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) | 1.28 | 7.56 | 1.33 | 46.15 | 0.53 | -26.39 | 0 | 0 | 0.01 | 0.0 | 0.07 | 16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | -0.25 | 0 | -0.83 | 0 | -0.83 | 0 | 0 | 0 | 0.00 | 0 | -1.54 | 0 | -0.81 | 0 | 0.00 | 0 | 54 | 20.0 | 0.23 | 21.05 |
| 2024 (4) | 1.19 | -50.0 | 0.91 | -37.67 | 0.72 | -55.56 | 0 | 0 | 0.01 | 0.0 | 0.06 | -68.42 | 0 | 0 | 0 | 0 | 0.04 | -50.0 | -0.02 | 0 | 0 | 0 | -0.12 | 0 | -0.22 | 0 | -0.66 | 0 | -0.67 | 0 | 0.01 | -75.0 | 0.00 | 0 | -1.47 | 0 | -0.62 | 0 | 0.00 | 0 | 45 | 0.0 | 0.19 | 0 |
| 2023 (3) | 2.38 | -12.82 | 1.46 | -14.62 | 1.62 | -44.71 | 0 | 0 | 0.01 | -50.0 | 0.19 | -20.83 | 0 | 0 | 0 | 0 | 0.08 | 60.0 | -0.31 | 0 | -0.16 | 0 | 0.02 | 0 | -0.81 | 0 | -1.51 | 0 | -1.55 | 0 | 0.04 | 300.0 | 0.00 | 0 | -3.41 | 0 | -1.03 | 0 | 0.00 | 0 | 45 | 0.0 | -0.09 | 0 |
| 2022 (2) | 2.73 | -19.71 | 1.71 | -13.2 | 2.93 | 112.32 | 0 | 0 | 0.02 | -60.0 | 0.24 | -7.69 | 0 | 0 | 0 | 0 | 0.05 | 0.0 | 0 | 0 | 0 | 0 | -0.05 | 0 | -0.55 | 0 | -2.46 | 0 | -2.28 | 0 | 0.01 | -50.0 | 0.00 | 0 | -5.03 | 0 | -2.40 | 0 | 0.00 | 0 | 45 | 0.0 | -0.6 | 0 |
| 2021 (1) | 3.4 | 3.03 | 1.97 | -20.24 | 1.38 | 46.81 | 0 | 0 | 0.05 | -16.67 | 0.26 | 0.0 | 0 | 0 | 0 | 0 | 0.05 | 0.0 | 0.03 | 0 | 0 | 0 | 0.02 | -33.33 | -0.25 | 0 | -0.19 | 0 | -0.06 | 0 | 0.02 | 0 | 0.00 | 0 | -0.13 | 0 | 0.26 | -35.0 | 0.00 | 0 | 45 | 4.65 | 1.71 | 14.0 |
| 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) | 0.3 | -14.29 | 7.14 | 0.42 | 13.51 | 44.83 | 0.15 | -25.0 | 87.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | -300.0 | -33.33 | -0.06 | 77.78 | -20.0 | -0.33 | 32.65 | -120.0 | -0.33 | 32.65 | -120.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.47 | 48.91 | -51.61 | -0.38 | -22.58 | -171.43 | -0.47 | 69.48 | -51.61 | 72 | 33.33 | 50.0 | 0 | 100.0 | -100.0 |
| 25Q4 (7) | 0.35 | 6.06 | 6.06 | 0.37 | -7.5 | 60.87 | 0.2 | 33.33 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 50.0 | 90.0 | -0.27 | -440.0 | -170.0 | -0.49 | -81.48 | -345.45 | -0.49 | -75.0 | -345.45 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.92 | -87.76 | -300.0 | -0.31 | 3.13 | -3000.0 | -1.54 | -136.92 | -4.76 | 54 | -5.26 | 20.0 | -0.17 | -525.0 | -254.55 |
| 25Q3 (6) | 0.33 | 0.0 | 6.45 | 0.4 | 48.15 | 73.91 | 0.15 | 50.0 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | -200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | -166.67 | 33.33 | -0.05 | -141.67 | 0.0 | -0.27 | -400.0 | -800.0 | -0.28 | -411.11 | -833.33 | 0 | 0 | 0 | 0.00 | -100.0 | 0 | -0.49 | -372.22 | -600.0 | -0.32 | -700.0 | -1166.67 | -0.65 | -441.67 | 47.58 | 57 | 16.33 | 26.67 | 0.04 | -86.67 | -77.78 |
| 25Q2 (5) | 0.33 | 17.86 | 13.79 | 0.27 | -6.9 | 50.0 | 0.1 | 25.0 | -72.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | -40.0 | 0.12 | 340.0 | 300.0 | 0.09 | 160.0 | 140.91 | 0.09 | 160.0 | 140.91 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0.18 | 158.06 | 136.73 | -0.04 | 71.43 | 88.57 | -0.12 | 61.29 | 89.74 | 49 | 2.08 | 8.89 | 0.3 | 400.0 | 0 |
| 25Q1 (4) | 0.28 | -15.15 | 0.0 | 0.29 | 26.09 | 0.0 | 0.08 | -20.0 | 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 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.03 | 70.0 | 0.0 | -0.05 | 50.0 | 0.0 | -0.15 | -36.36 | 0.0 | -0.15 | -36.36 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.31 | -34.78 | 0.0 | -0.14 | -1300.0 | 0.0 | -0.31 | 78.91 | 0.0 | 48 | 6.67 | 0.0 | 0.06 | -45.45 | 0.0 |
| 24Q4 (3) | 0.33 | 6.45 | 0.0 | 0.23 | 0.0 | 0.0 | 0.1 | 66.67 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.1 | -233.33 | 0.0 | -0.1 | -100.0 | 0.0 | -0.11 | -266.67 | 0.0 | -0.11 | -266.67 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.23 | -228.57 | 0.0 | -0.01 | -133.33 | 0.0 | -1.47 | -18.55 | 0.0 | 45 | 0.0 | 0.0 | 0.11 | -38.89 | 0.0 |
| 24Q3 (2) | 0.31 | 6.9 | 0.0 | 0.23 | 27.78 | 0.0 | 0.06 | -83.33 | 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 | -0.03 | -160.0 | 0.0 | -0.05 | -266.67 | 0.0 | -0.03 | 86.36 | 0.0 | -0.03 | 86.36 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.07 | 85.71 | 0.0 | 0.03 | 108.57 | 0.0 | -1.24 | -5.98 | 0.0 | 45 | 0.0 | 0.0 | 0.18 | 0 | 0.0 |
| 24Q2 (1) | 0.29 | 0.0 | 0.0 | 0.18 | 0.0 | 0.0 | 0.36 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | -0.22 | 0.0 | 0.0 | -0.22 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.49 | 0.0 | 0.0 | -0.35 | 0.0 | 0.0 | -1.17 | 0.0 | 0.0 | 45 | 0.0 | 0.0 | 0 | 0.0 | 0.0 |