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) | 0.5 | 0.0 | 0.26 | -29.73 | 0.28 | 7.69 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.24 | 0 | -0.29 | 0 | -0.26 | 0 | -0.03 | 0 | 0.00 | 0 | 0.35 | 0.0 | -0.09 | 0 | 0.00 | 0 | 23 | 0.0 | -0.28 | 0 |
| 2024 (4) | 0.5 | 8.7 | 0.37 | 8.82 | 0.26 | 0.0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -77.78 | 0 | 0 | -0.02 | 0 | 0 | 0 | 0 | 0 | 0.25 | 525.0 | 0.11 | 0 | 0.08 | 0 | 0.03 | 200.0 | 29.28 | 0 | 0.35 | 0 | -0.74 | 0 | 0.00 | 0 | 23 | 0.0 | 0.13 | 0 |
| 2023 (3) | 0.46 | 187.5 | 0.34 | 209.09 | 0.26 | 52.94 | 0.01 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -94.03 | -0.1 | 0 | -0.1 | 0 | 0.01 | -83.33 | 0.00 | 0 | -0.45 | 0 | -0.61 | 0 | 0.00 | 0 | 23 | 0.0 | -0.07 | 0 |
| 2022 (2) | 0.16 | 23.08 | 0.11 | 120.0 | 0.17 | 30.77 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -75.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.67 | 97.06 | 0.55 | 103.7 | 0.49 | 88.46 | 0.06 | 500.0 | 10.39 | 110.75 | 2.13 | 88.5 | -0.78 | 0 | 0.00 | 0 | 23 | 0.0 | 0.56 | 86.67 |
| 2021 (1) | 0.13 | -7.14 | 0.05 | -54.55 | 0.13 | 0.0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -71.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0.34 | 1033.33 | 0.27 | 0 | 0.26 | 2500.0 | 0.01 | 0 | 4.93 | 0 | 1.13 | 2725.0 | -0.35 | 0 | 0.00 | 0 | 23 | 0.0 | 0.3 | 650.0 |
| 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) | 0.13 | -13.33 | 30.0 | 0.05 | -37.5 | -16.67 | 0.06 | -25.0 | -14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | -257.14 | -83.33 | -0.1 | -242.86 | -11.11 | -0.1 | -266.67 | -25.0 | 0 | 0 | 100.0 | 0.00 | -100.0 | 0 | -0.43 | -253.57 | -22.86 | 0.04 | 200.0 | 144.44 | -0.43 | 62.61 | -22.86 | 23 | 0.0 | 0.0 | -0.1 | -242.86 | -11.11 |
| 25Q4 (7) | 0.15 | 25.0 | 0.0 | 0.08 | 33.33 | -27.27 | 0.08 | 33.33 | 14.29 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 50.0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 170.0 | 240.0 | 0.07 | 177.78 | 216.67 | 0.06 | 166.67 | 200.0 | 0 | 0 | 0 | 3.64 | 0 | 0 | 0.28 | 168.29 | 200.0 | -0.04 | -200.0 | 0.0 | -1.15 | 19.58 | -428.57 | 23 | 0.0 | 0.0 | 0.07 | 177.78 | 216.67 |
| 25Q3 (6) | 0.12 | 0.0 | -14.29 | 0.06 | -14.29 | -25.0 | 0.06 | -14.29 | 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 | -0.1 | 37.5 | 62.96 | -0.09 | 47.06 | 66.67 | -0.09 | 40.0 | 57.14 | 0 | 100.0 | 100.0 | 0.00 | 0 | 0 | -0.41 | 38.81 | 56.38 | 0.04 | 0.0 | -84.62 | -1.43 | -40.2 | -323.44 | 23 | 0.0 | 0.0 | -0.09 | 47.06 | 65.38 |
| 25Q2 (5) | 0.12 | 20.0 | 20.0 | 0.07 | 16.67 | -30.0 | 0.07 | 0.0 | -22.22 | 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 | -0.16 | -166.67 | -126.67 | -0.17 | -88.89 | -133.33 | -0.15 | -87.5 | -135.71 | -0.02 | -100.0 | -122.22 | 0.00 | 0 | -100.0 | -0.67 | -91.43 | -136.22 | 0.04 | 144.44 | 105.13 | -1.02 | -191.43 | -164.56 | 23 | 0.0 | 0.0 | -0.17 | -88.89 | -133.33 |
| 25Q1 (4) | 0.1 | -33.33 | 0.0 | 0.06 | -45.45 | 0.0 | 0.07 | 0.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.06 | -20.0 | 0.0 | -0.09 | -50.0 | 0.0 | -0.08 | -33.33 | 0.0 | -0.01 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.35 | -25.0 | 0.0 | -0.09 | -125.0 | 0.0 | -0.35 | -200.0 | 0.0 | 23 | 0.0 | 0.0 | -0.09 | -50.0 | 0.0 |
| 24Q4 (3) | 0.15 | 7.14 | 0.0 | 0.11 | 37.5 | 0.0 | 0.07 | 16.67 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0 | 0.0 | 0 | 0 | 0.0 | -0.02 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.05 | 81.48 | 0.0 | -0.06 | 77.78 | 0.0 | -0.06 | 71.43 | 0.0 | 0 | 100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.28 | 70.21 | 0.0 | -0.04 | -115.38 | 0.0 | 0.35 | -45.31 | 0.0 | 23 | 0.0 | 0.0 | -0.06 | 76.92 | 0.0 |
| 24Q3 (2) | 0.14 | 40.0 | 0.0 | 0.08 | -20.0 | 0.0 | 0.06 | -33.33 | 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 | -0.27 | -145.0 | 0.0 | -0.27 | -152.94 | 0.0 | -0.21 | -150.0 | 0.0 | -0.05 | -155.56 | 0.0 | 0.00 | -100.0 | 0.0 | -0.94 | -150.81 | 0.0 | 0.26 | 133.33 | 0.0 | 0.64 | -59.49 | 0.0 | 23 | 0.0 | 0.0 | -0.26 | -150.98 | 0.0 |
| 24Q2 (1) | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.09 | 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 | 0.6 | 0.0 | 0.0 | 0.51 | 0.0 | 0.0 | 0.42 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 17.09 | 0.0 | 0.0 | 1.85 | 0.0 | 0.0 | -0.78 | 0.0 | 0.0 | 1.58 | 0.0 | 0.0 | 23 | 0.0 | 0.0 | 0.51 | 0.0 | 0.0 |