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) | 2.33 | -15.88 | 1.68 | -12.5 | 0.82 | -9.89 | 0.1 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -78.26 | -0.12 | 0 | -0.1 | 0 | -0.02 | 0 | 0.00 | 0 | -0.17 | 0 | -0.25 | 0 | 0.00 | 0 | 59 | 0.0 | 0.27 | -59.09 |
| 2024 (4) | 2.77 | -22.63 | 1.92 | -33.33 | 0.91 | -3.19 | 0.12 | 33.33 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 0 | 0.23 | 187.5 | 0.17 | 0 | 0.13 | 0 | 0.04 | 0 | 21.90 | 0 | 0.22 | 0 | -0.17 | 0 | 0.00 | 0 | 59 | 0.0 | 0.66 | -5.71 |
| 2023 (3) | 3.58 | -7.25 | 2.88 | -8.57 | 0.94 | -6.93 | 0.09 | 125.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.08 | -20.0 | -0.16 | 0 | -0.12 | 0 | -0.04 | 0 | 0.00 | 0 | -0.20 | 0 | -0.34 | 0 | 0.00 | 0 | 59 | 0.0 | 0.7 | -11.39 |
| 2022 (2) | 3.86 | -22.8 | 3.15 | -19.85 | 1.01 | -6.48 | 0.04 | 33.33 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0.1 | 100.0 | -0.2 | 0 | -0.2 | 0 | 0 | 0 | 0.00 | 0 | -0.34 | 0 | -0.51 | 0 | 0.00 | 0 | 59 | -1.67 | 0.79 | -21.0 |
| 2021 (1) | 5.0 | -18.96 | 3.93 | -18.8 | 1.08 | -15.62 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0.05 | 0 | 0.04 | 100.0 | 0 | 0 | 0.04 | 300.0 | 88.65 | 79.05 | 0.01 | -50.0 | -0.08 | 0 | 0.00 | 0 | 60 | -1.64 | 1.0 | -6.54 |
| 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) | 0.7 | 22.81 | 20.69 | 0.47 | 11.9 | 6.82 | 0.21 | 16.67 | -4.55 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.06 | 20.0 | 0.0 | 0.06 | 200.0 | 700.0 | 0.05 | 400.0 | 600.0 | 0.01 | 0 | 0 | 18.07 | -10.85 | 0 | 0.09 | 350.0 | 550.0 | -0.02 | 71.43 | 83.33 | 0.09 | 152.94 | 550.0 | 59 | 0.0 | 0.0 | 0.16 | 45.45 | 60.0 |
| 25Q4 (7) | 0.57 | 0.0 | -18.57 | 0.42 | 5.0 | -12.5 | 0.18 | -14.29 | -21.74 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -25.0 | -50.0 | 0.05 | -37.5 | -37.5 | 0.02 | -60.0 | -71.43 | 0.01 | -66.67 | -83.33 | 0 | -100.0 | -100.0 | 20.27 | -43.3 | 19.59 | 0.02 | -60.0 | -80.0 | -0.07 | 12.5 | -133.33 | -0.17 | 15.0 | -177.27 | 59 | 0.0 | 0.0 | 0.11 | -21.43 | -38.89 |
| 25Q3 (6) | 0.57 | -8.06 | -20.83 | 0.4 | -4.76 | -20.0 | 0.21 | -4.55 | -4.55 | 0.02 | -33.33 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 122.22 | 180.0 | 0.08 | 153.33 | 900.0 | 0.05 | 129.41 | 600.0 | 0.03 | 121.43 | 400.0 | 0.02 | 166.67 | 0 | 35.75 | 0 | 0 | 0.05 | 121.74 | 350.0 | -0.08 | -500.0 | 0 | -0.20 | 20.0 | -266.67 | 59 | 0.0 | 0.0 | 0.14 | 300.0 | 27.27 |
| 25Q2 (5) | 0.62 | 6.9 | -23.46 | 0.42 | -4.55 | -19.23 | 0.22 | 0.0 | -8.33 | 0.03 | 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 | -0.18 | -1000.0 | -550.0 | -0.15 | -350.0 | -350.0 | -0.17 | -1600.0 | -241.67 | -0.14 | -1300.0 | -255.56 | -0.03 | 0 | -250.0 | 0.00 | 0 | -100.0 | -0.23 | -1050.0 | -243.75 | 0.02 | 116.67 | -60.0 | -0.25 | -1150.0 | -278.57 | 59 | 0.0 | 0.0 | -0.07 | -170.0 | -129.17 |
| 25Q1 (4) | 0.58 | -17.14 | 0.0 | 0.44 | -8.33 | 0.0 | 0.22 | -4.35 | 0.0 | 0.03 | 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 | 0.02 | -66.67 | 0.0 | 0.06 | -25.0 | 0.0 | -0.01 | -114.29 | 0.0 | -0.01 | -116.67 | 0.0 | 0 | -100.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.02 | -120.0 | 0.0 | -0.12 | -300.0 | 0.0 | -0.02 | -109.09 | 0.0 | 59 | 0.0 | 0.0 | 0.1 | -44.44 | 0.0 |
| 24Q4 (3) | 0.7 | -2.78 | 0.0 | 0.48 | -4.0 | 0.0 | 0.23 | 4.55 | 0.0 | 0.03 | 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 | 0.06 | 220.0 | 0.0 | 0.08 | 900.0 | 0.0 | 0.07 | 800.0 | 0.0 | 0.06 | 700.0 | 0.0 | 0.01 | 0 | 0.0 | 16.95 | 0 | 0.0 | 0.10 | 600.0 | 0.0 | -0.03 | 0 | 0.0 | 0.22 | 83.33 | 0.0 | 59 | 0.0 | 0.0 | 0.18 | 63.64 | 0.0 |
| 24Q3 (2) | 0.72 | -11.11 | 0.0 | 0.5 | -3.85 | 0.0 | 0.22 | -8.33 | 0.0 | 0.03 | 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 | -0.05 | -225.0 | 0.0 | -0.01 | -116.67 | 0.0 | -0.01 | -108.33 | 0.0 | -0.01 | -111.11 | 0.0 | 0 | -100.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.02 | -112.5 | 0.0 | 0.00 | -100.0 | 0.0 | 0.12 | -14.29 | 0.0 | 59 | 0.0 | 0.0 | 0.11 | -54.17 | 0.0 |
| 24Q2 (1) | 0.81 | 0.0 | 0.0 | 0.52 | 0.0 | 0.0 | 0.24 | 0.0 | 0.0 | 0.03 | 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 | 0.04 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0.12 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 18.55 | 0.0 | 0.0 | 0.16 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 | 59 | 0.0 | 0.0 | 0.24 | 0.0 | 0.0 |