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) | 0.05 | -99.03 | 0.01 | -99.73 | 0.28 | -53.33 | 0.05 | -61.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -82.35 | -0.17 | 0 | -0.14 | 0 | -0.04 | 0 | 0.00 | 0 | -0.09 | 0 | -0.13 | 0 | 0.00 | 0 | 155 | 0.0 | -0.15 | 0 |
| 2024 (4) | 5.13 | -84.6 | 3.67 | -85.76 | 0.6 | -65.91 | 0.13 | 85.71 | 0.34 | -19.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.34 | 0 | 1.2 | -79.13 | 0.85 | -85.32 | 0.35 | 0 | 29.14 | 0 | 0.55 | -85.25 | 0.33 | -91.2 | 0.00 | 0 | 155 | 0.0 | 1.22 | -79.22 |
| 2023 (3) | 33.32 | 1435.48 | 25.78 | 1596.05 | 1.76 | 266.67 | 0.07 | 0.0 | 0.42 | 10.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 5.75 | 15.93 | 5.79 | 23.19 | -0.04 | 0 | 0.00 | 0 | 3.73 | 23.1 | 3.75 | 0 | 0.00 | 0 | 155 | 0.0 | 5.87 | 17.87 |
| 2022 (2) | 2.17 | -92.92 | 1.52 | -93.05 | 0.48 | -74.05 | 0.07 | 600.0 | 0.38 | 11.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -93.75 | 4.53 | 0 | 0 | 0 | 0 | 0 | 4.79 | 34.93 | 4.96 | -52.63 | 4.7 | -48.69 | 0.26 | -39.53 | 5.30 | 30.54 | 3.03 | -48.73 | -0.06 | 0 | 0.00 | 0 | 155 | 0.0 | 4.98 | -52.93 |
| 2021 (1) | 30.64 | 364.24 | 21.87 | 300.55 | 1.85 | 172.06 | 0.01 | 0 | 0.34 | -30.61 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.16 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.55 | 0 | 10.47 | 2176.09 | 9.16 | 1696.08 | 0.43 | 0 | 4.06 | 588.14 | 5.91 | 1690.91 | 3.62 | 996.97 | 0.00 | 0 | 155 | 0.0 | 10.58 | 1693.22 |
| 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) | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.07 | -12.5 | 16.67 | 0 | -100.0 | -100.0 | 0.14 | 16.67 | 55.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.06 | 0.0 | -100.0 | -0.06 | -200.0 | -100.0 | 0 | 100.0 | 0 | 0.00 | 0 | 0 | -0.04 | -300.0 | -100.0 | -0.04 | -33.33 | -33.33 | -0.04 | 55.56 | -100.0 | 155 | 0.0 | 0.0 | -0.06 | -20.0 | -100.0 |
| 25Q4 (7) | 0.01 | -50.0 | -75.0 | 0 | -100.0 | -100.0 | 0.08 | 33.33 | -20.0 | 0.01 | 0 | -66.67 | 0.12 | 20.0 | 33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | -83.33 | -0.06 | -20.0 | -300.0 | -0.02 | 60.0 | -166.67 | -0.04 | 0 | 0 | 0.00 | 0 | -100.0 | -0.01 | 66.67 | -150.0 | -0.03 | 0.0 | 50.0 | -0.09 | -12.5 | -116.36 | 155 | 0.0 | 0.0 | -0.05 | -25.0 | -225.0 |
| 25Q3 (6) | 0.02 | 100.0 | 100.0 | 0.01 | 0 | 0 | 0.06 | -14.29 | -14.29 | 0 | -100.0 | -100.0 | 0.1 | 11.11 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.05 | -25.0 | -600.0 | -0.05 | -25.0 | -600.0 | 0 | 0 | 0 | 0.00 | 0 | -100.0 | -0.03 | -50.0 | 0 | -0.03 | 25.0 | 40.0 | -0.08 | -60.0 | -115.09 | 155 | 0.0 | 0.0 | -0.04 | -33.33 | -500.0 |
| 25Q2 (5) | 0.01 | 0.0 | -50.0 | 0 | 0 | -100.0 | 0.07 | 16.67 | 0.0 | 0.02 | 0.0 | -60.0 | 0.09 | 0.0 | 12.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | -83.33 | -0.04 | -33.33 | -157.14 | -0.04 | -33.33 | 71.43 | 0 | 0 | -100.0 | 0.00 | 0 | 0 | -0.02 | 0.0 | 77.78 | -0.04 | -33.33 | 76.47 | -0.05 | -150.0 | -109.62 | 155 | 0.0 | 0.0 | -0.03 | 0.0 | -142.86 |
| 25Q1 (4) | 0.01 | -75.0 | 0.0 | 0 | -100.0 | 0.0 | 0.06 | -40.0 | 0.0 | 0.02 | -33.33 | 0.0 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | -88.89 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | -83.33 | 0.0 | -0.03 | -200.0 | 0.0 | -0.03 | -200.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.02 | -200.0 | 0.0 | -0.03 | 50.0 | 0.0 | -0.02 | -103.64 | 0.0 | 155 | 0.0 | 0.0 | -0.03 | -175.0 | 0.0 |
| 24Q4 (3) | 0.04 | 300.0 | 0.0 | 0.03 | 0 | 0.0 | 0.1 | 42.86 | 0.0 | 0.03 | 50.0 | 0.0 | 0.09 | 12.5 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.09 | 50.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.12 | 50.0 | 0.0 | 0.03 | 200.0 | 0.0 | 0.03 | 200.0 | 0.0 | 0 | 0 | 0.0 | 15.12 | -23.37 | 0.0 | 0.02 | 0 | 0.0 | -0.06 | -20.0 | 0.0 | 0.55 | 3.77 | 0.0 | 155 | 0.0 | 0.0 | 0.04 | 300.0 | 0.0 |
| 24Q3 (2) | 0.01 | -50.0 | 0.0 | 0 | -100.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0.02 | -60.0 | 0.0 | 0.08 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.06 | -14.29 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.08 | -33.33 | 0.0 | 0.01 | -85.71 | 0.0 | 0.01 | 107.14 | 0.0 | 0 | -100.0 | 0.0 | 19.73 | 0 | 0.0 | 0.00 | 100.0 | 0.0 | -0.05 | 70.59 | 0.0 | 0.53 | 1.92 | 0.0 | 155 | 0.0 | 0.0 | 0.01 | -85.71 | 0.0 |
| 24Q2 (1) | 0.02 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.12 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | -0.14 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.09 | 0.0 | 0.0 | -0.17 | 0.0 | 0.0 | 0.52 | 0.0 | 0.0 | 155 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 |