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) | 0.24 | 33.33 | 0.2 | 25.0 | 0.22 | -15.38 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | -47.06 | -0.09 | 0 | -0.09 | 0 | 0 | 0 | 0.00 | 0 | -0.13 | 0 | -0.26 | 0 | 0.00 | 0 | 68 | 0.0 | -0.03 | 0 |
| 2024 (4) | 0.18 | -76.62 | 0.16 | -79.75 | 0.26 | -33.33 | 0.02 | -71.43 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0.01 | -85.71 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.17 | -22.73 | -0.06 | 0 | -0.06 | 0 | 0 | 0 | 0.00 | 0 | -0.09 | 0 | -0.34 | 0 | 0.00 | 0 | 68 | 47.83 | 0.03 | 0 |
| 2023 (3) | 0.77 | -55.23 | 0.79 | -47.33 | 0.39 | 18.18 | 0.07 | 133.33 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 600.0 | 0.02 | 0 | 0 | 0 | 0.11 | -50.0 | 0.22 | 100.0 | -0.18 | 0 | -0.2 | 0 | 0.01 | -85.71 | 0.00 | 0 | -0.43 | 0 | -0.62 | 0 | 0.00 | 0 | 46 | 0.0 | -0.03 | 0 |
| 2022 (2) | 1.72 | 12.42 | 1.5 | -1.96 | 0.33 | -8.33 | 0.03 | 50.0 | 0.04 | 33.33 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -0.01 | 0 | 0 | 0 | 0.22 | 0 | 0.11 | 0 | -0.01 | 0 | -0.08 | 0 | 0.07 | 0 | 0.00 | 0 | -0.17 | 0 | -0.28 | 0 | 0.00 | 0 | 46 | 0.0 | 0.15 | 0 |
| 2021 (1) | 1.53 | 27.5 | 1.53 | 29.66 | 0.36 | -10.0 | 0.02 | -60.0 | 0.03 | 0.0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | -0.06 | 0 | -0.14 | 0 | -0.5 | 0 | -0.39 | 0 | -0.11 | 0 | 0.00 | 0 | -0.86 | 0 | -0.37 | 0 | 0.00 | 0 | 46 | 0.0 | -0.37 | 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) | 0.05 | -16.67 | -28.57 | 0.05 | 0.0 | -16.67 | 0.06 | 20.0 | 20.0 | 0 | -100.0 | 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 | 0.02 | -33.33 | 0.0 | -0.04 | -300.0 | -100.0 | -0.04 | -300.0 | -100.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.05 | -150.0 | -66.67 | -0.09 | -50.0 | -50.0 | -0.05 | 61.54 | -66.67 | 68 | 0.0 | 0.0 | -0.02 | 0 | 0 |
| 25Q4 (7) | 0.06 | 20.0 | 100.0 | 0.05 | 25.0 | 25.0 | 0.05 | 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 | 0.03 | 50.0 | -85.0 | -0.01 | 50.0 | -107.14 | -0.01 | 50.0 | -107.14 | 0 | 0 | 0 | 0.00 | 0 | -100.0 | -0.02 | 33.33 | -109.52 | -0.06 | 0.0 | 33.33 | -0.13 | -18.18 | -44.44 | 68 | 0.0 | 0.0 | 0 | 100.0 | -100.0 |
| 25Q3 (6) | 0.05 | -16.67 | 66.67 | 0.04 | -20.0 | 100.0 | 0.05 | -16.67 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.02 | 0.0 | 0 | -0.02 | 33.33 | 50.0 | -0.02 | 33.33 | 50.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.03 | 25.0 | 40.0 | -0.06 | 14.29 | 0.0 | -0.11 | -57.14 | 63.33 | 68 | 0.0 | 0.0 | -0.01 | 0.0 | 50.0 |
| 25Q2 (5) | 0.06 | -14.29 | 100.0 | 0.05 | -16.67 | 150.0 | 0.06 | 20.0 | -25.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0.02 | 0.0 | 166.67 | -0.03 | -50.0 | 70.0 | -0.03 | -50.0 | 70.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.04 | -33.33 | 73.33 | -0.07 | -16.67 | 30.0 | -0.07 | -133.33 | 72.0 | 68 | 0.0 | 0.0 | -0.01 | 0 | 85.71 |
| 25Q1 (4) | 0.07 | 133.33 | 0.0 | 0.06 | 50.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | -100.0 | 0.0 | 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 | 0.02 | -90.0 | 0.0 | -0.02 | -114.29 | 0.0 | -0.02 | -114.29 | 0.0 | 0 | 0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.03 | -114.29 | 0.0 | -0.06 | 33.33 | 0.0 | -0.03 | 66.67 | 0.0 | 68 | 0.0 | 0.0 | 0 | -100.0 | 0.0 |
| 24Q4 (3) | 0.03 | 0.0 | 0.0 | 0.04 | 100.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.2 | 0 | 0.0 | 0.14 | 450.0 | 0.0 | 0.14 | 450.0 | 0.0 | 0 | 0 | 0.0 | 0.20 | 0 | 0.0 | 0.21 | 520.0 | 0.0 | -0.09 | -50.0 | 0.0 | -0.09 | 70.0 | 0.0 | 68 | 0.0 | 0.0 | 0.16 | 900.0 | 0.0 |
| 24Q3 (2) | 0.03 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.05 | -37.5 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | -0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | -0.04 | 60.0 | 0.0 | -0.04 | 60.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.05 | 66.67 | 0.0 | -0.06 | 40.0 | 0.0 | -0.30 | -20.0 | 0.0 | 68 | 0.0 | 0.0 | -0.02 | 71.43 | 0.0 |
| 24Q2 (1) | 0.03 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.08 | 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 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.15 | 0.0 | 0.0 | -0.10 | 0.0 | 0.0 | -0.25 | 0.0 | 0.0 | 68 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 |