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) | 0.3 | -43.4 | 0.2 | 0.0 | 0.98 | 0.0 | 0.06 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | 41.67 | -0.71 | 0 | -0.56 | 0 | 0 | 0 | 0.00 | 0 | -0.88 | 0 | -1.16 | 0 | 0.00 | 0 | 63 | 8.62 | -0.56 | 0 |
| 2024 (4) | 0.53 | -18.46 | 0.2 | -16.67 | 0.98 | 3.16 | 0.05 | 25.0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 9.09 | -0.53 | 0 | -0.51 | 0 | 0 | 0 | 0.00 | 0 | -0.88 | 0 | -1.00 | 0 | 0.00 | 0 | 58 | 9.43 | -0.34 | 0 |
| 2023 (3) | 0.65 | 4.84 | 0.24 | 0.0 | 0.95 | -6.86 | 0.04 | 33.33 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 10.0 | -0.43 | 0 | -0.45 | 0 | 0 | 0 | 0.00 | 0 | -0.85 | 0 | -0.89 | 0 | 0.00 | 0 | 53 | 0.0 | -0.26 | 0 |
| 2022 (2) | 0.62 | -27.91 | 0.24 | -4.0 | 1.02 | 5.15 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.02 | 100.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.1 | 0.0 | -0.54 | 0 | -0.53 | 0 | 0 | 0 | 0.00 | 0 | -1.01 | 0 | -1.00 | 0 | 0.00 | 0 | 53 | 0.0 | -0.37 | 0 |
| 2021 (1) | 0.86 | 34.38 | 0.25 | 13.64 | 0.97 | -2.02 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.01 | -50.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.1 | -23.08 | -0.27 | 0 | -0.26 | 0 | 0 | 0 | 0.00 | 0 | -0.48 | 0 | -0.57 | 0 | 0.00 | 0 | 53 | 0.0 | -0.08 | 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 | 20.0 | -14.29 | 0.03 | -40.0 | -25.0 | 0.21 | -19.23 | -12.5 | 0.01 | -50.0 | 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 | 0.02 | -75.0 | 0.0 | -0.16 | 11.11 | 15.79 | -0.14 | 0.0 | 12.5 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.21 | 4.55 | 16.0 | -0.25 | 28.57 | 13.79 | -0.21 | 76.14 | 16.0 | 63 | 0.0 | 0.0 | -0.12 | 14.29 | 20.0 |
| 25Q4 (7) | 0.05 | -50.0 | -72.22 | 0.05 | -16.67 | 0.0 | 0.26 | 8.33 | 13.04 | 0.02 | 100.0 | 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 | 0.08 | 33.33 | 33.33 | -0.18 | -28.57 | -350.0 | -0.14 | -40.0 | -100.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.22 | -37.5 | -83.33 | -0.35 | -40.0 | -66.67 | -0.88 | -33.33 | 0.0 | 63 | 0.0 | 8.62 | -0.14 | -40.0 | 0 |
| 25Q3 (6) | 0.1 | 25.0 | -9.09 | 0.06 | 20.0 | 20.0 | 0.24 | 0.0 | -14.29 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 300.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.06 | 500.0 | 100.0 | -0.14 | 30.0 | 30.0 | -0.1 | 37.5 | 44.44 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.16 | 36.0 | 44.83 | -0.25 | 7.41 | 24.24 | -0.66 | -32.0 | 15.38 | 63 | 0.0 | 3.28 | -0.1 | 37.5 | 33.33 |
| 25Q2 (5) | 0.08 | 14.29 | -50.0 | 0.05 | 25.0 | 0.0 | 0.24 | 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 | -0.01 | 0 | 0 | 0.01 | -50.0 | 0.0 | -0.2 | -5.26 | -81.82 | -0.16 | 0.0 | -60.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.25 | 0.0 | -31.58 | -0.27 | 6.9 | -58.82 | -0.50 | -100.0 | -2.04 | 63 | 0.0 | 18.87 | -0.16 | -6.67 | -166.67 |
| 25Q1 (4) | 0.07 | -61.11 | 0.0 | 0.04 | -20.0 | 0.0 | 0.24 | 4.35 | 0.0 | 0.01 | -50.0 | 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 | 0.0 | 0 | 0 | 0.0 | 0.02 | -66.67 | 0.0 | -0.19 | -375.0 | 0.0 | -0.16 | -128.57 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.25 | -108.33 | 0.0 | -0.29 | -38.1 | 0.0 | -0.25 | 71.59 | 0.0 | 63 | 8.62 | 0.0 | -0.15 | 0 | 0.0 |
| 24Q4 (3) | 0.18 | 63.64 | 0.0 | 0.05 | 0.0 | 0.0 | 0.23 | -17.86 | 0.0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.06 | 100.0 | 0.0 | -0.04 | 80.0 | 0.0 | -0.07 | 61.11 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.12 | 58.62 | 0.0 | -0.21 | 36.36 | 0.0 | -0.88 | -12.82 | 0.0 | 58 | -4.92 | 0.0 | 0 | 100.0 | 0.0 |
| 24Q3 (2) | 0.11 | -31.25 | 0.0 | 0.05 | 0.0 | 0.0 | 0.28 | 16.67 | 0.0 | 0.01 | 0.0 | 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 | 0.03 | 200.0 | 0.0 | -0.2 | -81.82 | 0.0 | -0.18 | -80.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.29 | -52.63 | 0.0 | -0.33 | -94.12 | 0.0 | -0.78 | -59.18 | 0.0 | 61 | 15.09 | 0.0 | -0.15 | -150.0 | 0.0 |
| 24Q2 (1) | 0.16 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.24 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | -0.11 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.19 | 0.0 | 0.0 | -0.17 | 0.0 | 0.0 | -0.49 | 0.0 | 0.0 | 53 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 |