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) | 0.81 | 20.9 | 0.55 | 0.0 | 0.87 | 33.85 | 0.07 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 23.08 | -0.44 | 0 | -0.34 | 0 | -0.11 | 0 | 0.00 | 0 | -0.34 | 0 | -0.50 | 0 | 0.00 | 0 | 100 | -50.0 | -0.21 | 0 |
| 2024 (4) | 0.67 | 6600.0 | 0.55 | 5400.0 | 0.65 | 71.05 | 0.07 | 600.0 | 0.03 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -0.01 | 0 | -0.04 | 0 | 0 | 0 | 0.13 | 0 | -0.4 | 0 | -0.4 | 0 | 0 | 0 | 0.00 | 0 | -0.20 | 0 | -0.53 | 0 | 0.00 | 0 | 200 | 153.16 | -0.26 | 0 |
| 2023 (3) | 0.01 | 0.0 | 0.01 | -98.92 | 0.38 | 31.03 | 0.01 | 0 | 0.04 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | -0.06 | 0 | -0.44 | 0 | -0.43 | 0 | 0 | 0 | 0.00 | 0 | -0.54 | 0 | -0.37 | 0 | 0.00 | 0 | 79 | 54.9 | -0.36 | 0 |
| 2022 (2) | 0.01 | 0.0 | 0.93 | 97.87 | 0.29 | -75.83 | 0 | 0 | 0.03 | 0.0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0 | 0 | 0 | 0 | -0.43 | 0 | -1.64 | 0 | -2.0 | 0 | 0.35 | 775.0 | 0.00 | 0 | -3.92 | 0 | -1.57 | 0 | 0.00 | 0 | 51 | 13.33 | -1.57 | 0 |
| 2021 (1) | 0.01 | -99.16 | 0.47 | -68.46 | 1.2 | 110.53 | 0 | 0 | 0.03 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | -0.06 | 0 | 0 | 0 | -0.04 | 0 | -0.17 | 0 | -1.83 | 0 | -1.87 | 0 | 0.04 | 33.33 | 0.00 | 0 | -4.13 | 0 | -1.70 | 0 | 0.00 | 0 | 45 | 7.14 | -1.76 | 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) | 0.48 | 100.0 | 182.35 | 0.3 | 130.77 | 130.77 | 0.21 | 0.0 | -4.55 | 0.01 | -50.0 | 0.0 | 0 | 100.0 | -100.0 | 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 | -0.04 | 60.0 | 78.95 | -0.04 | 60.0 | 78.95 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.04 | 60.0 | 60.0 | -0.04 | 60.0 | 77.78 | -0.04 | 88.24 | 60.0 | 100 | 0.0 | -50.0 | 0.03 | 200.0 | 121.43 |
| 25Q4 (7) | 0.24 | 20.0 | -14.29 | 0.13 | -13.33 | -48.0 | 0.21 | 0.0 | -4.55 | 0.02 | 0.0 | -33.33 | -0.02 | -166.67 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 100.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.1 | -400.0 | -300.0 | -0.1 | -225.0 | -300.0 | 0 | 100.0 | 0 | 0.00 | 0 | -100.0 | -0.10 | -225.0 | -433.33 | -0.10 | -100.0 | 47.37 | -0.34 | -41.67 | -70.0 | 100 | 0.0 | -50.0 | -0.03 | -200.0 | -127.27 |
| 25Q3 (6) | 0.2 | 0.0 | -23.08 | 0.15 | 7.14 | -25.0 | 0.21 | -12.5 | 31.25 | 0.02 | 0.0 | 0.0 | 0.03 | 200.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 100.0 | 900.0 | 0 | 0 | 0 | -0.05 | 0 | 0 | 0 | 0 | 0 | 0.13 | 160.0 | 262.5 | -0.02 | 84.62 | 89.47 | 0.08 | 161.54 | 142.11 | -0.11 | 0 | 0 | 0.00 | 0 | 0 | 0.08 | 214.29 | 180.0 | -0.05 | 72.22 | 54.55 | -0.24 | -50.0 | -4.35 | 100 | -50.0 | -50.0 | 0.03 | 137.5 | 120.0 |
| 25Q2 (5) | 0.2 | 17.65 | 122.22 | 0.14 | 7.69 | 100.0 | 0.24 | 9.09 | 50.0 | 0.02 | 100.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0.05 | 600.0 | 266.67 | -0.13 | 31.58 | 23.53 | -0.13 | 31.58 | 23.53 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.07 | 30.0 | 12.5 | -0.18 | 0.0 | -28.57 | -0.16 | -60.0 | -23.08 | 200 | 0.0 | 0.0 | -0.08 | 42.86 | 42.86 |
| 25Q1 (4) | 0.17 | -39.29 | 0.0 | 0.13 | -48.0 | 0.0 | 0.22 | 0.0 | 0.0 | 0.01 | -66.67 | 0.0 | 0.01 | 200.0 | 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 | -0.01 | -104.17 | 0.0 | -0.19 | -480.0 | 0.0 | -0.19 | -480.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.10 | -433.33 | 0.0 | -0.18 | 5.26 | 0.0 | -0.10 | 50.0 | 0.0 | 200 | 0.0 | 0.0 | -0.14 | -227.27 | 0.0 |
| 24Q4 (3) | 0.28 | 7.69 | 0.0 | 0.25 | 25.0 | 0.0 | 0.22 | 37.5 | 0.0 | 0.03 | 50.0 | 0.0 | -0.01 | -133.33 | 0.0 | 0 | 0 | 0.0 | 0 | 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 | 0.24 | 400.0 | 0.0 | 0.05 | 126.32 | 0.0 | 0.05 | 126.32 | 0.0 | 0 | 0 | 0.0 | 2.29 | 0 | 0.0 | 0.03 | 130.0 | 0.0 | -0.19 | -72.73 | 0.0 | -0.20 | 13.04 | 0.0 | 200 | 0.0 | 0.0 | 0.11 | 173.33 | 0.0 |
| 24Q3 (2) | 0.26 | 188.89 | 0.0 | 0.2 | 185.71 | 0.0 | 0.16 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.03 | 200.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | -0.08 | -166.67 | 0.0 | -0.19 | -11.76 | 0.0 | -0.19 | -11.76 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.10 | -25.0 | 0.0 | -0.11 | 21.43 | 0.0 | -0.23 | -76.92 | 0.0 | 200 | 0.0 | 0.0 | -0.15 | -7.14 | 0.0 |
| 24Q2 (1) | 0.09 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0.16 | 0.0 | 0.0 | 0.02 | 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 | -0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | -0.17 | 0.0 | 0.0 | -0.17 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.08 | 0.0 | 0.0 | -0.14 | 0.0 | 0.0 | -0.13 | 0.0 | 0.0 | 200 | 0.0 | 0.0 | -0.14 | 0.0 | 0.0 |