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) | 2.45 | 295.16 | 1.58 | 172.41 | 1.49 | 93.51 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.27 | 58.82 | -0.36 | 0 | -0.31 | 0 | -0.02 | 0 | 0.00 | 0 | -0.78 | 0 | -1.45 | 0 | 0.00 | 0 | 40 | 2.56 | -0.02 | 0 |
| 2024 (4) | 0.62 | -4.62 | 0.58 | -21.62 | 0.77 | 1.32 | 0.03 | 50.0 | 0.01 | -50.0 | 0.01 | 0.0 | 0.04 | 0.0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.15 | 0 | 0 | 0 | 0.17 | 466.67 | -0.57 | 0 | -0.48 | 0 | 0 | 0 | 0.00 | 0 | -1.23 | 0 | -1.62 | 0 | 0.00 | 0 | 39 | 11.43 | -0.46 | 0 |
| 2023 (3) | 0.65 | -26.97 | 0.74 | -3.9 | 0.76 | 46.15 | 0.02 | 0 | 0.02 | 100.0 | 0.01 | 0.0 | 0.04 | 0.0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | -0.82 | 0 | -0.65 | 0 | 0 | 0 | 0.00 | 0 | -1.87 | 0 | -1.70 | 0 | 0.00 | 0 | 35 | 84.21 | -0.72 | 0 |
| 2022 (2) | 0.89 | 0.0 | 0.77 | 10.0 | 0.52 | 8.33 | 0 | 0 | 0.01 | 0.0 | 0.01 | 0.0 | 0.04 | 0.0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -60.0 | -0.38 | 0 | -0.28 | 0 | 0 | 0 | 0.00 | 0 | -1.49 | 0 | -0.75 | 0 | 0.00 | 0 | 19 | 0.0 | -0.29 | 0 |
| 2021 (1) | 0.89 | -4.3 | 0.7 | -5.41 | 0.48 | -7.69 | 0 | 0 | 0.01 | 0.0 | 0.01 | 0 | 0.04 | 0.0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 25.0 | -0.24 | 0 | -0.17 | 0 | 0 | 0 | 0.00 | 0 | -0.91 | 0 | -0.55 | 0 | 0.00 | 0 | 19 | -60.42 | -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) | 0.6 | -9.09 | -14.29 | 0.3 | -30.23 | -33.33 | 0.31 | -22.5 | -8.82 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 66.67 | -0.01 | 94.12 | 90.91 | -0.02 | 85.71 | 83.33 | 0.01 | 150.0 | 0.0 | 0.00 | 0 | 0 | -0.05 | 85.71 | 83.87 | -0.03 | 91.43 | 86.96 | -0.05 | 93.59 | 83.87 | 40 | 0.0 | 2.56 | 0.1 | 225.0 | 600.0 |
| 25Q4 (7) | 0.66 | 20.0 | 450.0 | 0.43 | 19.44 | 330.0 | 0.4 | 5.26 | 100.0 | 0 | 0 | -100.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.26 | 0 | 0 | 0.26 | 0 | 73.33 | 0 | 0 | 0 | 0 | 0 | -100.0 | -0.17 | 10.53 | -325.0 | -0.14 | 17.65 | -250.0 | -0.02 | 0 | 0 | 0.00 | 0 | 0 | -0.35 | 16.67 | -288.89 | -0.35 | 16.67 | 22.22 | -0.78 | -81.4 | 36.59 | 40 | 2.56 | 2.56 | -0.08 | 20.0 | -300.0 |
| 25Q3 (6) | 0.55 | 1.85 | 243.75 | 0.36 | 5.88 | 176.92 | 0.38 | 0.0 | 90.0 | 0 | -100.0 | -100.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | -0.19 | -272.73 | -18.75 | -0.17 | -241.67 | -21.43 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.42 | -235.48 | -16.67 | -0.42 | 0.0 | -10.53 | -0.43 | -4200.0 | 62.28 | 39 | 0.0 | 0.0 | -0.1 | -150.0 | 23.08 |
| 25Q2 (5) | 0.54 | -22.86 | 200.0 | 0.34 | -24.44 | 70.0 | 0.38 | 11.76 | 123.53 | 0.01 | 0 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.26 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0.29 | 1066.67 | 2800.0 | 0.11 | 200.0 | 161.11 | 0.12 | 200.0 | 180.0 | 0 | -100.0 | 0 | 0.00 | 0 | 0 | 0.31 | 200.0 | 179.49 | -0.42 | -82.61 | -5.0 | -0.01 | 96.77 | 98.73 | 39 | 0.0 | 0.0 | 0.2 | 1100.0 | 233.33 |
| 25Q1 (4) | 0.7 | 483.33 | 0.0 | 0.45 | 350.0 | 0.0 | 0.34 | 70.0 | 0.0 | 0 | -100.0 | 0.0 | 0.01 | 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 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | -0.03 | -121.43 | 0.0 | -0.11 | -175.0 | 0.0 | -0.12 | -200.0 | 0.0 | 0.01 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.31 | -244.44 | 0.0 | -0.23 | 48.89 | 0.0 | -0.31 | 74.8 | 0.0 | 39 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 |
| 24Q4 (3) | 0.12 | -25.0 | 0.0 | 0.1 | -23.08 | 0.0 | 0.2 | 0.0 | 0.0 | 0.01 | 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 | 0.15 | 0 | 0.0 | 0 | 0 | 0.0 | 0.14 | 1300.0 | 0.0 | -0.04 | 75.0 | 0.0 | -0.04 | 71.43 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.09 | 75.0 | 0.0 | -0.45 | -18.42 | 0.0 | -1.23 | -7.89 | 0.0 | 39 | 0.0 | 0.0 | -0.02 | 84.62 | 0.0 |
| 24Q3 (2) | 0.16 | -11.11 | 0.0 | 0.13 | -35.0 | 0.0 | 0.2 | 17.65 | 0.0 | 0.01 | 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 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | -0.16 | 11.11 | 0.0 | -0.14 | 6.67 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.36 | 7.69 | 0.0 | -0.38 | 5.0 | 0.0 | -1.14 | -44.3 | 0.0 | 39 | 0.0 | 0.0 | -0.13 | 13.33 | 0.0 |
| 24Q2 (1) | 0.18 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | 0.01 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | -0.18 | 0.0 | 0.0 | -0.15 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.39 | 0.0 | 0.0 | -0.40 | 0.0 | 0.0 | -0.79 | 0.0 | 0.0 | 39 | 0.0 | 0.0 | -0.15 | 0.0 | 0.0 |