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) | 3.4 | -3.68 | 3.21 | 15.88 | 0.58 | 18.37 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | -56.25 | -0.31 | 0 | -0.31 | 0 | 0 | 0 | 0.00 | 0 | -0.39 | 0 | -0.48 | 0 | 0.00 | 0 | 79 | 0.0 | 0.24 | -73.33 |
| 2024 (4) | 3.53 | 18.46 | 2.77 | 9.92 | 0.49 | 6.52 | 0.03 | 0.0 | 0 | 0 | 0.01 | 0.0 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0 | 0.16 | 77.78 | 0.44 | 450.0 | 0.44 | 450.0 | 0 | 0 | 0.00 | 0 | 0.55 | 400.0 | 0.35 | 0 | 0.00 | 0 | 79 | 0.0 | 0.9 | 55.17 |
| 2023 (3) | 2.98 | 11.61 | 2.52 | -1.18 | 0.46 | 0.0 | 0.03 | 200.0 | 0 | 0 | 0.01 | 0.0 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | -40.0 | 0.08 | 0 | 0.08 | 0 | 0 | 0 | 0.00 | 0 | 0.11 | 0 | -0.01 | 0 | 0.00 | 0 | 79 | 0.0 | 0.58 | 1.75 |
| 2022 (2) | 2.67 | -30.65 | 2.55 | -12.07 | 0.46 | 12.2 | 0.01 | 0.0 | 0 | 0 | 0.01 | 0.0 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0 | 0.15 | 150.0 | -0.18 | 0 | -0.18 | 0 | 0 | 0 | 0.00 | 0 | -0.23 | 0 | -0.42 | 0 | 0.00 | 0 | 79 | 0.0 | 0.57 | -58.7 |
| 2021 (1) | 3.85 | 9.38 | 2.9 | 3.57 | 0.41 | 17.14 | 0.01 | 0.0 | 0 | 0 | 0.01 | -50.0 | 0.06 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.06 | 20.0 | 0.61 | 45.24 | 0.61 | 45.24 | 0 | 0 | 0.00 | 0 | 0.76 | 43.4 | 0.70 | 48.94 | 0.00 | 0 | 79 | 0.0 | 1.38 | 20.0 |
| 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) | 0.91 | -3.19 | 26.39 | 0.8 | -5.88 | 11.11 | 0.15 | 0.0 | 7.14 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.05 | -16.67 | 25.0 | 0.02 | 0 | 120.0 | 0.02 | 0 | 120.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.02 | 0 | 116.67 | -0.04 | 50.0 | 77.78 | 0.02 | 105.13 | 116.67 | 79 | 0.0 | 0.0 | 0.16 | 14.29 | 300.0 |
| 25Q4 (7) | 0.94 | 10.59 | 11.9 | 0.85 | 1.19 | 21.43 | 0.15 | 0.0 | 15.38 | 0.01 | 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 | 0.03 | -40.0 | -25.0 | 0.06 | -14.29 | -14.29 | 0 | 100.0 | -100.0 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.00 | 100.0 | -100.0 | -0.08 | 55.56 | -900.0 | -0.39 | 0.0 | -170.91 | 79 | 0.0 | 0.0 | 0.14 | 100.0 | -22.22 |
| 25Q3 (6) | 0.85 | -5.56 | -10.53 | 0.84 | 5.0 | 15.07 | 0.15 | 7.14 | 25.0 | 0.01 | 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 | 0.05 | 138.46 | 350.0 | 0.07 | 170.0 | 600.0 | -0.07 | 53.33 | -163.64 | -0.07 | 53.33 | -163.64 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.09 | 50.0 | -169.23 | -0.18 | -200.0 | -238.46 | -0.39 | -25.81 | -186.67 | 79 | 0.0 | 0.0 | 0.07 | 800.0 | -69.57 |
| 25Q2 (5) | 0.9 | 25.0 | 2.27 | 0.8 | 11.11 | 21.21 | 0.14 | 0.0 | 7.69 | 0.01 | 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 | -0.13 | -750.0 | -1400.0 | -0.1 | -350.0 | -350.0 | -0.15 | -50.0 | -215.38 | -0.15 | -50.0 | -215.38 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.18 | -50.0 | -212.5 | -0.06 | 66.67 | -154.55 | -0.31 | -158.33 | -196.88 | 79 | 0.0 | 0.0 | -0.01 | -125.0 | -104.0 |
| 25Q1 (4) | 0.72 | -14.29 | 0.0 | 0.72 | 2.86 | 0.0 | 0.14 | 7.69 | 0.0 | 0.01 | 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 | 0.02 | -50.0 | 0.0 | 0.04 | -42.86 | 0.0 | -0.1 | -225.0 | 0.0 | -0.1 | -225.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.12 | -220.0 | 0.0 | -0.18 | -1900.0 | 0.0 | -0.12 | -121.82 | 0.0 | 79 | 0.0 | 0.0 | 0.04 | -77.78 | 0.0 |
| 24Q4 (3) | 0.84 | -11.58 | 0.0 | 0.7 | -4.11 | 0.0 | 0.13 | 8.33 | 0.0 | 0.01 | 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 | 0.04 | 300.0 | 0.0 | 0.07 | 600.0 | 0.0 | 0.08 | -27.27 | 0.0 | 0.08 | -27.27 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.10 | -23.08 | 0.0 | 0.01 | -92.31 | 0.0 | 0.55 | 22.22 | 0.0 | 79 | 0.0 | 0.0 | 0.18 | -21.74 | 0.0 |
| 24Q3 (2) | 0.95 | 7.95 | 0.0 | 0.73 | 10.61 | 0.0 | 0.12 | -7.69 | 0.0 | 0.01 | 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 | -0.02 | -300.0 | 0.0 | 0.01 | -75.0 | 0.0 | 0.11 | -15.38 | 0.0 | 0.11 | -15.38 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.13 | -18.75 | 0.0 | 0.13 | 18.18 | 0.0 | 0.45 | 40.62 | 0.0 | 79 | 0.0 | 0.0 | 0.23 | -8.0 | 0.0 |
| 24Q2 (1) | 0.88 | 0.0 | 0.0 | 0.66 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | 0.01 | 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 | 0.01 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | 0.13 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.16 | 0.0 | 0.0 | 0.11 | 0.0 | 0.0 | 0.32 | 0.0 | 0.0 | 79 | 0.0 | 0.0 | 0.25 | 0.0 | 0.0 |