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) | 1.59 | 0.0 | 0.29 | 3.57 | 0.22 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -97.39 | 1.14 | -66.37 | 0.92 | -66.18 | 0.22 | -67.16 | 19.29 | -2.48 | 0.85 | -66.0 | 0.79 | 102.56 | 0.00 | 0 | 109 | 0.0 | 1.22 | -64.94 |
| 2024 (4) | 1.59 | -0.62 | 0.28 | -3.45 | 0.22 | -8.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 2.25 | 0 | 0 | 0 | 0 | 0 | 2.3 | 5650.0 | 3.39 | 202.68 | 2.72 | 202.22 | 0.67 | 204.55 | 19.78 | 0.41 | 2.50 | 201.2 | 0.39 | -50.63 | 0.00 | 0 | 109 | 0.0 | 3.48 | 182.93 |
| 2023 (3) | 1.6 | -1.23 | 0.29 | -3.33 | 0.24 | 9.09 | 0.01 | -75.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -33.33 | 1.12 | -3.45 | 0.9 | -3.23 | 0.22 | -4.35 | 19.70 | -1.94 | 0.83 | -2.35 | 0.79 | -1.25 | 0.00 | 0 | 109 | 0.0 | 1.23 | -3.91 |
| 2022 (2) | 1.62 | 8.0 | 0.3 | 3.45 | 0.22 | -4.35 | 0.04 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -99.06 | 1.16 | -84.28 | 0.93 | -87.33 | 0.23 | 475.0 | 20.09 | 3487.5 | 0.85 | -87.41 | 0.80 | -6.98 | 0.00 | 0 | 109 | 0.0 | 1.28 | -82.93 |
| 2021 (1) | 1.5 | 20.0 | 0.29 | -6.45 | 0.23 | -4.17 | 0.05 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | -83.33 | 6.3 | -28.0 | 0 | 0 | 0 | 0 | 6.4 | -29.52 | 7.38 | -24.54 | 7.34 | -23.38 | 0.04 | -80.0 | 0.56 | -72.82 | 6.75 | -23.3 | 0.86 | 86.96 | 0.00 | 0 | 109 | 0.0 | 7.5 | -24.32 |
| 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) | 0.41 | 2.5 | 5.13 | 0.07 | 0.0 | 0.0 | 0.05 | -16.67 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 500.0 | 500.0 | 0.4 | 37.93 | 37.93 | 0.35 | 52.17 | 45.83 | 0.06 | 0.0 | 0.0 | 14.39 | -25.86 | -24.66 | 0.32 | 52.38 | 45.45 | 0.21 | 10.53 | 5.0 | 0.32 | -62.35 | 45.45 | 109 | 0.0 | 0.0 | 0.42 | 35.48 | 35.48 |
| 25Q4 (7) | 0.4 | 0.0 | 0.0 | 0.07 | -12.5 | -12.5 | 0.06 | 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 | 0 | 0 | 0.02 | 100.0 | 0.0 | 0.29 | 3.57 | 3.57 | 0.23 | 4.55 | 0.0 | 0.06 | 20.0 | 20.0 | 19.41 | 0.26 | 5.15 | 0.21 | 5.0 | 0.0 | 0.19 | 0.0 | 0.0 | 0.85 | 34.92 | -66.0 | 109 | 0.0 | 0.0 | 0.31 | 3.33 | 3.33 |
| 25Q3 (6) | 0.4 | 0.0 | 2.56 | 0.08 | 14.29 | 14.29 | 0.06 | 20.0 | 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 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | -99.56 | 0.28 | -3.45 | -88.98 | 0.22 | -4.35 | -89.16 | 0.05 | -16.67 | -90.0 | 19.36 | 0.31 | -2.62 | 0.20 | -4.76 | -89.3 | 0.19 | 0.0 | 186.36 | 0.63 | 46.51 | -72.49 | 109 | 0.0 | 0.0 | 0.3 | 0.0 | -88.28 |
| 25Q2 (5) | 0.4 | 2.56 | 2.56 | 0.07 | 0.0 | 0.0 | 0.05 | 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 | 0 | 0.02 | 0.0 | 100.0 | 0.29 | 0.0 | 3.57 | 0.23 | -4.17 | 4.55 | 0.06 | 0.0 | 0.0 | 19.30 | 1.05 | -2.87 | 0.21 | -4.55 | 5.0 | 0.19 | -5.0 | 0.0 | 0.43 | 95.45 | 2.38 | 109 | 0.0 | 0.0 | 0.3 | -3.23 | 0.0 |
| 25Q1 (4) | 0.39 | -2.5 | 0.0 | 0.07 | -12.5 | 0.0 | 0.05 | -16.67 | 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 | 0.02 | 0.0 | 0.0 | 0.29 | 3.57 | 0.0 | 0.24 | 4.35 | 0.0 | 0.06 | 20.0 | 0.0 | 19.10 | 3.47 | 0.0 | 0.22 | 4.76 | 0.0 | 0.20 | 5.26 | 0.0 | 0.22 | -91.2 | 0.0 | 109 | 0.0 | 0.0 | 0.31 | 3.33 | 0.0 |
| 24Q4 (3) | 0.4 | 2.56 | 0.0 | 0.08 | 14.29 | 0.0 | 0.06 | 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 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | -99.12 | 0.0 | 0.28 | -88.98 | 0.0 | 0.23 | -88.67 | 0.0 | 0.05 | -90.0 | 0.0 | 18.46 | -7.14 | 0.0 | 0.21 | -88.77 | 0.0 | 0.19 | 186.36 | 0.0 | 2.50 | 9.17 | 0.0 | 109 | 0.0 | 0.0 | 0.3 | -88.28 | 0.0 |
| 24Q3 (2) | 0.39 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0.06 | 20.0 | 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 | 2.25 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 2.27 | 22600.0 | 0.0 | 2.54 | 807.14 | 0.0 | 2.03 | 822.73 | 0.0 | 0.5 | 733.33 | 0.0 | 19.88 | 0.05 | 0.0 | 1.87 | 835.0 | 0.0 | -0.22 | -215.79 | 0.0 | 2.29 | 445.24 | 0.0 | 109 | 0.0 | 0.0 | 2.56 | 753.33 | 0.0 |
| 24Q2 (1) | 0.39 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0.05 | 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 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.28 | 0.0 | 0.0 | 0.22 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 19.87 | 0.0 | 0.0 | 0.20 | 0.0 | 0.0 | 0.19 | 0.0 | 0.0 | 0.42 | 0.0 | 0.0 | 109 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 |