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) | 2.3 | -3.36 | 1.45 | -5.84 | 0.73 | -6.41 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 20.0 | 0.24 | 50.0 | 0.17 | 70.0 | 0.06 | 20.0 | 27.20 | -25.15 | 0.35 | 66.67 | 0.10 | 0 | 0.00 | 0 | 49 | 0.0 | 0.37 | 42.31 |
| 2024 (4) | 2.38 | 23.32 | 1.54 | -3.14 | 0.78 | 4.0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 66.67 | 0.05 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.0 | 0.16 | 0 | 0.1 | 0 | 0.05 | 400.0 | 36.34 | 0 | 0.21 | 0 | 0.00 | 0 | 0.00 | 0 | 49 | 0.0 | 0.26 | 0 |
| 2023 (3) | 1.93 | -25.19 | 1.59 | -17.19 | 0.75 | -3.85 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | -10.0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 25.0 | -0.31 | 0 | -0.32 | 0 | 0.01 | -50.0 | 0.00 | 0 | -0.64 | 0 | -0.86 | 0 | 0.00 | 0 | 49 | 0.0 | -0.23 | 0 |
| 2022 (2) | 2.58 | -26.7 | 1.92 | -17.95 | 0.78 | -17.02 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 233.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0.08 | 0 | -0.05 | 0 | -0.07 | 0 | 0.02 | -50.0 | 0.00 | 0 | -0.14 | 0 | -0.31 | 0 | 0.00 | 0 | 49 | 0.0 | 0.04 | -86.67 |
| 2021 (1) | 3.52 | -4.35 | 2.34 | -3.31 | 0.94 | -17.54 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | -0.09 | 0 | 0 | 0 | -0.01 | 0 | -0.03 | 0 | 0.21 | 16.67 | 0.16 | -5.88 | 0.04 | 300.0 | 21.66 | 301.86 | 0.33 | -2.94 | 0.39 | 62.5 | 0.00 | 0 | 49 | 0.0 | 0.3 | -6.25 |
| 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) | 0.29 | -48.21 | 11.54 | 0.29 | -14.71 | 3.57 | 0.13 | -31.58 | 8.33 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | -50.0 | -0.11 | -320.0 | 8.33 | -0.11 | -466.67 | -10.0 | 0 | -100.0 | 100.0 | 0.00 | -100.0 | 0 | -0.22 | -466.67 | -10.0 | -0.24 | 0 | 0.0 | -0.22 | -162.86 | -10.0 | 49 | 0.0 | 0.0 | -0.09 | -212.5 | 0.0 |
| 25Q4 (7) | 0.56 | -22.22 | -15.15 | 0.34 | -26.09 | -26.09 | 0.19 | 5.56 | -9.52 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | -200.0 | -100.0 | 0.05 | -37.5 | 0 | 0.03 | 137.5 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 200.0 | 0.05 | -37.5 | 0 | 0.03 | -50.0 | 250.0 | 0.02 | 0.0 | 0.0 | 40.06 | 46.42 | 0 | 0.06 | -50.0 | 250.0 | 0.00 | -100.0 | 100.0 | 0.35 | 20.69 | 94.44 | 49 | 0.0 | 0.0 | 0.08 | -27.27 | 100.0 |
| 25Q3 (6) | 0.72 | -5.26 | 5.88 | 0.46 | 27.78 | 4.55 | 0.18 | -25.0 | -10.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 100.0 | 0.08 | 0 | 14.29 | -0.08 | -188.89 | -700.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -83.33 | 0 | 0.08 | -65.22 | 60.0 | 0.06 | -66.67 | 200.0 | 0.02 | -60.0 | 0.0 | 27.36 | 34.05 | -47.27 | 0.12 | -67.57 | 200.0 | 0.10 | -58.33 | 150.0 | 0.29 | 70.59 | 31.82 | 49 | 0.0 | 0.0 | 0.11 | -57.69 | 37.5 |
| 25Q2 (5) | 0.76 | 192.31 | 16.92 | 0.36 | 28.57 | -7.69 | 0.24 | 100.0 | 9.09 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.09 | 800.0 | 800.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 200.0 | 100.0 | 0.23 | 291.67 | 187.5 | 0.18 | 280.0 | 157.14 | 0.05 | 350.0 | 400.0 | 20.41 | 0 | 132.99 | 0.37 | 285.0 | 146.67 | 0.24 | 200.0 | 200.0 | 0.17 | 185.0 | 0.0 | 49 | 0.0 | 0.0 | 0.26 | 388.89 | 116.67 |
| 25Q1 (4) | 0.26 | -60.61 | 0.0 | 0.28 | -39.13 | 0.0 | 0.12 | -42.86 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | -75.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 100.0 | 0.0 | -0.12 | 0 | 0.0 | -0.1 | -400.0 | 0.0 | -0.02 | -200.0 | 0.0 | 0.00 | 0 | 0.0 | -0.20 | -400.0 | 0.0 | -0.24 | -300.0 | 0.0 | -0.20 | -211.11 | 0.0 | 49 | 0.0 | 0.0 | -0.09 | -325.0 | 0.0 |
| 24Q4 (3) | 0.66 | -2.94 | 0.0 | 0.46 | 4.55 | 0.0 | 0.21 | 5.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | -200.0 | 0.0 | 0 | -100.0 | 0.0 | 0.04 | 500.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | -100.0 | 0.0 | -0.02 | -200.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.04 | -200.0 | 0.0 | -0.06 | -250.0 | 0.0 | 0.18 | -18.18 | 0.0 | 49 | 0.0 | 0.0 | 0.04 | -50.0 | 0.0 |
| 24Q3 (2) | 0.68 | 4.62 | 0.0 | 0.44 | 12.82 | 0.0 | 0.2 | -9.09 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.07 | -12.5 | 0.0 | -0.01 | -200.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.05 | -37.5 | 0.0 | 0.02 | -71.43 | 0.0 | 0.02 | 100.0 | 0.0 | 51.89 | 492.35 | 0.0 | 0.04 | -73.33 | 0.0 | 0.04 | -50.0 | 0.0 | 0.22 | 29.41 | 0.0 | 49 | 0.0 | 0.0 | 0.08 | -33.33 | 0.0 |
| 24Q2 (1) | 0.65 | 0.0 | 0.0 | 0.39 | 0.0 | 0.0 | 0.22 | 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 | 0.08 | 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 | 0.03 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 8.76 | 0.0 | 0.0 | 0.15 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | 49 | 0.0 | 0.0 | 0.12 | 0.0 | 0.0 |