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) | 12.98 | -2.7 | 10.98 | 0.09 | 2.39 | -9.13 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.94 | -23.58 | 0.54 | -44.33 | 0.41 | -52.87 | 0.13 | 30.0 | 24.87 | 136.63 | 0.51 | -53.21 | -0.67 | 0 | 0.00 | 0 | 80 | 1.27 | 1.13 | -26.14 |
| 2024 (4) | 13.34 | 11.45 | 10.97 | 8.4 | 2.63 | -5.4 | 0.04 | -20.0 | 0.04 | 0.0 | 0.03 | 50.0 | 0 | 0 | 0.22 | -45.0 | 0.06 | -57.14 | 0 | 0 | 0.19 | 0 | 0.22 | 0 | 1.23 | 23.0 | 0.97 | 1285.71 | 0.87 | 1142.86 | 0.1 | 0 | 10.51 | 0 | 1.09 | 1111.11 | -0.46 | 0 | 0.00 | 0 | 79 | 0.0 | 1.53 | 135.38 |
| 2023 (3) | 11.97 | -30.53 | 10.12 | -30.97 | 2.78 | -8.55 | 0.05 | 400.0 | 0.04 | -33.33 | 0.02 | 100.0 | 0 | 0 | 0.4 | -13.04 | 0.14 | 133.33 | 0 | 0 | 0 | 0 | 0 | 0 | 1.0 | -27.54 | 0.07 | -92.31 | 0.07 | -89.06 | 0 | 0 | 0.00 | 0 | 0.09 | -88.89 | -1.18 | 0 | 0.00 | 0 | 79 | 0.0 | 0.65 | -54.86 |
| 2022 (2) | 17.23 | -2.71 | 14.66 | -0.41 | 3.04 | -6.17 | 0.01 | 0.0 | 0.06 | 50.0 | 0.01 | 0 | 0 | 0 | 0.46 | -31.34 | 0.06 | -50.0 | 0 | 0 | 0 | 0 | 0.32 | 0 | 1.38 | 72.5 | 0.91 | 62.5 | 0.64 | 23.08 | 0.26 | 550.0 | 29.03 | 268.87 | 0.81 | 58.82 | -0.94 | 0 | 0.00 | 0 | 79 | -21.78 | 1.44 | 45.45 |
| 2021 (1) | 17.71 | 38.58 | 14.72 | 41.13 | 3.24 | 3.51 | 0.01 | 0.0 | 0.04 | 100.0 | 0 | 0 | 0 | 0 | 0.67 | 24.07 | 0.12 | 9.09 | 0 | 0 | 0 | 0 | -0.07 | 0 | 0.8 | -4.76 | 0.56 | 1020.0 | 0.52 | 5100.0 | 0.04 | 0.0 | 7.87 | -90.6 | 0.51 | 5000.0 | -0.35 | 0 | 0.00 | 0 | 101 | -10.62 | 0.99 | 94.12 |
| 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) | 1.66 | -38.97 | -44.67 | 1.49 | -35.5 | -41.34 | 0.56 | -11.11 | -5.08 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.19 | 35.71 | -20.83 | -0.2 | -122.22 | -266.67 | -0.19 | -18.75 | -272.73 | -0.01 | -112.5 | -200.0 | 0.00 | 0 | -100.0 | -0.24 | -20.0 | -284.62 | -0.48 | -26.32 | -200.0 | -0.24 | -147.06 | -284.62 | 79 | 0.0 | 0.0 | -0.05 | -183.33 | -118.52 |
| 25Q4 (7) | 2.72 | -10.82 | -28.61 | 2.31 | -10.12 | -26.2 | 0.63 | 1.61 | -11.27 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.13 | -13.33 | 8.33 | 0.14 | -81.08 | -65.85 | -0.09 | -115.25 | -123.68 | -0.16 | -132.0 | -144.44 | 0.08 | -11.11 | 300.0 | 0.00 | -100.0 | -100.0 | -0.20 | -131.25 | -143.48 | -0.38 | -26.67 | -533.33 | 0.51 | -29.17 | -53.64 | 79 | 0.0 | 0.0 | 0.06 | -91.89 | -88.68 |
