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) | 2.04 | -15.0 | 1.37 | -16.97 | 1.14 | -20.28 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0 | -0.48 | 0 | -0.47 | 0 | -0.01 | 0 | 0.00 | 0 | -1.96 | 0 | -1.88 | 0 | 0.00 | 0 | 24 | 0.0 | -0.28 | 0 |
| 2024 (4) | 2.4 | -5.88 | 1.65 | -24.66 | 1.43 | 10.85 | 0.01 | 0.0 | 0.02 | -60.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.03 | -25.0 | 0 | 0 | 0.12 | 0 | 0.02 | 100.0 | 0.22 | -88.78 | -0.46 | 0 | -0.41 | 0 | 0.02 | 0 | 0.00 | 0 | -1.71 | 0 | -2.62 | 0 | 0.00 | 0 | 24 | 4.35 | -0.18 | 0 |
| 2023 (3) | 2.55 | 0.39 | 2.19 | 1.39 | 1.29 | -13.42 | 0.01 | 0 | 0.05 | 150.0 | 0 | 0 | 0.09 | 0.0 | 0 | 0 | 0.04 | -84.0 | 1.86 | 18500.0 | 0 | 0 | 0.01 | -80.0 | 1.96 | 390.0 | 1.03 | 0 | 1.04 | 0 | 0 | 0 | 0.00 | 0 | 4.49 | 0 | -3.83 | 0 | 0.00 | 0 | 23 | 27.78 | 1.34 | 0 |
| 2022 (2) | 2.54 | 108.2 | 2.16 | 66.15 | 1.49 | 56.84 | 0 | 0 | 0.02 | 100.0 | 0.01 | 0.0 | 0.09 | 12.5 | 0 | 0 | 0.25 | 525.0 | 0.01 | 0 | 0 | 0 | 0.05 | 0 | 0.4 | 400.0 | -0.7 | 0 | -0.67 | 0 | -0.01 | 0 | 0.00 | 0 | -3.77 | 0 | -4.46 | 0 | 0.00 | 0 | 18 | -75.34 | -0.34 | 0 |
| 2021 (1) | 1.22 | 20.79 | 1.3 | 4.0 | 0.95 | -14.41 | 0 | 0 | 0.01 | 0.0 | 0.01 | 0.0 | 0.08 | 0.0 | 0 | 0 | 0.04 | -73.33 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.08 | -60.0 | -0.95 | 0 | -0.95 | 0 | 0 | 0 | 0.00 | 0 | -1.30 | 0 | -4.29 | 0 | 0.00 | 0 | 73 | 17.74 | -0.72 | 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) | 0.4 | -28.57 | -39.39 | 0.26 | -33.33 | -43.48 | 0.25 | -16.67 | -7.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.02 | -33.33 | 0 | -0.1 | 9.09 | -42.86 | -0.1 | 0.0 | -25.0 | 0 | 100.0 | 0 | 0.00 | 0 | 0 | -0.39 | 2.5 | -14.71 | -0.50 | 7.41 | -51.52 | -0.39 | 80.1 | -14.71 | 24 | 0.0 | 0.0 | -0.03 | 40.0 | -50.0 |
| 25Q4 (7) | 0.56 | 27.27 | -1.75 | 0.39 | 34.48 | -13.33 | 0.3 | 7.14 | -14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 200.0 | -50.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.01 | 0 | -50.0 | 0.03 | 200.0 | -86.36 | -0.11 | 8.33 | 0 | -0.1 | 16.67 | -350.0 | -0.01 | 0 | -150.0 | 0.00 | 0 | 0 | -0.40 | 20.0 | -350.0 | -0.54 | 0.0 | 28.0 | -1.96 | -25.64 | -14.62 | 24 | 0.0 | 0.0 | -0.05 | 28.57 | -183.33 |
| 25Q3 (6) | 0.44 | 15.79 | -26.67 | 0.29 | 20.83 | -25.64 | 0.28 | 0.0 | -17.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -200.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 100.0 | 0 | 0.01 | 120.0 | 200.0 | -0.12 | 36.84 | 14.29 | -0.12 | 33.33 | 14.29 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.50 | 31.51 | 12.28 | -0.54 | 0.0 | 0.0 | -1.56 | -47.17 | 16.58 | 24 | 0.0 | 0.0 | -0.07 | 50.0 | -16.67 |
| 25Q2 (5) | 0.38 | -42.42 | -29.63 | 0.24 | -47.83 | -35.14 | 0.28 | 3.7 | -15.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0 | -0.05 | 0 | -600.0 | -0.19 | -171.43 | -35.71 | -0.18 | -125.0 | -50.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.73 | -114.71 | -43.14 | -0.54 | -63.64 | 0.0 | -1.06 | -211.76 | 18.46 | 24 | 0.0 | 0.0 | -0.14 | -600.0 | -100.0 |
| 25Q1 (4) | 0.66 | 15.79 | 0.0 | 0.46 | 2.22 | 0.0 | 0.27 | -22.86 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | -100.0 | 0.0 | -0.07 | 0 | 0.0 | -0.08 | -300.0 | 0.0 | 0 | -100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.34 | -312.5 | 0.0 | -0.33 | 56.0 | 0.0 | -0.34 | 80.12 | 0.0 | 24 | 0.0 | 0.0 | -0.02 | -133.33 | 0.0 |
| 24Q4 (3) | 0.57 | -5.0 | 0.0 | 0.45 | 15.38 | 0.0 | 0.35 | 2.94 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0.12 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0.22 | 2300.0 | 0.0 | 0 | 100.0 | 0.0 | 0.04 | 128.57 | 0.0 | 0.02 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.16 | 128.07 | 0.0 | -0.75 | -38.89 | 0.0 | -1.71 | 8.56 | 0.0 | 24 | 0.0 | 0.0 | 0.06 | 200.0 | 0.0 |
| 24Q3 (2) | 0.6 | 11.11 | 0.0 | 0.39 | 5.41 | 0.0 | 0.34 | 3.03 | 0.0 | 0 | 0 | 0.0 | 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 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | -200.0 | 0.0 | -0.14 | 0.0 | 0.0 | -0.14 | -16.67 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.57 | -11.76 | 0.0 | -0.54 | 0.0 | 0.0 | -1.87 | -43.85 | 0.0 | 24 | 0.0 | 0.0 | -0.06 | 14.29 | 0.0 |
| 24Q2 (1) | 0.54 | 0.0 | 0.0 | 0.37 | 0.0 | 0.0 | 0.33 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | -0.14 | 0.0 | 0.0 | -0.12 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.51 | 0.0 | 0.0 | -0.54 | 0.0 | 0.0 | -1.30 | 0.0 | 0.0 | 24 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 |