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) | 0.92 | 67.27 | 0.79 | 71.74 | 0.16 | 6.67 | 0.04 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | 0 | -0.08 | 0 | -0.08 | 0 | -0.01 | 0 | 0.00 | 0 | -0.56 | 0 | -0.14 | 0 | 0.00 | 0 | 14 | 0.0 | -0.08 | 0 |
| 2024 (4) | 0.55 | 14.58 | 0.46 | 4.55 | 0.15 | -6.25 | 0.05 | 66.67 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0.06 | 0 | 0.35 | 0 | 0 | 0 | 0.07 | 0 | 0.54 | 1250.0 | 0.48 | 0 | 0.46 | 0 | 0.01 | 0 | 3.13 | 0 | 3.40 | 0 | -0.57 | 0 | 0.00 | 0 | 14 | 0.0 | 0.49 | 0 |
| 2023 (3) | 0.48 | -37.66 | 0.44 | -38.03 | 0.16 | -5.88 | 0.03 | 0 | 0.01 | -50.0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.04 | 0 | -0.07 | 0 | -0.07 | 0 | 0 | 0 | 0.00 | 0 | -0.53 | 0 | -0.79 | 0 | 0.00 | 0 | 14 | 0.0 | -0.06 | 0 |
| 2022 (2) | 0.77 | 220.83 | 0.71 | 255.0 | 0.17 | 0.0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | 0 | -0.11 | 0 | 0 | 0 | 0.00 | 0 | -0.79 | 0 | -0.79 | 0 | 0.00 | 0 | 14 | -84.27 | -0.08 | 0 |
| 2021 (1) | 0.24 | 71.43 | 0.2 | 100.0 | 0.17 | -87.31 | 0 | 0 | 0.01 | -83.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0 | -0.04 | 0 | -0.04 | 0 | 0 | 0 | 0.00 | 0 | -0.04 | 0 | -0.86 | 0 | 0.00 | 0 | 89 | 53.45 | -0.01 | 0 |
| 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) | 0.26 | 13.04 | -3.7 | 0.23 | 43.75 | -11.54 | 0.07 | 75.0 | 75.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | -50.0 | 0.01 | -66.67 | -66.67 | -0.03 | -160.0 | 0 | -0.03 | -160.0 | 0 | 0 | 0 | 0 | 0.00 | -100.0 | 0 | -0.19 | -150.0 | -1800.0 | -0.29 | -307.14 | -38.1 | -0.19 | 66.07 | -1800.0 | 14 | 0.0 | 0.0 | -0.03 | -160.0 | 0 |
| 25Q4 (7) | 0.23 | -8.0 | 64.29 | 0.16 | -20.0 | 33.33 | 0.04 | 0.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.03 | -25.0 | -25.0 | 0.03 | -40.0 | -92.5 | 0.05 | -16.67 | -86.84 | 0.05 | 0.0 | -86.49 | 0 | 0 | -100.0 | 0.50 | -89.52 | -87.18 | 0.38 | -5.0 | -85.87 | 0.14 | 0 | 166.67 | -0.56 | 39.78 | -116.47 | 14 | 0.0 | 0.0 | 0.05 | -16.67 | -86.84 |
| 25Q3 (6) | 0.25 | 38.89 | 38.89 | 0.2 | 25.0 | 33.33 | 0.04 | 33.33 | 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 | 0 | 0 | 0 | 0 | 0.04 | 122.22 | 233.33 | 0.05 | 129.41 | 600.0 | 0.06 | 131.58 | 400.0 | 0.05 | 127.78 | 350.0 | 0 | 100.0 | 0 | 4.77 | 0 | 0 | 0.40 | 130.08 | 463.64 | 0.00 | 100.0 | 100.0 | -0.93 | 30.6 | -230.99 | 14 | 0.0 | 0.0 | 0.06 | 131.58 | 700.0 |
| 25Q2 (5) | 0.18 | -33.33 | 28.57 | 0.16 | -38.46 | 45.45 | 0.03 | -25.0 | -25.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.18 | -1000.0 | -1900.0 | -0.17 | -666.67 | -288.89 | -0.19 | 0 | -371.43 | -0.18 | 0 | -357.14 | -0.01 | 0 | 0 | 0.00 | 0 | -100.0 | -1.33 | -13200.0 | -346.3 | -0.07 | 66.67 | 50.0 | -1.34 | -13300.0 | -261.45 | 14 | 0.0 | 0.0 | -0.19 | 0 | -337.5 |
| 25Q1 (4) | 0.27 | 92.86 | 0.0 | 0.26 | 116.67 | 0.0 | 0.04 | 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 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0.02 | -50.0 | 0.0 | 0.03 | -92.5 | 0.0 | 0 | -100.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | -100.0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.01 | -100.37 | 0.0 | -0.21 | 0.0 | 0.0 | -0.01 | -100.29 | 0.0 | 14 | 0.0 | 0.0 | 0 | -100.0 | 0.0 |
| 24Q4 (3) | 0.14 | -22.22 | 0.0 | 0.12 | -20.0 | 0.0 | 0.04 | 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 | 0 | 0 | 0.0 | 0.35 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 233.33 | 0.0 | 0.4 | 4100.0 | 0.0 | 0.38 | 2000.0 | 0.0 | 0.37 | 1950.0 | 0.0 | 0.01 | 0 | 0.0 | 3.90 | 0 | 0.0 | 2.69 | 2545.45 | 0.0 | -0.21 | -200.0 | 0.0 | 3.40 | 378.87 | 0.0 | 14 | 0.0 | 0.0 | 0.38 | 3900.0 | 0.0 |
| 24Q3 (2) | 0.18 | 28.57 | 0.0 | 0.15 | 36.36 | 0.0 | 0.04 | 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 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.03 | -400.0 | 0.0 | -0.01 | -111.11 | 0.0 | -0.02 | -128.57 | 0.0 | -0.02 | -128.57 | 0.0 | 0 | 0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.11 | -120.37 | 0.0 | -0.07 | 50.0 | 0.0 | 0.71 | -14.46 | 0.0 | 14 | 0.0 | 0.0 | -0.01 | -112.5 | 0.0 |
| 24Q2 (1) | 0.14 | 0.0 | 0.0 | 0.11 | 0.0 | 0.0 | 0.04 | 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 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 0.54 | 0.0 | 0.0 | -0.14 | 0.0 | 0.0 | 0.83 | 0.0 | 0.0 | 14 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 |