24 | 14.29 | 0.0 | 0.66 | 13.79 | -5.71 | 0.05 | 25.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.29 | 1350.0 | 16.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 100.0 | 0 | 0.35 | 191.67 | 16.67 | -0.15 | 58.33 | 37.5 | -0.05 | 77.27 | 54.55 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.02 | 81.82 | 66.67 | -0.20 | -17.65 | 4.76 | -0.21 | -16.67 | 25.0 | 199 | 0.0 | 0.0 | -0.02 | 91.67 | 81.82 |
| 25Q2 (5) | 0.31 | 0.0 | -29.55 | 0.21 | 0.0 | -8.7 | 0.58 | 34.88 | 13.73 | 0.04 | 0.0 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.0 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0.12 | 140.0 | 71.43 | -0.36 | -28.57 | -56.52 | -0.22 | -46.67 | -37.5 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.11 | -57.14 | -37.5 | -0.17 | -70.0 | -41.67 | -0.18 | -157.14 | 18.18 | 199 | 0.0 | 0.0 | -0.24 | -50.0 | -140.0 |
| 25Q1 (4) | 0.31 | -16.22 | 0.0 | 0.21 | 10.53 | 0.0 | 0.43 | -10.42 | 0.0 | 0.04 | -20.0 | 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 | 0.05 | -50.0 | 0.0 | -0.28 | -40.0 | 0.0 | -0.15 | 21.05 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.07 | 22.22 | 0.0 | -0.10 | 33.33 | 0.0 | -0.07 | 81.08 | 0.0 | 199 | 0.0 | 0.0 | -0.16 | -128.57 | 0.0 |
| 24Q4 (3) | 0.37 | -7.5 | 0.0 | 0.19 | -20.83 | 0.0 | 0.48 | -31.43 | 0.0 | 0.05 | 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 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.1 | -66.67 | 0.0 | -0.2 | 16.67 | 0.0 | -0.19 | -72.73 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.09 | -50.0 | 0.0 | -0.15 | 28.57 | 0.0 | -0.37 | -32.14 | 0.0 | 199 | 0.0 | 0.0 | -0.07 | 36.36 | 0.0 |
| 24Q3 (2) | 0.4 | -9.09 | 0.0 | 0.24 | 4.35 | 0.0 | 0.7 | 37.25 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.25 | 1150.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.3 | 328.57 | 0.0 | -0.24 | -4.35 | 0.0 | -0.11 | 31.25 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.06 | 25.0 | 0.0 | -0.21 | -75.0 | 0.0 | -0.28 | -27.27 | 0.0 | 199 | 0.0 | 0.0 | -0.11 | -10.0 | 0.0 |
| 24Q2 (1) | 0.44 | 0.0 | 0.0 | 0.23 | 0.0 | 0.0 | 0.51 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 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 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | -0.23 | 0.0 | 0.0 | -0.16 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.08 | 0.0 | 0.0 | -0.12 | 0.0 | 0.0 | -0.22 | 0.0 | 0.0 | 199 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 |