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) | 6.1 | -89.33 | 4.85 | -88.45 | 1.28 | -72.94 | 0.25 | 127.27 | 2.21 | 9.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -57.14 | 0 | 0 | 0 | 0 | 0 | 0 | -0.8 | 0 | -0.82 | 0 | -1.0 | 0 | 0.18 | -90.67 | 0.00 | 0 | -0.43 | 0 | -0.09 | 0 | 0.00 | 0 | 231 | 6.45 | 0.3 | -97.18 |
| 2024 (4) | 57.15 | 1003.28 | 41.98 | 926.41 | 4.73 | 307.76 | 0.11 | 57.14 | 2.01 | -7.37 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.07 | 250.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.8 | 0 | 9.64 | 0 | 7.71 | 0 | 1.93 | 3116.67 | 20.06 | 0 | 3.53 | 0 | 3.68 | 0 | 0.00 | 0 | 217 | 2.84 | 10.62 | 0 |
| 2023 (3) | 5.18 | 495.4 | 4.09 | 593.22 | 1.16 | 23.4 | 0.07 | 133.33 | 2.17 | 48.63 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | -1.33 | 0 | -1.39 | 0 | -1.46 | 0 | 0.06 | 0 | 0.00 | 0 | -0.69 | 0 | -0.06 | 0 | 0.00 | 0 | 211 | 0.0 | -0.4 | 0 |
| 2022 (2) | 0.87 | -93.95 | 0.59 | -94.51 | 0.94 | -43.03 | 0.03 | 200.0 | 1.46 | 25.86 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.06 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.78 | 0 | -1.44 | 0 | -1.44 | 0 | 0 | 0 | 0.00 | 0 | -0.68 | 0 | -0.29 | 0 | 0.00 | 0 | 211 | 0.0 | -0.64 | 0 |
| 2021 (1) | 14.39 | 554.09 | 10.75 | 514.29 | 1.65 | 85.39 | 0.01 | 0.0 | 1.16 | 17.17 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.64 | 0 | 1.35 | 0 | 1.34 | 0 | 0.01 | 0.0 | 0.80 | 0 | 0.63 | 0 | 0.86 | 0 | 0.00 | 0 | 211 | 0.0 | 2.09 | 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) | 0.22 | -40.54 | -95.35 | 0.12 | -47.83 | -96.97 | 0.25 | -21.88 | -41.86 | 0 | -100.0 | 0 | 0.64 | 0.0 | 42.22 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.35 | -29.63 | -94.44 | -0.5 | -11.11 | -433.33 | -0.5 | 20.63 | -433.33 | 0 | -100.0 | 0 | 0.00 | 0 | -100.0 | -0.22 | 18.52 | -466.67 | -0.06 | 62.5 | -142.86 | -0.22 | 48.84 | -466.67 | 231 | 0.0 | 0.0 | -0.17 | -54.55 | -148.57 |
| 25Q4 (7) | 0.37 | 27.59 | -97.17 | 0.23 | 53.33 | -97.92 | 0.32 | 39.13 | -73.33 | 0.05 | 0 | -16.67 | 0.64 | 6.67 | 45.45 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.27 | 12.9 | -145.45 | -0.45 | -15.38 | -164.29 | -0.63 | -57.5 | -194.03 | 0.17 | 0 | 750.0 | 0.00 | 0 | -100.0 | -0.27 | -58.82 | -187.1 | -0.16 | -300.0 | -147.06 | -0.43 | -168.75 | -112.11 | 231 | 0.0 | 6.45 | -0.11 | -37.5 | -112.36 |
| 25Q3 (6) | 0.29 | -58.57 | -96.69 | 0.15 | -70.0 | -97.53 | 0.23 | -23.33 | -76.04 | 0 | -100.0 | -100.0 | 0.6 | 15.38 | 22.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.31 | -675.0 | -47.62 | -0.39 | -200.0 | -125.49 | -0.4 | -207.69 | -128.99 | 0 | 0 | -100.0 | 0.00 | 0 | -100.0 | -0.17 | -183.33 | -126.56 | -0.04 | 0.0 | -105.8 | -0.16 | -1700.0 | -104.83 | 231 | 0.0 | 6.94 | -0.08 | -157.14 | -104.57 |
| 25Q2 (5) | 0.7 | -85.2 | -96.94 | 0.5 | -87.37 | -96.77 | 0.3 | -30.23 | -81.48 | 0.2 | 0 | 400.0 | 0.52 | 15.56 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 77.78 | 77.78 | -0.13 | -186.67 | -102.33 | -0.13 | -186.67 | -102.83 | 0 | 0 | -100.0 | 0.00 | -100.0 | -100.0 | -0.06 | -200.0 | -102.76 | -0.04 | -128.57 | -101.94 | 0.01 | -83.33 | -99.63 | 231 | 0.0 | 9.48 | 0.14 | -60.0 | -97.6 |
| 25Q1 (4) | 4.73 | -63.84 | 0.0 | 3.96 | -64.2 | 0.0 | 0.43 | -64.17 | 0.0 | 0 | -100.0 | 0.0 | 0.45 | 2.27 | 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 | -0.18 | -63.64 | 0.0 | 0.15 | -78.57 | 0.0 | 0.15 | -77.61 | 0.0 | 0 | -100.0 | 0.0 | 0.51 | -84.73 | 0.0 | 0.06 | -80.65 | 0.0 | 0.14 | -58.82 | 0.0 | 0.06 | -98.31 | 0.0 | 231 | 6.45 | 0.0 | 0.35 | -60.67 | 0.0 |
| 24Q4 (3) | 13.08 | 49.14 | 0.0 | 11.06 | 82.21 | 0.0 | 1.2 | 25.0 | 0.0 | 0.06 | 500.0 | 0.0 | 0.44 | -10.2 | 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 | 0.0 | -0.11 | 47.62 | 0.0 | 0.7 | -54.25 | 0.0 | 0.67 | -51.45 | 0.0 | 0.02 | -86.67 | 0.0 | 3.34 | -66.93 | 0.0 | 0.31 | -51.56 | 0.0 | 0.34 | -50.72 | 0.0 | 3.55 | 7.25 | 0.0 | 217 | 0.46 | 0.0 | 0.89 | -49.14 | 0.0 |
| 24Q3 (2) | 8.77 | -61.65 | 0.0 | 6.07 | -60.81 | 0.0 | 0.96 | -40.74 | 0.0 | 0.01 | -75.0 | 0.0 | 0.49 | -5.77 | 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 | -0.21 | -16.67 | 0.0 | 1.53 | -72.58 | 0.0 | 1.38 | -69.93 | 0.0 | 0.15 | -85.0 | 0.0 | 10.10 | -43.45 | 0.0 | 0.64 | -70.51 | 0.0 | 0.69 | -66.5 | 0.0 | 3.31 | 23.51 | 0.0 | 216 | 2.37 | 0.0 | 1.75 | -70.03 | 0.0 |
| 24Q2 (1) | 22.87 | 0.0 | 0.0 | 15.49 | 0.0 | 0.0 | 1.62 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.52 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.18 | 0.0 | 0.0 | 5.58 | 0.0 | 0.0 | 4.59 | 0.0 | 0.0 | 1.0 | 0.0 | 0.0 | 17.86 | 0.0 | 0.0 | 2.17 | 0.0 | 0.0 | 2.06 | 0.0 | 0.0 | 2.68 | 0.0 | 0.0 | 211 | 0.0 | 0.0 | 5.84 | 0.0 | 0.0 |