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) | 0.28 | 16.67 | 0.14 | -22.22 | 0.82 | 67.35 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0.13 | 30.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.14 | 0.0 | -0.54 | 0 | -0.57 | 0 | 0.03 | 0 | 0.00 | 0 | -2.43 | 0 | -3.09 | 0 | 0.00 | 0 | 23 | 0.0 | -0.48 | 0 |
| 2024 (4) | 0.24 | 26.32 | 0.18 | 12.5 | 0.49 | 36.11 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0.1 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.14 | -30.0 | -0.29 | 0 | -0.28 | 0 | 0 | 0 | 0.00 | 0 | -1.22 | 0 | -1.83 | 0 | 0.00 | 0 | 23 | 0.0 | -0.25 | 0 |
| 2023 (3) | 0.19 | 375.0 | 0.16 | 433.33 | 0.36 | 24.14 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0.1 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.2 | -37.5 | -0.13 | 0 | -0.16 | 0 | 0.03 | 0 | 0.00 | 0 | -0.69 | 0 | -1.57 | 0 | 0.00 | 0 | 23 | 0.0 | -0.08 | 0 |
| 2022 (2) | 0.04 | -63.64 | 0.03 | 50.0 | 0.29 | -6.45 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.1 | 0.0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.32 | 33.33 | 0.04 | 100.0 | 0.06 | 100.0 | -0.01 | 0 | 0.00 | 0 | 0.24 | 84.62 | -1.13 | 0 | 0.00 | 0 | 23 | 0.0 | 0.08 | 33.33 |
| 2021 (1) | 0.11 | -90.68 | 0.02 | -97.18 | 0.31 | -60.76 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.1 | -9.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.24 | 300.0 | 0.02 | 0 | 0.03 | 0 | -0.01 | 0 | 0.00 | 0 | 0.13 | 0 | -0.91 | 0 | 0.00 | 0 | 23 | 0.0 | 0.06 | 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 | -100.0 | -100.0 | 0.01 | 0.0 | -80.0 | 0.17 | -5.56 | -19.05 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -75.0 | -33.33 | -0.16 | -77.78 | -33.33 | -0.16 | -45.45 | -23.08 | 0 | -100.0 | -100.0 | 0.00 | 0 | 0 | -0.68 | -51.11 | -25.93 | -0.78 | 6.02 | -11.43 | -0.68 | 72.02 | -25.93 | 23 | 0.0 | 0.0 | -0.14 | -100.0 | -40.0 |
| 25Q4 (7) | 0.02 | -71.43 | -66.67 | 0.01 | -75.0 | -80.0 | 0.18 | -14.29 | 38.46 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 166.67 | 0.0 | -0.09 | 40.0 | -125.0 | -0.11 | 26.67 | -175.0 | 0.02 | 0 | 0 | 0.00 | 0 | 0 | -0.45 | 29.69 | -200.0 | -0.83 | -6.41 | -59.62 | -2.43 | -22.73 | -99.18 | 23 | 0.0 | 0.0 | -0.07 | 46.15 | -133.33 |
| 25Q3 (6) | 0.07 | -12.5 | 16.67 | 0.04 | -20.0 | 0.0 | 0.21 | -4.55 | 75.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.03 | 200.0 | 50.0 | -0.15 | 21.05 | -87.5 | -0.15 | 21.05 | -87.5 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.64 | 20.0 | -88.24 | -0.78 | 10.34 | -81.4 | -1.98 | -47.76 | -85.05 | 23 | 0.0 | 0.0 | -0.13 | 23.53 | -85.71 |
| 25Q2 (5) | 0.08 | -27.27 | 33.33 | 0.05 | 0.0 | 25.0 | 0.22 | 4.76 | 69.23 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.03 | 0.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0.01 | -66.67 | 0.0 | -0.19 | -58.33 | -72.73 | -0.19 | -46.15 | -72.73 | 0 | -100.0 | 0 | 0.00 | 0 | 0 | -0.80 | -48.15 | -73.91 | -0.87 | -24.29 | -67.31 | -1.34 | -148.15 | -83.56 | 23 | 0.0 | 0.0 | -0.17 | -70.0 | -70.0 |
| 25Q1 (4) | 0.11 | 83.33 | 0.0 | 0.05 | 0.0 | 0.0 | 0.21 | 61.54 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 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 | 0.03 | -62.5 | 0.0 | -0.12 | -200.0 | 0.0 | -0.13 | -225.0 | 0.0 | 0.01 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.54 | -260.0 | 0.0 | -0.70 | -34.62 | 0.0 | -0.54 | 55.74 | 0.0 | 23 | 0.0 | 0.0 | -0.1 | -233.33 | 0.0 |
| 24Q4 (3) | 0.06 | 0.0 | 0.0 | 0.05 | 25.0 | 0.0 | 0.13 | 8.33 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 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 | 0.08 | 300.0 | 0.0 | -0.04 | 50.0 | 0.0 | -0.04 | 50.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.15 | 55.88 | 0.0 | -0.52 | -20.93 | 0.0 | -1.22 | -14.02 | 0.0 | 23 | 0.0 | 0.0 | -0.03 | 57.14 | 0.0 |
| 24Q3 (2) | 0.06 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.12 | -7.69 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 200.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 100.0 | 0.0 | -0.08 | 27.27 | 0.0 | -0.08 | 27.27 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.34 | 26.09 | 0.0 | -0.43 | 17.31 | 0.0 | -1.07 | -46.58 | 0.0 | 23 | 0.0 | 0.0 | -0.07 | 30.0 | 0.0 |
| 24Q2 (1) | 0.06 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.13 | 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 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | -0.11 | 0.0 | 0.0 | -0.11 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.46 | 0.0 | 0.0 | -0.52 | 0.0 | 0.0 | -0.73 | 0.0 | 0.0 | 23 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 |