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) | 0.01 | -99.24 | 0.29 | -78.99 | 0.8 | -18.37 | 0.14 | -57.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 | -68.66 | -0.88 | 0 | -0.83 | 0 | -0.05 | 0 | 0.00 | 0 | -1.26 | 0 | -1.58 | 0 | 0.00 | 0 | 66 | 0.0 | -0.51 | 0 |
| 2024 (4) | 1.32 | -36.84 | 1.38 | -35.21 | 0.98 | -13.27 | 0.33 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 300.0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0.32 | 0 | 0.67 | 103.03 | -0.37 | 0 | -0.49 | 0 | 0.12 | 500.0 | 0.00 | 0 | -0.75 | 0 | -1.76 | 0 | 0.00 | 0 | 66 | 0.0 | 0.19 | 0 |
| 2023 (3) | 2.09 | -44.27 | 2.13 | -35.06 | 1.13 | 0.89 | 0.33 | 94.12 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0.02 | -33.33 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | -0.06 | 0 | 0.33 | -67.96 | -0.84 | 0 | -0.86 | 0 | 0.02 | -93.94 | 0.00 | 0 | -1.31 | 0 | -1.80 | 0 | 0.00 | 0 | 66 | 0.0 | -0.18 | 0 |
| 2022 (2) | 3.75 | -30.56 | 3.28 | -17.38 | 1.12 | -6.67 | 0.17 | 750.0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.03 | -25.0 | 0.01 | -80.0 | 0 | 0 | 0 | 0 | 1.14 | 0 | 1.03 | 27.16 | 0.37 | -64.76 | 0.04 | -96.0 | 0.33 | 450.0 | 88.00 | 1566.67 | 0.07 | -95.36 | -1.50 | 0 | 0.00 | 0 | 66 | 0.0 | 1.23 | -34.22 |
| 2021 (1) | 5.4 | 22.17 | 3.97 | 0.76 | 1.2 | -7.69 | 0.02 | -66.67 | 0.02 | -50.0 | 0 | 0 | 0 | 0 | 0.04 | 300.0 | 0.05 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0.81 | -59.3 | 1.05 | -10.26 | 1.0 | 14.94 | 0.06 | -80.0 | 5.28 | -79.46 | 1.51 | 15.27 | 0.29 | 0 | 0.00 | 0 | 66 | 0.0 | 1.87 | -14.22 |
| 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 | 0 | 0 | 0.09 | 50.0 | -10.0 | 0.15 | -25.0 | -25.0 | 0.02 | -33.33 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.07 | -41.67 | 16.67 | -0.17 | -21.43 | 29.17 | -0.17 | -13.33 | 32.0 | 0 | -100.0 | -100.0 | 0.00 | 0 | 0 | -0.26 | -18.18 | 33.33 | -0.36 | 12.2 | 23.4 | -0.26 | 79.37 | 33.33 | 66 | 0.0 | 0.0 | -0.1 | -66.67 | 23.08 |
| 25Q4 (7) | 0 | 0 | -100.0 | 0.06 | 20.0 | -64.71 | 0.2 | -4.76 | 0.0 | 0.03 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -50.0 | 33.33 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.02 | -33.33 | -88.89 | 0.12 | -33.33 | -52.0 | -0.14 | -75.0 | -333.33 | -0.15 | -87.5 | 0 | 0.01 | 0 | -83.33 | 0.00 | 0 | -100.0 | -0.22 | -83.33 | 0 | -0.41 | -5.13 | -7.89 | -1.26 | -22.33 | -68.0 | 66 | 0.0 | 0.0 | -0.06 | -700.0 | -133.33 |
| 25Q3 (6) | 0 | 0 | -100.0 | 0.05 | -44.44 | -85.71 | 0.21 | 10.53 | -12.5 | 0.03 | 0.0 | -57.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 33.33 | 166.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 111.54 | 125.0 | 0.18 | 228.57 | 400.0 | -0.08 | 80.95 | 76.47 | -0.08 | 77.14 | 75.76 | 0 | 100.0 | 100.0 | 0.00 | 0 | 0 | -0.12 | 77.36 | 76.47 | -0.39 | -21.88 | 4.88 | -1.03 | -11.96 | -35.53 | 66 | 0.0 | 0.0 | 0.01 | 103.03 | 105.0 |
| 25Q2 (5) | 0 | 0 | -100.0 | 0.09 | -10.0 | -80.0 | 0.19 | -5.0 | -29.63 | 0.03 | -50.0 | -70.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 100.0 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.26 | -533.33 | -471.43 | -0.14 | -333.33 | -170.0 | -0.42 | -75.0 | -425.0 | -0.35 | -40.0 | -250.0 | -0.07 | -800.0 | -450.0 | 0.00 | 0 | 0 | -0.53 | -35.9 | -231.25 | -0.32 | 31.91 | 28.89 | -0.92 | -135.9 | -268.0 | 66 | 0.0 | 0.0 | -0.33 | -153.85 | -571.43 |
| 25Q1 (4) | 0 | -100.0 | 0.0 | 0.1 | -41.18 | 0.0 | 0.2 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0.06 | -66.67 | 0.0 | 0.06 | -76.0 | 0.0 | -0.24 | -500.0 | 0.0 | -0.25 | 0 | 0.0 | 0.01 | -83.33 | 0.0 | 0.00 | -100.0 | 0.0 | -0.39 | 0 | 0.0 | -0.47 | -23.68 | 0.0 | -0.39 | 48.0 | 0.0 | 66 | 0.0 | 0.0 | -0.13 | -172.22 | 0.0 |
| 24Q4 (3) | 0.18 | -41.94 | 0.0 | 0.17 | -51.43 | 0.0 | 0.2 | -16.67 | 0.0 | 0.06 | -14.29 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0 | 0.0 | 0 | 0 | 0.0 | 0.18 | 250.0 | 0.0 | 0.25 | 516.67 | 0.0 | 0.06 | 117.65 | 0.0 | 0 | 100.0 | 0.0 | 0.06 | 700.0 | 0.0 | 95.59 | 0 | 0.0 | 0.00 | 100.0 | 0.0 | -0.38 | 7.32 | 0.0 | -0.75 | 1.32 | 0.0 | 66 | 0.0 | 0.0 | 0.18 | 190.0 | 0.0 |
| 24Q3 (2) | 0.31 | -27.91 | 0.0 | 0.35 | -22.22 | 0.0 | 0.24 | -11.11 | 0.0 | 0.07 | -30.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 50.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.12 | -271.43 | 0.0 | -0.06 | -130.0 | 0.0 | -0.34 | -325.0 | 0.0 | -0.33 | -230.0 | 0.0 | -0.01 | -150.0 | 0.0 | 0.00 | 0 | 0.0 | -0.51 | -218.75 | 0.0 | -0.41 | 8.89 | 0.0 | -0.76 | -204.0 | 0.0 | 66 | 0.0 | 0.0 | -0.2 | -385.71 | 0.0 |
| 24Q2 (1) | 0.43 | 0.0 | 0.0 | 0.45 | 0.0 | 0.0 | 0.27 | 0.0 | 0.0 | 0.1 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | -0.08 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.16 | 0.0 | 0.0 | -0.45 | 0.0 | 0.0 | -0.25 | 0.0 | 0.0 | 66 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 |