| 25Q3 (6) | 3.05 | -27.55 | -21.39 | 2.57 | -27.81 | -20.43 | 0.62 | 14.81 | -7.46 | 0.01 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.25 | 0 | 13.64 | 0.01 | -75.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 123.81 | 250.0 | 0.74 | 511.11 | 13.85 | 0.59 | 837.5 | -7.81 | 0.5 | 1350.0 | -21.88 | 0.09 | 325.0 | 0 | 14.71 | 0 | 0 | 0.64 | 1380.0 | -20.99 | -0.30 | -266.67 | -2900.0 | 0.72 | 800.0 | 12.5 | 79 | 0.0 | 0.0 | 0.74 | 957.14 | -3.9 |
| 25Q2 (5) | 4.21 | 40.33 | 31.56 | 3.56 | 40.16 | 34.34 | 0.54 | -8.47 | -20.59 | 0.01 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.63 | -1150.0 | -1675.0 | -0.18 | -175.0 | -250.0 | -0.08 | -166.67 | -300.0 | -0.04 | -136.36 | 55.56 | -0.04 | -500.0 | -157.14 | 0.00 | -100.0 | 0 | -0.05 | -138.46 | 54.55 | 0.18 | 212.5 | 166.67 | 0.08 | -38.46 | 147.06 | 79 | 0.0 | 0.0 | 0.07 | -74.07 | -41.67 |
| 25Q1 (4) | 3.0 | -21.26 | 0.0 | 2.54 | -18.85 | 0.0 | 0.59 | -16.9 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | -100.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.06 | -50.0 | 0.0 | 0.24 | -41.46 | 0.0 | 0.12 | -68.42 | 0.0 | 0.11 | -69.44 | 0.0 | 0.01 | -50.0 | 0.0 | 9.02 | 85.6 | 0.0 | 0.13 | -71.74 | 0.0 | -0.16 | -166.67 | 0.0 | 0.13 | -88.18 | 0.0 | 79 | 0.0 | 0.0 | 0.27 | -49.06 | 0.0 |
| 24Q4 (3) | 3.81 | -1.8 | 0.0 | 3.13 | -3.1 | 0.0 | 0.71 | 5.97 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0.21 | 0 | 0.0 | 0.12 | 220.0 | 0.0 | 0.41 | -36.92 | 0.0 | 0.38 | -40.62 | 0.0 | 0.36 | -43.75 | 0.0 | 0.02 | 0 | 0.0 | 4.86 | 0 | 0.0 | 0.46 | -43.21 | 0.0 | -0.06 | -500.0 | 0.0 | 1.10 | 71.88 | 0.0 | 79 | 0.0 | 0.0 | 0.53 | -31.17 | 0.0 |
| 24Q3 (2) | 3.88 | 21.25 | 0.0 | 3.23 | 21.89 | 0.0 | 0.67 | -1.47 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.22 | 0 | 0.0 | 0.01 | -75.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.1 | -350.0 | 0.0 | 0.65 | 441.67 | 0.0 | 0.64 | 3300.0 | 0.0 | 0.64 | 811.11 | 0.0 | 0 | -100.0 | 0.0 | 0.00 | 0 | 0.0 | 0.81 | 836.36 | 0.0 | -0.01 | 96.3 | 0.0 | 0.64 | 476.47 | 0.0 | 79 | 0.0 | 0.0 | 0.77 | 541.67 | 0.0 |
| 24Q2 (1) | 3.2 | 0.0 | 0.0 | 2.65 | 0.0 | 0.0 | 0.68 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.12 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 | -0.09 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.11 | 0.0 | 0.0 | -0.27 | 0.0 | 0.0 | -0.17 | 0.0 | 0.0 | 79 | 0.0 | 0.0 | 0.12 | 0.0 | 0.0 |