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) | 1.5 | -8.54 | 0.32 | -21.95 | 1.67 | 4.38 | 0.04 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | -0.5 | 0 | -0.55 | 0 | 0.05 | -28.57 | 0.00 | 0 | -0.61 | 0 | -0.61 | 0 | 0.00 | 0 | 89 | 0.0 | -0.34 | 0 |
| 2024 (4) | 1.64 | 21.48 | 0.41 | 0.0 | 1.6 | -8.57 | 0.08 | 33.33 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.01 | -83.33 | 0.01 | -75.0 | 0 | 0 | -0.06 | 0 | 0 | 0 | 2.0 | -18.37 | 1.62 | -1.82 | 1.56 | -3.7 | 0.07 | 133.33 | 4.11 | 115.18 | 1.74 | -3.33 | -0.49 | 0 | 0.00 | 0 | 89 | 0.0 | 1.76 | -2.22 |
| 2023 (3) | 1.35 | -20.12 | 0.41 | -29.31 | 1.75 | -9.33 | 0.06 | 50.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.06 | -53.85 | 0.04 | 33.33 | 0.26 | 0 | 0 | 0 | 0 | 0 | 2.45 | 4800.0 | 1.65 | 0 | 1.62 | 0 | 0.03 | 200.0 | 1.91 | 0 | 1.80 | 0 | -0.93 | 0 | 0.00 | 0 | 89 | 9.88 | 1.8 | 0 |
| 2022 (2) | 1.69 | -7.65 | 0.58 | -20.55 | 1.93 | -9.39 | 0.04 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 116.67 | 0.03 | 0.0 | 0 | 0 | 0.04 | 0 | 0.02 | 0 | 0.05 | -95.45 | -0.77 | 0 | -0.79 | 0 | 0.01 | -95.24 | 0.00 | 0 | -0.97 | 0 | -0.94 | 0 | 0.00 | 0 | 81 | 37.29 | -0.63 | 0 |
| 2021 (1) | 1.83 | -16.44 | 0.73 | -27.72 | 2.13 | 10.94 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 500.0 | 0.03 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.1 | 89.66 | 0.06 | 0 | -0.19 | 0 | 0.21 | 0 | 0.00 | 0 | -0.32 | 0 | -1.45 | 0 | 0.00 | 0 | 59 | 0.0 | 0.21 | 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 | -3.23 | 0.08 | 0.0 | 0.0 | 0.4 | -9.09 | -2.44 | 0.01 | 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 | 0.02 | -85.71 | 115.38 | -0.16 | -433.33 | 48.39 | -0.17 | -325.0 | 45.16 | 0 | -100.0 | 0 | 0.00 | 0 | 0 | -0.19 | -375.0 | 45.71 | -0.21 | -5.0 | -5.0 | -0.19 | 68.85 | 45.71 | 89 | 0.0 | 0.0 | -0.12 | -1300.0 | 55.56 |
| 25Q4 (7) | 0.35 | 2.94 | -30.0 | 0.08 | -11.11 | -33.33 | 0.44 | 7.32 | 0.0 | 0.01 | 0.0 | -50.0 | 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 | 0 | 0.14 | -46.15 | 151.85 | -0.03 | -127.27 | 91.18 | -0.04 | -140.0 | 88.24 | 0.01 | 0 | 0 | 0.00 | -100.0 | 0 | -0.04 | -136.36 | 89.47 | -0.20 | -11.11 | -150.0 | -0.61 | -7.02 | -134.86 | 89 | 0.0 | 0.0 | 0.01 | -92.86 | 103.45 |
| 25Q3 (6) | 0.34 | -32.0 | -5.56 | 0.09 | 12.5 | -10.0 | 0.41 | 0.0 | 5.13 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 600.0 | 600.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.26 | 192.86 | 2700.0 | 0.11 | 140.74 | 173.33 | 0.1 | 133.33 | 162.5 | 0 | -100.0 | -100.0 | 3.29 | 0 | 0 | 0.11 | 132.35 | 161.11 | -0.18 | -800.0 | -5.88 | -0.57 | 17.39 | -126.76 | 89 | 0.0 | 0.0 | 0.14 | 160.87 | 227.27 |
| 25Q2 (5) | 0.5 | 61.29 | 21.95 | 0.08 | 0.0 | -20.0 | 0.41 | 0.0 | 0.0 | 0.01 | 0.0 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | -0.28 | -115.38 | -113.08 | -0.27 | 12.9 | -113.3 | -0.3 | 3.23 | -115.15 | 0.03 | 0 | -40.0 | 0.00 | 0 | -100.0 | -0.34 | 2.86 | -115.25 | -0.02 | 90.0 | 88.89 | -0.69 | -97.14 | -130.0 | 89 | 0.0 | 0.0 | -0.23 | 14.81 | -111.11 |
| 25Q1 (4) | 0.31 | -38.0 | 0.0 | 0.08 | -33.33 | 0.0 | 0.41 | -6.82 | 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 | -0.13 | 51.85 | 0.0 | -0.31 | 8.82 | 0.0 | -0.31 | 8.82 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.35 | 7.89 | 0.0 | -0.20 | -150.0 | 0.0 | -0.35 | -120.0 | 0.0 | 89 | 0.0 | 0.0 | -0.27 | 6.9 | 0.0 |
| 24Q4 (3) | 0.5 | 38.89 | 0.0 | 0.12 | 20.0 | 0.0 | 0.44 | 12.82 | 0.0 | 0.02 | 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 | 0 | 0.0 | -0.27 | -2600.0 | 0.0 | -0.34 | -126.67 | 0.0 | -0.34 | -112.5 | 0.0 | 0 | -100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.38 | -111.11 | 0.0 | -0.08 | 52.94 | 0.0 | 1.75 | -17.84 | 0.0 | 89 | 0.0 | 0.0 | -0.29 | -163.64 | 0.0 |
| 24Q3 (2) | 0.36 | -12.2 | 0.0 | 0.1 | 0.0 | 0.0 | 0.39 | -4.88 | 0.0 | 0.02 | -33.33 | 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 | -100.47 | 0.0 | -0.15 | -107.39 | 0.0 | -0.16 | -108.08 | 0.0 | 0.01 | -80.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.18 | -108.07 | 0.0 | -0.17 | 5.56 | 0.0 | 2.13 | -7.39 | 0.0 | 89 | 0.0 | 0.0 | -0.11 | -105.31 | 0.0 |
| 24Q2 (1) | 0.41 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.41 | 0.0 | 0.0 | 0.03 | 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 | 2.14 | 0.0 | 0.0 | 2.03 | 0.0 | 0.0 | 1.98 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 2.50 | 0.0 | 0.0 | 2.23 | 0.0 | 0.0 | -0.18 | 0.0 | 0.0 | 2.30 | 0.0 | 0.0 | 89 | 0.0 | 0.0 | 2.07 | 0.0 | 0.0 |