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) | 6.79 | 4.95 | 5.71 | -2.73 | 1.46 | -21.93 | 0 | 0 | 0.03 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 800.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | -69.07 | -0.08 | 0 | -0.08 | 0 | 0 | 0 | 0.00 | 0 | -0.16 | 0 | -0.78 | 0 | 0.00 | 0 | 49 | 0.0 | 0.2 | 0 |
| 2024 (4) | 6.47 | 0.62 | 5.87 | 1.03 | 1.87 | 26.35 | 0 | 0 | 0.01 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 0.97 | 8.99 | -0.31 | 0 | -0.31 | 0 | 0 | 0 | 0.00 | 0 | -0.63 | 0 | -2.61 | 0 | 0.00 | 0 | 49 | 8.89 | -0.05 | 0 |
| 2023 (3) | 6.43 | -38.53 | 5.81 | -40.71 | 1.48 | 28.7 | 0.01 | 0 | 0.03 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | -87.5 | 0.89 | 0 | 0.03 | 0 | 0.03 | 0 | 0 | 0 | 0.00 | 0 | 0.07 | 0 | -1.76 | 0 | 0.00 | 0 | 45 | 28.57 | 0.26 | 0 |
| 2022 (2) | 10.46 | 277.62 | 9.8 | 255.07 | 1.15 | 26.37 | 0 | 0 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0.08 | 0 | -0.01 | 0 | -0.5 | 0 | -0.5 | 0 | 0 | 0 | 0.00 | 0 | -1.43 | 0 | -1.00 | 0 | 0.00 | 0 | 35 | 29.63 | -0.25 | 0 |
| 2021 (1) | 2.77 | 2.97 | 2.76 | 35.96 | 0.91 | 46.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -33.33 | -0.85 | 0 | -0.85 | 0 | 0 | 0 | 0.00 | 0 | -3.15 | 0 | -1.86 | 0 | 0.00 | 0 | 27 | 12.5 | -0.71 | 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) | 1.67 | 21.01 | -14.36 | 1.36 | 16.24 | -13.38 | 0.19 | -36.67 | -54.76 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | 100.0 | 0.11 | -42.11 | 83.33 | 0.22 | 100.0 | 633.33 | 0.22 | 100.0 | 633.33 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.46 | 109.09 | 820.0 | 0.22 | 237.5 | 466.67 | 0.46 | 387.5 | 820.0 | 49 | 0.0 | 0.0 | 0.29 | 70.59 | 222.22 |
| 25Q4 (7) | 1.38 | -16.87 | -14.81 | 1.17 | -19.31 | -16.43 | 0.3 | -16.67 | -34.78 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | 33.33 | 0.19 | 18.75 | 290.0 | 0.11 | 450.0 | 132.35 | 0.11 | 450.0 | 132.35 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.22 | 450.0 | 131.88 | -0.16 | 44.83 | 67.35 | -0.16 | 57.89 | 74.6 | 49 | 0.0 | 0.0 | 0.17 | 88.89 | 162.96 |
| 25Q3 (6) | 1.66 | -7.78 | -2.35 | 1.45 | -4.61 | -3.33 | 0.36 | -7.69 | -23.4 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 137.5 | 200.0 | 0.16 | 233.33 | 900.0 | 0.02 | 108.7 | 107.14 | 0.02 | 108.7 | 107.14 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.04 | 108.51 | 106.9 | -0.29 | -31.82 | 45.28 | -0.38 | 9.52 | -642.86 | 49 | 0.0 | 0.0 | 0.09 | 156.25 | 140.91 |
| 25Q2 (5) | 1.8 | -7.69 | 12.5 | 1.52 | -3.18 | 4.83 | 0.39 | -7.14 | -18.75 | 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 | -0.08 | -900.0 | -900.0 | -0.12 | -300.0 | -111.32 | -0.23 | -866.67 | -131.51 | -0.23 | -866.67 | -131.51 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.47 | -1040.0 | -131.54 | -0.22 | -266.67 | 67.16 | -0.42 | -940.0 | -164.62 | 49 | 0.0 | 0.0 | -0.16 | -277.78 | -120.25 |
| 25Q1 (4) | 1.95 | 20.37 | 0.0 | 1.57 | 12.14 | 0.0 | 0.42 | -8.7 | 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 | 0.01 | -66.67 | 0.0 | 0.06 | 160.0 | 0.0 | 0.03 | 108.82 | 0.0 | 0.03 | 108.82 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.05 | 107.25 | 0.0 | -0.06 | 87.76 | 0.0 | 0.05 | 107.94 | 0.0 | 49 | 0.0 | 0.0 | 0.09 | 133.33 | 0.0 |
| 24Q4 (3) | 1.62 | -4.71 | 0.0 | 1.4 | -6.67 | 0.0 | 0.46 | -2.13 | 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 | 0.03 | 200.0 | 0.0 | -0.1 | -400.0 | 0.0 | -0.34 | -21.43 | 0.0 | -0.34 | -21.43 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.69 | -18.97 | 0.0 | -0.49 | 7.55 | 0.0 | -0.63 | -1000.0 | 0.0 | 49 | 0.0 | 0.0 | -0.27 | -22.73 | 0.0 |
| 24Q3 (2) | 1.7 | 6.25 | 0.0 | 1.5 | 3.45 | 0.0 | 0.47 | -2.08 | 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 | -0.03 | -400.0 | 0.0 | -0.02 | -101.89 | 0.0 | -0.28 | -138.36 | 0.0 | -0.28 | -138.36 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.58 | -138.93 | 0.0 | -0.53 | 20.9 | 0.0 | 0.07 | -89.23 | 0.0 | 49 | 0.0 | 0.0 | -0.22 | -127.85 | 0.0 |
| 24Q2 (1) | 1.6 | 0.0 | 0.0 | 1.45 | 0.0 | 0.0 | 0.48 | 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 | 1.06 | 0.0 | 0.0 | 0.73 | 0.0 | 0.0 | 0.73 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 1.49 | 0.0 | 0.0 | -0.67 | 0.0 | 0.0 | 0.65 | 0.0 | 0.0 | 49 | 0.0 | 0.0 | 0.79 | 0.0 | 0.0 |