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) | 0.51 | 18.6 | 0.22 | -26.67 | 0.37 | -9.76 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | -0.09 | 0 | -0.12 | 0 | 0.03 | 0 | 0.00 | 0 | -0.47 | 0 | -0.42 | 0 | 0.00 | 0 | 26 | 0.0 | -0.03 | 0 |
| 2024 (4) | 0.43 | 26.47 | 0.3 | 36.36 | 0.41 | -6.82 | 0.03 | 200.0 | 0.02 | -33.33 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0.07 | 600.0 | -0.22 | 0 | -0.22 | 0 | 0 | 0 | 0.00 | 0 | -0.86 | 0 | -1.12 | 0 | 0.00 | 0 | 26 | 18.18 | -0.16 | 0 |
| 2023 (3) | 0.34 | -26.09 | 0.22 | -29.03 | 0.44 | 0.0 | 0.01 | 0 | 0.03 | 0.0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -83.33 | -0.31 | 0 | -0.33 | 0 | 0.03 | -25.0 | 0.00 | 0 | -1.51 | 0 | -1.31 | 0 | 0.00 | 0 | 22 | -45.0 | -0.24 | 0 |
| 2022 (2) | 0.46 | -53.06 | 0.31 | -34.04 | 0.44 | -15.38 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0 | 0.06 | 0 | -0.22 | 0 | -0.26 | 0 | 0.04 | 300.0 | 0.00 | 0 | -0.64 | 0 | -1.23 | 0 | 0.00 | 0 | 40 | 2.56 | -0.15 | 0 |
| 2021 (1) | 0.98 | 30.67 | 0.47 | -16.07 | 0.52 | 15.56 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | -0.04 | 0 | -0.04 | 0 | -0.05 | 0 | 0.01 | 0.0 | 0.00 | 0 | -0.13 | 0 | -0.04 | 0 | 0.00 | 0 | 39 | 14.71 | 0.02 | 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) | 0.14 | -12.5 | -22.22 | 0.08 | 300.0 | -20.0 | 0.09 | 0.0 | -18.18 | 0.01 | 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 | 0 | 0 | -100.0 | -100.0 | 0.02 | -50.0 | 0.0 | -0.02 | -122.22 | -100.0 | -0.02 | -133.33 | -100.0 | 0 | -100.0 | 0 | 0.00 | -100.0 | 0 | -0.07 | -130.43 | -133.33 | -0.15 | -287.5 | -25.0 | -0.07 | 85.11 | -133.33 | 26 | 0.0 | 0.0 | 0 | -100.0 | -100.0 |
| 25Q4 (7) | 0.16 | 77.78 | 100.0 | 0.02 | -60.0 | -71.43 | 0.09 | 0.0 | 0.0 | 0.01 | 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 | 0.04 | 0.0 | 33.33 | 0.04 | 0.0 | 33.33 | 0.09 | 0 | 280.0 | 0.06 | 0 | 220.0 | 0.03 | 0 | 0 | 33.76 | 0 | 0 | 0.23 | 2400.0 | 209.52 | 0.08 | 153.33 | 125.81 | -0.47 | 31.88 | 45.35 | 26 | 0.0 | 0.0 | 0.1 | 900.0 | 350.0 |
| 25Q3 (6) | 0.09 | 0.0 | -30.77 | 0.05 | -16.67 | -50.0 | 0.09 | 12.5 | 0.0 | 0.01 | 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 | 0.04 | 133.33 | 300.0 | 0.04 | 136.36 | 500.0 | 0 | 100.0 | 100.0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.01 | 98.46 | 96.15 | -0.15 | 34.78 | 34.78 | -0.69 | -1.47 | -6.15 | 26 | 0.0 | 0.0 | 0.01 | 106.67 | 120.0 |
| 25Q2 (5) | 0.09 | -50.0 | -30.77 | 0.06 | -40.0 | -25.0 | 0.08 | -27.27 | -33.33 | 0.01 | 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 | -0.12 | -700.0 | -1300.0 | -0.11 | -650.0 | -1200.0 | -0.17 | -1600.0 | -183.33 | -0.17 | -1600.0 | -183.33 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.65 | -2066.67 | -160.0 | -0.23 | -91.67 | 14.81 | -0.68 | -2166.67 | -70.0 | 26 | 0.0 | 0.0 | -0.15 | -1600.0 | -200.0 |
| 25Q1 (4) | 0.18 | 125.0 | 0.0 | 0.1 | 42.86 | 0.0 | 0.11 | 22.22 | 0.0 | 0.01 | 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 | 0.02 | -33.33 | 0.0 | 0.02 | -33.33 | 0.0 | -0.01 | 80.0 | 0.0 | -0.01 | 80.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.03 | 85.71 | 0.0 | -0.12 | 61.29 | 0.0 | -0.03 | 96.51 | 0.0 | 26 | 0.0 | 0.0 | 0.01 | 125.0 | 0.0 |
| 24Q4 (3) | 0.08 | -38.46 | 0.0 | 0.07 | -30.0 | 0.0 | 0.09 | 0.0 | 0.0 | 0.01 | 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 | 0.03 | 250.0 | 0.0 | 0.03 | 400.0 | 0.0 | -0.05 | 28.57 | 0.0 | -0.05 | 28.57 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.21 | 19.23 | 0.0 | -0.31 | -34.78 | 0.0 | -0.86 | -32.31 | 0.0 | 26 | 0.0 | 0.0 | -0.04 | 20.0 | 0.0 |
| 24Q3 (2) | 0.13 | 0.0 | 0.0 | 0.1 | 25.0 | 0.0 | 0.09 | -25.0 | 0.0 | 0.01 | 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 | -0.02 | -300.0 | 0.0 | -0.01 | -200.0 | 0.0 | -0.07 | -16.67 | 0.0 | -0.07 | -16.67 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.26 | -4.0 | 0.0 | -0.23 | 14.81 | 0.0 | -0.65 | -62.5 | 0.0 | 26 | 0.0 | 0.0 | -0.05 | 0.0 | 0.0 |
| 24Q2 (1) | 0.13 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 0.12 | 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 | 0.01 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | -0.06 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.25 | 0.0 | 0.0 | -0.27 | 0.0 | 0.0 | -0.40 | 0.0 | 0.0 | 26 | 0.0 | 0.0 | -0.05 | 0.0 | 0.0 |