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) | 2.33 | 13.11 | 0.72 | -18.18 | 2.41 | -3.21 | 0.09 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.37 | 0 | -1.16 | 0 | -1.1 | 0 | -0.04 | 0 | 0.00 | 0 | -1.93 | 0 | -1.28 | 0 | 0.00 | 0 | 57 | 0.0 | -0.39 | 0 |
| 2024 (4) | 2.06 | -8.44 | 0.88 | -55.56 | 2.49 | -3.11 | 0.18 | 28.57 | 0.03 | 0.0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -0.01 | 0 | 0 | 0 | 0.29 | 0 | 0.14 | 27.27 | -1.17 | 0 | -1.19 | 0 | 0.07 | 0 | 0.00 | 0 | -2.07 | 0 | -2.33 | 0 | 0.00 | 0 | 57 | 0.0 | -0.36 | 0 |
| 2023 (3) | 2.25 | -70.0 | 1.98 | -23.85 | 2.57 | 3.21 | 0.14 | 600.0 | 0.03 | -25.0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.11 | -64.52 | -2.18 | 0 | -1.66 | 0 | -0.48 | 0 | 0.00 | 0 | -2.89 | 0 | -3.11 | 0 | 0.00 | 0 | 57 | 23.91 | -1.44 | 0 |
| 2022 (2) | 7.5 | -25.89 | 2.6 | -1.89 | 2.49 | -6.04 | 0.02 | 0 | 0.04 | 100.0 | 0.03 | -25.0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0.02 | 0 | 0 | 0 | 0.29 | 0 | 0.31 | 0 | 2.72 | -42.0 | 2.21 | -41.38 | 0.55 | -44.44 | 20.15 | -4.37 | 4.67 | -47.23 | 3.33 | -51.32 | 0.00 | 0 | 46 | 9.52 | 3.44 | -35.82 |
| 2021 (1) | 10.12 | 18.09 | 2.65 | 19.37 | 2.65 | -5.36 | 0 | 0 | 0.02 | 0 | 0.04 | 33.33 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | -0.12 | 0 | -0.13 | 0 | 4.69 | 38.35 | 3.77 | 46.69 | 0.99 | 32.0 | 21.07 | -5.05 | 8.85 | 39.81 | 6.84 | 42.8 | 0.00 | 0 | 42 | 2.44 | 5.36 | 35.7 |
| 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) | 0.52 | -27.78 | 0.0 | 0.15 | -21.05 | -21.05 | 0.52 | -13.33 | -7.14 | 0.01 | 0.0 | -66.67 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.08 | 60.0 | -33.33 | -0.06 | -500.0 | 45.45 | -0.05 | -266.67 | 50.0 | 0 | 100.0 | 0 | 0.00 | 0 | 0 | -0.09 | -280.0 | 50.0 | -0.23 | -475.0 | 41.03 | -0.09 | 95.34 | 50.0 | 57 | 0.0 | 0.0 | 0.09 | -43.75 | 28.57 |
| 25Q4 (7) | 0.72 | 35.85 | 30.91 | 0.19 | 0.0 | 5.56 | 0.6 | 3.45 | -3.23 | 0.01 | 0.0 | -75.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | -66.67 | 0.05 | 138.46 | 183.33 | -0.01 | 97.3 | 96.67 | 0.03 | 108.11 | 108.57 | -0.04 | 0 | -157.14 | 0.00 | 0 | 0 | 0.05 | 107.69 | 108.06 | -0.04 | 90.48 | 92.16 | -1.93 | 2.53 | 6.76 | 57 | 0.0 | 0.0 | 0.16 | 188.89 | 260.0 |
| 25Q3 (6) | 0.53 | -1.85 | -14.52 | 0.19 | 35.71 | -29.63 | 0.58 | -12.12 | -6.45 | 0.01 | -75.0 | -66.67 | 0.01 | 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 | 0.03 | 109.38 | 150.0 | -0.13 | 68.29 | -1200.0 | -0.37 | 44.78 | -32.14 | -0.37 | 43.94 | -37.04 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.65 | 43.97 | -38.3 | -0.42 | 4.55 | 8.7 | -1.98 | -48.87 | -36.55 | 57 | 0.0 | 0.0 | -0.18 | 59.09 | -125.0 |
| 25Q2 (5) | 0.54 | 3.85 | 25.58 | 0.14 | -26.32 | -22.22 | 0.66 | 17.86 | 10.0 | 0.04 | 33.33 | -33.33 | 0.01 | 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 | -0.32 | -900.0 | -557.14 | -0.41 | -441.67 | -1950.0 | -0.67 | -509.09 | -81.08 | -0.66 | -560.0 | -83.33 | 0 | 0 | 0 | 0.00 | 0 | 0 | -1.16 | -544.44 | -84.13 | -0.44 | -12.82 | 26.67 | -1.33 | -638.89 | -35.71 | 57 | 0.0 | 0.0 | -0.44 | -728.57 | -158.82 |
| 25Q1 (4) | 0.52 | -5.45 | 0.0 | 0.19 | 5.56 | 0.0 | 0.56 | -9.68 | 0.0 | 0.03 | -25.0 | 0.0 | 0.01 | 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 | 0.04 | -55.56 | 0.0 | 0.12 | 300.0 | 0.0 | -0.11 | 63.33 | 0.0 | -0.1 | 71.43 | 0.0 | 0 | -100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.18 | 70.97 | 0.0 | -0.39 | 23.53 | 0.0 | -0.18 | 91.3 | 0.0 | 57 | 0.0 | 0.0 | 0.07 | 170.0 | 0.0 |
| 24Q4 (3) | 0.55 | -11.29 | 0.0 | 0.18 | -33.33 | 0.0 | 0.62 | 0.0 | 0.0 | 0.04 | 33.33 | 0.0 | 0.01 | 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 | 0.09 | 250.0 | 0.0 | -0.06 | -500.0 | 0.0 | -0.3 | -7.14 | 0.0 | -0.35 | -29.63 | 0.0 | 0.07 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.62 | -31.91 | 0.0 | -0.51 | -10.87 | 0.0 | -2.07 | -42.76 | 0.0 | 57 | 0.0 | 0.0 | -0.1 | -25.0 | 0.0 |
| 24Q3 (2) | 0.62 | 44.19 | 0.0 | 0.27 | 50.0 | 0.0 | 0.62 | 3.33 | 0.0 | 0.03 | -50.0 | 0.0 | 0.01 | 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 | -0.06 | -185.71 | 0.0 | -0.01 | 50.0 | 0.0 | -0.28 | 24.32 | 0.0 | -0.27 | 25.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.47 | 25.4 | 0.0 | -0.46 | 23.33 | 0.0 | -1.45 | -47.96 | 0.0 | 57 | 0.0 | 0.0 | -0.08 | 52.94 | 0.0 |
| 24Q2 (1) | 0.43 | 0.0 | 0.0 | 0.18 | 0.0 | 0.0 | 0.6 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0.01 | 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 | 0.07 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 | -0.37 | 0.0 | 0.0 | -0.36 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.63 | 0.0 | 0.0 | -0.60 | 0.0 | 0.0 | -0.98 | 0.0 | 0.0 | 57 | 0.0 | 0.0 | -0.17 | 0.0 | 0.0 |