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) | 0.19 | 35.71 | 0.13 | 44.44 | 0.63 | -11.27 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.37 | 76.19 | -0.2 | 0 | -0.19 | 0 | 0 | 0 | 0.00 | 0 | -0.12 | 0 | -0.35 | 0 | 0.00 | 0 | 160 | 0.0 | 0.05 | 0 |
| 2024 (4) | 0.14 | 16.67 | 0.09 | 28.57 | 0.71 | -8.97 | 0.01 | 0.0 | 0.1 | 25.0 | 0 | 0 | 0.39 | 5.41 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.21 | 16.67 | -0.45 | 0 | -0.44 | 0 | 0 | 0 | 0.00 | 0 | -0.27 | 0 | -0.41 | 0 | 0.00 | 0 | 160 | 0.0 | -0.23 | 0 |
| 2023 (3) | 0.12 | 9.09 | 0.07 | -22.22 | 0.78 | -2.5 | 0.01 | 0.0 | 0.08 | 33.33 | 0 | 0 | 0.37 | -2.63 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.18 | -28.0 | -0.55 | 0 | -0.54 | 0 | 0 | 0 | 0.00 | 0 | -0.34 | 0 | -0.45 | 0 | 0.00 | 0 | 160 | 0.0 | -0.35 | 0 |
| 2022 (2) | 0.11 | -64.52 | 0.09 | -43.75 | 0.8 | -2.44 | 0.01 | 0.0 | 0.06 | 50.0 | 0 | 0 | 0.38 | 5.56 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.25 | 13.64 | -0.53 | 0 | -0.51 | 0 | 0 | 0 | 0.00 | 0 | -0.32 | 0 | -0.47 | 0 | 0.00 | 0 | 160 | 0.0 | -0.35 | 0 |
| 2021 (1) | 0.31 | 10.71 | 0.16 | -15.79 | 0.82 | -8.89 | 0.01 | 0.0 | 0.04 | 0.0 | 0 | 0 | 0.36 | 9.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.22 | 15.79 | -0.45 | 0 | -0.44 | 0 | 0 | 0 | 0.00 | 0 | -0.27 | 0 | -0.41 | 0 | 0.00 | 0 | 160 | 0.0 | -0.29 | 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) | 0.07 | 16.67 | 133.33 | 0.05 | 25.0 | 66.67 | 0.13 | -13.33 | -35.0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.1 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.05 | -80.77 | 0.0 | -0.06 | -146.15 | 60.0 | -0.06 | -146.15 | 60.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.04 | -150.0 | 55.56 | -0.07 | 12.5 | 41.67 | -0.04 | 66.67 | 55.56 | 160 | 0.0 | 0.0 | 0 | -100.0 | 100.0 |
| 25Q4 (7) | 0.06 | 0.0 | 100.0 | 0.04 | 0.0 | 100.0 | 0.15 | 15.38 | -16.67 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.1 | 0.0 | 0.0 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0.26 | 333.33 | 420.0 | 0.13 | 425.0 | 200.0 | 0.13 | 425.0 | 208.33 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.08 | 500.0 | 200.0 | -0.08 | -33.33 | 27.27 | -0.12 | 40.0 | 55.56 | 160 | 0.0 | 0.0 | 0.19 | 850.0 | 371.43 |
| 25Q3 (6) | 0.06 | 20.0 | 50.0 | 0.04 | 33.33 | 100.0 | 0.13 | -13.33 | -27.78 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0.1 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 140.0 | 0 | 0.06 | 700.0 | 20.0 | -0.04 | 71.43 | 63.64 | -0.04 | 69.23 | 63.64 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.02 | 75.0 | 71.43 | -0.06 | 14.29 | 40.0 | -0.20 | -11.11 | 0.0 | 160 | 0.0 | 0.0 | 0.02 | 125.0 | 133.33 |
| 25Q2 (5) | 0.05 | 66.67 | 25.0 | 0.03 | 0.0 | 0.0 | 0.15 | -25.0 | -11.76 | 0 | 0 | 0 | 0.03 | 0.0 | 50.0 | 0 | 0 | 0 | 0.1 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | -600.0 | -600.0 | -0.01 | -120.0 | -120.0 | -0.14 | 6.67 | -27.27 | -0.13 | 13.33 | -30.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.08 | 11.11 | -14.29 | -0.07 | 41.67 | 22.22 | -0.18 | -100.0 | -38.46 | 160 | 0.0 | 0.0 | -0.08 | 11.11 | -60.0 |
| 25Q1 (4) | 0.03 | 0.0 | 0.0 | 0.03 | 50.0 | 0.0 | 0.2 | 11.11 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.1 | 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 | 0.05 | 0.0 | 0.0 | -0.15 | -15.38 | 0.0 | -0.15 | -25.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.09 | -12.5 | 0.0 | -0.12 | -9.09 | 0.0 | -0.09 | 66.67 | 0.0 | 160 | 0.0 | 0.0 | -0.09 | -28.57 | 0.0 |
| 24Q4 (3) | 0.03 | -25.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.18 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.1 | 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 | -0.13 | -18.18 | 0.0 | -0.12 | -9.09 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.08 | -14.29 | 0.0 | -0.11 | -10.0 | 0.0 | -0.27 | -35.0 | 0.0 | 160 | 0.0 | 0.0 | -0.07 | -16.67 | 0.0 |
| 24Q3 (2) | 0.04 | 0.0 | 0.0 | 0.02 | -33.33 | 0.0 | 0.18 | 5.88 | 0.0 | 0 | 0 | 0.0 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0.0 | 0.1 | 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 | 0.05 | 0.0 | 0.0 | -0.11 | 0.0 | 0.0 | -0.11 | -10.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.07 | 0.0 | 0.0 | -0.10 | -11.11 | 0.0 | -0.20 | -53.85 | 0.0 | 160 | 0.0 | 0.0 | -0.06 | -20.0 | 0.0 |
| 24Q2 (1) | 0.04 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.1 | 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 | 0.05 | 0.0 | 0.0 | -0.11 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 | -0.09 | 0.0 | 0.0 | -0.13 | 0.0 | 0.0 | 160 | 0.0 | 0.0 | -0.05 | 0.0 | 0.0 |