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) | 1.12 | -44.0 | 0.94 | -35.62 | 1.19 | 15.53 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.32 | -39.62 | -0.69 | 0 | -0.66 | 0 | 0.13 | 0 | 0.00 | 0 | -0.50 | 0 | -0.72 | 0 | 0.00 | 0 | 133 | 10.83 | 0.04 | -94.03 |
| 2024 (4) | 2.0 | -6.1 | 1.46 | -49.83 | 1.03 | -14.88 | 0.04 | 300.0 | 0.76 | 8.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0.23 | 2200.0 | 0.74 | -13.95 | 0 | 0 | 0 | 0 | 0.53 | 35.9 | 0.04 | 0 | 0.06 | 0 | 0 | 0 | 0.00 | 0 | 0.05 | 0 | -0.35 | 0 | 0.00 | 0 | 120 | 3.45 | 0.67 | 0 |
| 2023 (3) | 2.13 | -72.23 | 2.91 | -66.7 | 1.21 | 32.97 | 0.01 | 0 | 0.7 | 34.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.86 | 0 | 0 | 0 | 0 | 0 | 0.39 | 0 | -1.6 | 0 | -1.14 | 0 | 0.18 | 157.14 | 0.00 | 0 | -0.98 | 0 | -1.12 | 0 | 0.00 | 0 | 116 | 0.0 | -0.93 | 0 |
| 2022 (2) | 7.67 | 29.12 | 8.74 | 39.62 | 0.91 | 3.41 | 0 | 0 | 0.52 | 40.54 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.02 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.51 | 0 | -2.49 | 0 | -2.16 | 0 | 0.07 | 0 | 0.00 | 0 | -1.86 | 0 | -1.21 | 0 | 0.00 | 0 | 116 | 0.0 | -1.86 | 0 |
| 2021 (1) | 5.94 | 133.86 | 6.26 | 173.36 | 0.88 | 20.55 | 0 | 0 | 0.37 | 27.59 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.04 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.67 | 0 | -0.53 | 0 | -0.22 | 0 | -0.05 | 0 | 0.00 | 0 | -0.19 | 0 | -0.65 | 0 | 0.00 | 0 | 116 | 0.0 | 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) | 0.09 | -86.76 | -43.75 | 0.1 | -82.14 | -23.08 | 0.22 | -21.43 | -8.33 | 0 | -100.0 | -100.0 | 0.26 | -16.13 | 30.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -50.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | -122.92 | -120.0 | -0.34 | -206.25 | -25.93 | -0.3 | -225.0 | -15.38 | 0.01 | -91.67 | 0.0 | 0.00 | -100.0 | 0 | -0.22 | -222.22 | -10.0 | -0.14 | 22.22 | 6.67 | -0.22 | 56.0 | 0.0 | 136 | 2.26 | 7.94 | -0.18 | -132.14 | -50.0 |
| 25Q4 (7) | 0.68 | 423.08 | 223.81 | 0.56 | 522.22 | 250.0 | 0.28 | -22.22 | 21.74 | 0.01 | 0 | -75.0 | 0.31 | 10.71 | 82.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.69 | 1625.0 | 60.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0.48 | 580.0 | 33.33 | 0.32 | 176.19 | 77.78 | 0.24 | 163.16 | 14.29 | 0.12 | 0 | 0 | 36.04 | 0 | 0 | 0.18 | 164.29 | 0.0 | -0.18 | 14.29 | -63.64 | -0.50 | 26.47 | -1100.0 | 133 | -2.21 | 10.83 | 0.56 | 324.0 | 64.71 |
| 25Q3 (6) | 0.13 | -18.75 | -55.17 | 0.09 | -43.75 | -72.73 | 0.36 | 16.13 | 50.0 | 0 | -100.0 | 0 | 0.28 | 16.67 | 12.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | -50.0 | 0 | 0.04 | -60.0 | 500.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -900.0 | 23.08 | -0.42 | -31.25 | -5.0 | -0.38 | -40.74 | -22.58 | 0 | 100.0 | 0 | 0.00 | 0 | 0 | -0.28 | -40.0 | -7.69 | -0.21 | -10.53 | -61.54 | -0.68 | -70.0 | -466.67 | 136 | 0.74 | 11.48 | -0.25 | -56.25 | -4.17 |
| 25Q2 (5) | 0.16 | 0.0 | -81.82 | 0.16 | 23.08 | -79.22 | 0.31 | 29.17 | 29.17 | 0.01 | -50.0 | 0.0 | 0.24 | 20.0 | 41.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0.02 | 0.0 | -66.67 | 0.1 | 0 | -68.75 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 80.0 | -103.7 | -0.32 | -18.52 | -328.57 | -0.27 | -3.85 | -258.82 | -0.01 | -200.0 | 0 | 0.00 | 0 | -100.0 | -0.20 | 0.0 | -242.86 | -0.19 | -26.67 | -171.43 | -0.40 | -81.82 | -385.71 | 135 | 7.14 | 16.38 | -0.16 | -33.33 | -155.17 |
| 25Q1 (4) | 0.16 | -23.81 | 0.0 | 0.13 | -18.75 | 0.0 | 0.24 | 4.35 | 0.0 | 0.02 | -50.0 | 0.0 | 0.2 | 17.65 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | -33.33 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.05 | -113.89 | 0.0 | -0.27 | -250.0 | 0.0 | -0.26 | -223.81 | 0.0 | 0.01 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.20 | -211.11 | 0.0 | -0.15 | -36.36 | 0.0 | -0.22 | -540.0 | 0.0 | 126 | 5.0 | 0.0 | -0.12 | -135.29 | 0.0 |
| 24Q4 (3) | 0.21 | -27.59 | 0.0 | 0.16 | -51.52 | 0.0 | 0.23 | -4.17 | 0.0 | 0.04 | 0 | 0.0 | 0.17 | -32.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0.43 | 4400.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.36 | 376.92 | 0.0 | 0.18 | 145.0 | 0.0 | 0.21 | 167.74 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.18 | 169.23 | 0.0 | -0.11 | 15.38 | 0.0 | 0.05 | 141.67 | 0.0 | 120 | -1.64 | 0.0 | 0.34 | 241.67 | 0.0 |
| 24Q3 (2) | 0.29 | -67.05 | 0.0 | 0.33 | -57.14 | 0.0 | 0.24 | 0.0 | 0.0 | 0 | -100.0 | 0.0 | 0.25 | 47.06 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | -0.01 | -103.12 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.13 | -148.15 | 0.0 | -0.4 | -385.71 | 0.0 | -0.31 | -282.35 | 0.0 | 0 | 0 | 0.0 | 0.00 | -100.0 | 0.0 | -0.26 | -285.71 | 0.0 | -0.13 | -85.71 | 0.0 | -0.12 | -185.71 | 0.0 | 122 | 5.17 | 0.0 | -0.24 | -182.76 | 0.0 |
| 24Q2 (1) | 0.88 | 0.0 | 0.0 | 0.77 | 0.0 | 0.0 | 0.24 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0.32 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.27 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 2.33 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 | 116 | 0.0 | 0.0 | 0.29 | 0.0 | 0.0 |