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) | 5.89 | 4.06 | 1.91 | 6.7 | 3.0 | 1.35 | 0.05 | -16.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | -33.33 | 1.04 | 5.05 | 0.84 | 9.09 | 0.2 | -9.09 | 19.44 | -13.02 | 2.62 | 6.07 | 2.44 | 15.09 | 0.00 | 0 | 32 | 3.23 | 1.13 | 0.89 |
| 2024 (4) | 5.66 | -10.02 | 1.79 | -11.82 | 2.96 | 1.02 | 0.06 | 100.0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.09 | 50.0 | 0.99 | -28.78 | 0.77 | -30.63 | 0.22 | -21.43 | 22.35 | 10.48 | 2.47 | -40.05 | 2.12 | -35.37 | 0.00 | 0 | 31 | 14.81 | 1.12 | -26.32 |
| 2023 (3) | 6.29 | -8.04 | 2.03 | -31.42 | 2.93 | 16.73 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 100.0 | 1.39 | -1.42 | 1.11 | -0.89 | 0.28 | -3.45 | 20.23 | -0.78 | 4.12 | -13.81 | 3.28 | -3.81 | 0.00 | 0 | 27 | 17.39 | 1.52 | 0.0 |
| 2022 (2) | 6.84 | 76.74 | 2.96 | 142.62 | 2.51 | 21.26 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.03 | -50.0 | 1.41 | 123.81 | 1.12 | 119.61 | 0.29 | 141.67 | 20.39 | 7.49 | 4.78 | 106.93 | 3.41 | 141.84 | 0.00 | 0 | 23 | 4.55 | 1.52 | 97.4 |
| 2021 (1) | 3.87 | -15.32 | 1.22 | -21.79 | 2.07 | -5.91 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0.0 | 0.63 | -27.59 | 0.51 | -26.09 | 0.12 | -33.33 | 18.97 | -6.69 | 2.31 | -25.48 | 1.41 | -28.43 | 0.00 | 0 | 22 | 0.0 | 0.77 | -25.24 |
| 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) | 1.22 | -29.07 | -9.63 | 0.4 | -28.57 | -6.98 | 0.69 | -14.81 | -4.17 | 0.01 | 0.0 | 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 | 0.01 | 0.0 | -50.0 | 0.14 | -60.0 | -36.36 | 0.11 | -60.71 | -35.29 | 0.03 | -57.14 | -40.0 | 23.61 | 14.11 | 6.06 | 0.33 | -62.07 | -37.74 | 0.31 | -63.1 | -34.04 | 0.33 | -87.5 | -37.74 | 32 | 0.0 | 0.0 | 0.16 | -56.76 | -36.0 |
| 25Q4 (7) | 1.72 | 45.76 | 4.88 | 0.56 | 47.37 | 5.66 | 0.81 | 20.9 | 1.25 | 0.01 | 0.0 | -50.0 | 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 | 0.01 | -50.0 | -50.0 | 0.35 | 133.33 | 6.06 | 0.28 | 115.38 | 7.69 | 0.07 | 250.0 | 0.0 | 20.69 | 78.98 | -5.78 | 0.87 | 107.14 | 3.57 | 0.84 | 147.06 | 12.0 | 2.64 | 50.0 | 6.45 | 32 | 0.0 | 3.23 | 0.37 | 117.65 | 2.78 |
| 25Q3 (6) | 1.18 | -28.48 | -7.09 | 0.38 | -28.3 | -7.32 | 0.67 | -16.25 | -1.47 | 0.01 | -50.0 | -50.0 | 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 | 0.02 | 100.0 | -33.33 | 0.15 | -53.12 | -31.82 | 0.13 | -50.0 | -23.53 | 0.02 | -66.67 | -60.0 | 11.56 | -41.85 | -44.9 | 0.42 | -48.15 | -22.22 | 0.34 | -56.41 | -22.73 | 1.76 | 31.34 | 6.02 | 32 | 0.0 | 0.0 | 0.17 | -50.0 | -29.17 |
| 25Q2 (5) | 1.65 | 22.22 | 9.27 | 0.53 | 23.26 | 12.77 | 0.8 | 11.11 | 2.56 | 0.02 | 100.0 | 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 | 0.01 | -50.0 | -66.67 | 0.32 | 45.45 | 14.29 | 0.26 | 52.94 | 23.81 | 0.06 | 20.0 | -14.29 | 19.88 | -10.69 | -19.29 | 0.81 | 52.83 | 20.9 | 0.78 | 65.96 | 39.29 | 1.34 | 152.83 | 19.64 | 32 | 0.0 | 0.0 | 0.34 | 36.0 | 6.25 |
| 25Q1 (4) | 1.35 | -17.68 | 0.0 | 0.43 | -18.87 | 0.0 | 0.72 | -10.0 | 0.0 | 0.01 | -50.0 | 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 | 0.02 | 0.0 | 0.0 | 0.22 | -33.33 | 0.0 | 0.17 | -34.62 | 0.0 | 0.05 | -28.57 | 0.0 | 22.26 | 1.37 | 0.0 | 0.53 | -36.9 | 0.0 | 0.47 | -37.33 | 0.0 | 0.53 | -78.63 | 0.0 | 32 | 3.23 | 0.0 | 0.25 | -30.56 | 0.0 |
| 24Q4 (3) | 1.64 | 29.13 | 0.0 | 0.53 | 29.27 | 0.0 | 0.8 | 17.65 | 0.0 | 0.02 | 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 | 0.02 | -33.33 | 0.0 | 0.33 | 50.0 | 0.0 | 0.26 | 52.94 | 0.0 | 0.07 | 40.0 | 0.0 | 21.96 | 4.67 | 0.0 | 0.84 | 55.56 | 0.0 | 0.75 | 70.45 | 0.0 | 2.48 | 49.4 | 0.0 | 31 | -3.12 | 0.0 | 0.36 | 50.0 | 0.0 |
| 24Q3 (2) | 1.27 | -15.89 | 0.0 | 0.41 | -12.77 | 0.0 | 0.68 | -12.82 | 0.0 | 0.02 | 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 | 0.03 | 0.0 | 0.0 | 0.22 | -21.43 | 0.0 | 0.17 | -19.05 | 0.0 | 0.05 | -28.57 | 0.0 | 20.98 | -14.82 | 0.0 | 0.54 | -19.4 | 0.0 | 0.44 | -21.43 | 0.0 | 1.66 | 48.21 | 0.0 | 32 | 0.0 | 0.0 | 0.24 | -25.0 | 0.0 |
| 24Q2 (1) | 1.51 | 0.0 | 0.0 | 0.47 | 0.0 | 0.0 | 0.78 | 0.0 | 0.0 | 0.02 | 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 | 0.03 | 0.0 | 0.0 | 0.28 | 0.0 | 0.0 | 0.21 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 24.63 | 0.0 | 0.0 | 0.67 | 0.0 | 0.0 | 0.56 | 0.0 | 0.0 | 1.12 | 0.0 | 0.0 | 32 | 0.0 | 0.0 | 0.32 | 0.0 | 0.0 |