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) | 0.59 | -6.35 | 1.36 | -2.16 | 20.91 | -8.89 | 0.3 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.91 | 0 | -22.59 | 0 | -20.53 | 0 | -0.03 | 0 | 0.00 | 0 | -15.61 | 0 | -14.86 | 0 | 0.00 | 0 | 132 | -43.59 | -20.19 | 0 |
| 2024 (4) | 0.63 | 50.0 | 1.39 | 20.87 | 22.95 | 13.84 | 0.4 | -56.99 | 0.01 | 0.0 | 0.1 | 42.86 | 0 | 0 | 0 | 0 | 0.13 | 30.0 | 0.44 | 0 | 0 | 0 | 0.25 | 92.31 | -1.25 | 0 | -24.96 | 0 | -23.1 | 0 | -0.04 | 0 | 0.00 | 0 | -9.89 | 0 | -16.55 | 0 | 0.00 | 0 | 234 | 2.18 | -22.63 | 0 |
| 2023 (3) | 0.42 | 740.0 | 1.15 | 155.56 | 20.16 | -3.22 | 0.93 | 86.0 | 0.01 | 0 | 0.07 | 75.0 | 0 | 0 | 0 | 0 | 0.1 | 150.0 | 0 | 0 | 8.8 | 0 | 0.13 | -91.72 | 8.14 | 295.15 | -12.76 | 0 | -10.46 | 0 | -0.1 | 0 | 0.00 | 0 | -4.57 | 0 | -14.09 | 0 | 0.00 | 0 | 229 | 3.15 | -10.19 | 0 |
| 2022 (2) | 0.05 | -73.68 | 0.45 | 2.27 | 20.83 | 23.25 | 0.5 | 733.33 | 0 | 0 | 0.04 | 33.33 | 0 | 0 | 0 | 0 | 0.04 | -55.56 | 0 | 0 | 0 | 0 | 1.57 | 0 | 2.06 | 0 | -19.17 | 0 | -16.14 | 0 | -0.18 | 0 | 0.00 | 0 | -7.27 | 0 | -13.79 | 0 | 0.00 | 0 | 222 | 11.56 | -16.66 | 0 |
| 2021 (1) | 0.19 | -86.52 | 0.44 | 633.33 | 16.9 | 5.62 | 0.06 | -86.05 | 0.01 | 0.0 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0.09 | 50.0 | -0.15 | 0 | 0 | 0 | -0.42 | 0 | -0.26 | 0 | -17.42 | 0 | -15.31 | 0 | -0.24 | 0 | 0.00 | 0 | -7.69 | 0 | -11.40 | 0 | 0.00 | 0 | 199 | 0.0 | -15.22 | 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) | 0.06 | -71.43 | -57.14 | 0.33 | -10.81 | 6.45 | 4.27 | -7.38 | -13.74 | 0.03 | -40.0 | -70.0 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | -0.45 | -2150.0 | -25.0 | -5.0 | -4.17 | 8.76 | -4.4 | -5.01 | 14.06 | 0.04 | 0.0 | 100.0 | 0.00 | 0 | 0 | -3.35 | -5.02 | -71.79 | -2.99 | 5.38 | 17.17 | -3.35 | 78.54 | -71.79 | 132 | 0.76 | -49.81 | -4.45 | -5.2 | 8.44 |
| 25Q4 (7) | 0.21 | 90.91 | 75.0 | 0.37 | 12.12 | 12.12 | 4.61 | -2.74 | -34.24 | 0.05 | -16.67 | -28.57 | 0.01 | 0.0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -96.43 | -66.67 | 0.45 | 0 | 0 | 0 | 0 | 0 | -0.03 | 25.0 | 0.0 | -0.02 | 94.29 | 95.35 | -4.8 | 9.77 | 37.25 | -4.19 | 10.47 | 42.45 | 0.04 | 130.77 | -60.0 | 0.00 | 0 | 0 | -3.19 | -79.21 | -2.24 | -3.16 | 3.66 | 39.11 | -15.61 | -151.37 | -57.84 | 131 | -50.19 | -44.02 | -4.23 | 10.57 | 39.83 |
