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) | 0.38 | 153.33 | 0.14 | 100.0 | 2.73 | 7.91 | 0.06 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 0.0 | -2.34 | 0 | -2.35 | 0 | 0.01 | 0 | 0.00 | 0 | -2.16 | 0 | -2.22 | 0 | 0.00 | 0 | 109 | 0.93 | -1.92 | 0 |
| 2024 (4) | 0.15 | 400.0 | 0.07 | 250.0 | 2.53 | -3.07 | 0.08 | -11.11 | 0.04 | 0.0 | 0 | 0 | 0.1 | -47.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0.16 | -83.33 | -2.3 | 0 | -2.3 | 0 | 0 | 0 | 0.00 | 0 | -2.12 | 0 | -2.18 | 0 | 0.00 | 0 | 108 | 0.0 | -1.9 | 0 |
| 2023 (3) | 0.03 | -90.0 | 0.02 | -87.5 | 2.61 | 3.16 | 0.09 | 80.0 | 0.04 | 33.33 | 0 | 0 | 0.19 | 0.0 | 0 | 0 | 0 | 0 | 0.74 | 0 | 0 | 0 | -0.01 | 0 | 0.96 | 405.26 | -1.64 | 0 | -1.78 | 0 | 0.15 | 0 | 0.00 | 0 | -1.65 | 0 | -2.42 | 0 | 0.00 | 0 | 108 | 9.09 | -1.27 | 0 |
| 2022 (2) | 0.3 | 500.0 | 0.16 | 700.0 | 2.53 | 27.78 | 0.05 | 66.67 | 0.03 | 0 | 0 | 0 | 0.19 | -9.52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | -13.64 | -2.2 | 0 | -2.2 | 0 | 0 | 0 | 0.00 | 0 | -2.21 | 0 | -2.12 | 0 | 0.00 | 0 | 99 | 2.06 | -1.76 | 0 |
| 2021 (1) | 0.05 | 0 | 0.02 | 0 | 1.98 | -7.48 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0.21 | 10.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.22 | -58.49 | -1.72 | 0 | -1.72 | 0 | 0 | 0 | 0.00 | 0 | -1.78 | 0 | -1.72 | 0 | 0.00 | 0 | 97 | 8.99 | -1.32 | 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) | 0.12 | 200.0 | -14.29 | 0.07 | 75.0 | 250.0 | 0.86 | -6.52 | 34.38 | 0.02 | -33.33 | 100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.05 | -50.0 | -28.57 | -0.76 | 5.0 | -72.73 | -0.76 | 5.0 | -72.73 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.67 | 9.46 | -63.41 | -0.72 | 10.0 | -60.0 | -0.67 | 68.98 | -63.41 | 113 | 3.67 | 4.63 | -0.63 | 7.35 | -85.29 |
| 25Q4 (7) | 0.04 | 0.0 | 33.33 | 0.04 | 300.0 | 100.0 | 0.92 | 26.03 | 41.54 | 0.03 | 0 | 50.0 | 0.02 | 0 | 100.0 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | -12.5 | 800.0 | 0.1 | -9.09 | 900.0 | -0.8 | -35.59 | -26.98 | -0.8 | -35.59 | -26.98 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.74 | -34.55 | -27.59 | -0.80 | -29.03 | -40.35 | -2.16 | -51.05 | -1.89 | 109 | 0.93 | 0.93 | -0.68 | -36.0 | -30.77 |
| 25Q3 (6) | 0.04 | -75.0 | 100.0 | 0.01 | -87.5 | 0.0 | 0.73 | 62.22 | 43.14 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 147.06 | 166.67 | 0.11 | 184.62 | 83.33 | -0.59 | -18.0 | -34.09 | -0.59 | -15.69 | -34.09 | 0 | -100.0 | 0 | 0.00 | 0 | 0 | -0.55 | -17.02 | -34.15 | -0.62 | -82.35 | -40.91 | -1.43 | -62.5 | 7.14 | 108 | 0.0 | 0.0 | -0.5 | -25.0 | -51.52 |
| 25Q2 (5) | 0.16 | 14.29 | 0 | 0.08 | 300.0 | 0 | 0.45 | -29.69 | -18.18 | 0.01 | 0.0 | -50.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.17 | -440.0 | -1800.0 | -0.13 | -285.71 | -360.0 | -0.5 | -13.64 | 0.0 | -0.51 | -15.91 | -2.0 | 0.01 | 0 | 0 | 0.00 | 0 | 0 | -0.47 | -14.63 | -2.17 | -0.34 | 24.44 | 30.61 | -0.88 | -114.63 | 22.12 | 108 | 0.0 | 0.0 | -0.4 | -17.65 | 0.0 |
| 25Q1 (4) | 0.14 | 366.67 | 0.0 | 0.02 | 0.0 | 0.0 | 0.64 | -1.54 | 0.0 | 0.01 | -50.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 600.0 | 0.0 | 0.07 | 600.0 | 0.0 | -0.44 | 30.16 | 0.0 | -0.44 | 30.16 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.41 | 29.31 | 0.0 | -0.45 | 21.05 | 0.0 | -0.41 | 80.66 | 0.0 | 108 | 0.0 | 0.0 | -0.34 | 34.62 | 0.0 |
| 24Q4 (3) | 0.03 | 50.0 | 0.0 | 0.02 | 100.0 | 0.0 | 0.65 | 27.45 | 0.0 | 0.02 | 0.0 | 0.0 | 0.01 | 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 | -0.01 | -133.33 | 0.0 | 0.01 | -83.33 | 0.0 | -0.63 | -43.18 | 0.0 | -0.63 | -43.18 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.58 | -41.46 | 0.0 | -0.57 | -29.55 | 0.0 | -2.12 | -37.66 | 0.0 | 108 | 0.0 | 0.0 | -0.52 | -57.58 | 0.0 |
| 24Q3 (2) | 0.02 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.51 | -7.27 | 0.0 | 0.02 | 0.0 | 0.0 | 0.01 | 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 | 0.03 | 200.0 | 0.0 | 0.06 | 20.0 | 0.0 | -0.44 | 12.0 | 0.0 | -0.44 | 12.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.41 | 10.87 | 0.0 | -0.44 | 10.2 | 0.0 | -1.54 | -36.28 | 0.0 | 108 | 0.0 | 0.0 | -0.33 | 17.5 | 0.0 |
| 24Q2 (1) | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.55 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.01 | 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 | 0.01 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | -0.5 | 0.0 | 0.0 | -0.5 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.46 | 0.0 | 0.0 | -0.49 | 0.0 | 0.0 | -1.13 | 0.0 | 0.0 | 108 | 0.0 | 0.0 | -0.4 | 0.0 | 0.0 |