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) | 2.68 | -1.11 | 1.88 | -7.39 | 1.02 | 41.67 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 1200.0 | -0.09 | 0 | -0.22 | 0 | 0.05 | 66.67 | 0.00 | 0 | -1.49 | 0 | -2.33 | 0 | 0.00 | 0 | 15 | 0.0 | 0.02 | -75.0 |
| 2024 (4) | 2.71 | 0.37 | 2.03 | 0.5 | 0.72 | 22.03 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.01 | 0 | -0.03 | 0 | -0.11 | 0 | 0.03 | 200.0 | 0.00 | 0 | -0.71 | 0 | -0.80 | 0 | 0.00 | 0 | 15 | -48.28 | 0.08 | -63.64 |
| 2023 (3) | 2.7 | 3.85 | 2.02 | 8.6 | 0.59 | -10.61 | 0.01 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 25.0 | 0.06 | 20.0 | 0.01 | 0.0 | 13.99 | 4.4 | 0.22 | 37.5 | 0.40 | 48.15 | 0.00 | 0 | 29 | 0.0 | 0.22 | 10.0 |
| 2022 (2) | 2.6 | 134.23 | 1.86 | 106.67 | 0.66 | 83.33 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0.01 | 0 | 0.08 | 0 | 0.05 | 0 | 0.01 | 0 | 13.40 | 0 | 0.16 | 0 | 0.27 | 0 | 0.00 | 0 | 29 | 3.57 | 0.2 | 0 |
| 2021 (1) | 1.11 | 14.43 | 0.9 | 8.43 | 0.36 | 12.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | -0.15 | 0 | -0.15 | 0 | 0 | 0 | 0.00 | 0 | -0.53 | 0 | -1.00 | 0 | 0.00 | 0 | 28 | 7.69 | -0.08 | 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) | 0.67 | -18.29 | 24.07 | 0.47 | -14.55 | 20.51 | 0.22 | -47.62 | 22.22 | 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 | 0.01 | 0.0 | 0 | 0 | -100.0 | 0 | -0.02 | 0.0 | 33.33 | -0.03 | 57.14 | 50.0 | 0.01 | -50.0 | 0.0 | 0.00 | 0 | 0 | -0.23 | 51.06 | 42.5 | -0.20 | 84.96 | 50.0 | -0.23 | 84.56 | 42.5 | 15 | 0.0 | 0.0 | 0.02 | 100.0 | 300.0 |
| 25Q4 (7) | 0.82 | 12.33 | -6.82 | 0.55 | 7.84 | -12.7 | 0.42 | 82.61 | 121.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 550.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.13 | 333.33 | 1200.0 | -0.02 | -200.0 | -133.33 | -0.07 | -133.33 | -450.0 | 0.02 | 0.0 | 100.0 | 0.00 | -100.0 | -100.0 | -0.47 | -135.0 | -393.75 | -1.33 | -232.5 | -2000.0 | -1.49 | -46.08 | -109.86 | 15 | 0.0 | 0.0 | 0.01 | -80.0 | -88.89 |
| 25Q3 (6) | 0.73 | 23.73 | 4.29 | 0.51 | 18.6 | -5.56 | 0.23 | 27.78 | 15.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 133.33 | 0 | 0.03 | 175.0 | 400.0 | 0.02 | 133.33 | 150.0 | -0.03 | 50.0 | 57.14 | 0.02 | 0 | 100.0 | 95.03 | 0 | 0 | -0.20 | 52.38 | 56.52 | -0.40 | -207.69 | 0.0 | -1.02 | -24.39 | -15.91 | 15 | 0.0 | 0.0 | 0.05 | 266.67 | 600.0 |
| 25Q2 (5) | 0.59 | 9.26 | -6.35 | 0.43 | 10.26 | -6.52 | 0.18 | 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 | -0.03 | 0 | -400.0 | -0.04 | 0 | 0 | -0.06 | -100.0 | -500.0 | -0.06 | 0.0 | -200.0 | 0 | -100.0 | -100.0 | 0.00 | 0 | 0 | -0.42 | -5.0 | -366.67 | -0.13 | 67.5 | 0.0 | -0.82 | -105.0 | -290.48 | 15 | 0.0 | -48.28 | -0.03 | -200.0 | -250.0 |
| 25Q1 (4) | 0.54 | -38.64 | 0.0 | 0.39 | -38.1 | 0.0 | 0.18 | -5.26 | 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 | -100.0 | 0.0 | 0 | -100.0 | 0.0 | -0.03 | -150.0 | 0.0 | -0.06 | -400.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.40 | -350.0 | 0.0 | -0.40 | -671.43 | 0.0 | -0.40 | 43.66 | 0.0 | 15 | 0.0 | 0.0 | -0.01 | -111.11 | 0.0 |
| 24Q4 (3) | 0.88 | 25.71 | 0.0 | 0.63 | 16.67 | 0.0 | 0.19 | -5.0 | 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 | 0.01 | 0 | 0.0 | 0.01 | 200.0 | 0.0 | 0.06 | 250.0 | 0.0 | 0.02 | 128.57 | 0.0 | 0.01 | 0.0 | 0.0 | 22.47 | 0 | 0.0 | 0.16 | 134.78 | 0.0 | 0.07 | 117.5 | 0.0 | -0.71 | 19.32 | 0.0 | 15 | 0.0 | 0.0 | 0.09 | 1000.0 | 0.0 |
| 24Q3 (2) | 0.7 | 11.11 | 0.0 | 0.54 | 17.39 | 0.0 | 0.2 | 11.11 | 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 | -100.0 | 0.0 | -0.01 | 0 | 0.0 | -0.04 | -300.0 | 0.0 | -0.07 | -250.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.00 | 0 | 0.0 | -0.46 | -411.11 | 0.0 | -0.40 | -207.69 | 0.0 | -0.88 | -319.05 | 0.0 | 15 | -48.28 | 0.0 | -0.01 | -150.0 | 0.0 |
| 24Q2 (1) | 0.63 | 0.0 | 0.0 | 0.46 | 0.0 | 0.0 | 0.18 | 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 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.09 | 0.0 | 0.0 | -0.13 | 0.0 | 0.0 | -0.21 | 0.0 | 0.0 | 29 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 |