| 25Q3 (6) | 0.11 | -15.38 | -52.17 | 0.33 | -8.33 | -13.16 | 4.74 | -28.18 | -8.67 | 0.06 | -25.0 | -14.29 | 0.01 | -50.0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.28 | 47.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | -128.57 | -300.0 | -0.35 | -105.88 | 23.91 | -5.32 | 24.0 | 8.28 | -4.68 | 28.33 | 9.83 | -0.13 | -425.0 | 27.78 | 0.00 | 0 | 0 | -1.78 | 28.51 | 21.59 | -3.28 | 31.95 | 8.38 | -6.21 | -40.18 | 10.0 | 263 | 0.0 | 14.85 | -4.73 | 25.75 | 9.21 |
| 25Q2 (5) | 0.13 | -7.14 | -31.58 | 0.36 | 16.13 | 9.09 | 6.6 | 33.33 | 24.29 | 0.08 | -20.0 | -27.27 | 0.02 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | 0 | 171.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 800.0 | 250.0 | -0.17 | 52.78 | 58.54 | -7.0 | -27.74 | -19.25 | -6.53 | -27.54 | -20.7 | 0.04 | 100.0 | 33.33 | 0.00 | 0 | 0 | -2.49 | -27.69 | -5.51 | -4.82 | -33.52 | -27.18 | -4.43 | -127.18 | 4.53 | 263 | 0.0 | 14.85 | -6.37 | -31.07 | -20.19 |
| 25Q1 (4) | 0.14 | 16.67 | 0.0 | 0.31 | -6.06 | 0.0 | 4.95 | -29.39 | 0.0 | 0.1 | 42.86 | 0.0 | 0 | 0 | 0.0 | 0.02 | 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 | -0.02 | 33.33 | 0.0 | -0.36 | 16.28 | 0.0 | -5.48 | 28.37 | 0.0 | -5.12 | 29.67 | 0.0 | 0.02 | -80.0 | 0.0 | 0.00 | 0 | 0.0 | -1.95 | 37.5 | 0.0 | -3.61 | 30.44 | 0.0 | -1.95 | 80.28 | 0.0 | 263 | 12.39 | 0.0 | -4.86 | 30.87 | 0.0 |
| 24Q4 (3) | 0.12 | -47.83 | 0.0 | 0.33 | -13.16 | 0.0 | 7.01 | 35.07 | 0.0 | 0.07 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.03 | -200.0 | 0.0 | -0.43 | 6.52 | 0.0 | -7.65 | -31.9 | 0.0 | -7.28 | -40.27 | 0.0 | 0.1 | 155.56 | 0.0 | 0.00 | 0 | 0.0 | -3.12 | -37.44 | 0.0 | -5.19 | -44.97 | 0.0 | -9.89 | -43.33 | 0.0 | 234 | 2.18 | 0.0 | -7.03 | -34.93 | 0.0 |
| 24Q3 (2) | 0.23 | 21.05 | 0.0 | 0.38 | 15.15 | 0.0 | 5.19 | -2.26 | 0.0 | 0.07 | -36.36 | 0.0 | 0 | 0 | 0.0 | 0.02 | 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 | -0.01 | -125.0 | 0.0 | -0.46 | -12.2 | 0.0 | -5.8 | 1.19 | 0.0 | -5.19 | 4.07 | 0.0 | -0.18 | -700.0 | 0.0 | 0.00 | 0 | 0.0 | -2.27 | 3.81 | 0.0 | -3.58 | 5.54 | 0.0 | -6.90 | -48.71 | 0.0 | 229 | 0.0 | 0.0 | -5.21 | 1.7 | 0.0 |
| 24Q2 (1) | 0.19 | 0.0 | 0.0 | 0.33 | 0.0 | 0.0 | 5.31 | 0.0 | 0.0 | 0.11 | 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 | 0.07 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | -0.41 | 0.0 | 0.0 | -5.87 | 0.0 | 0.0 | -5.41 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -2.36 | 0.0 | 0.0 | -3.79 | 0.0 | 0.0 | -4.64 | 0.0 | 0.0 | 229 | 0.0 | 0.0 | -5.3 | 0.0 | 0.0 |