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) | 1.08 | 170.0 | 2.18 | 10.66 | 2.54 | 27.64 | 0.04 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.18 | 0 | -3.82 | 0 | -3.89 | 0 | 0.07 | 0 | 0.00 | 0 | -2.57 | 0 | -2.08 | 0 | 0.00 | 0 | 151 | 10.22 | -2.57 | 0 |
| 2024 (4) | 0.4 | 53.85 | 1.97 | 3.68 | 1.99 | 27.56 | 0.06 | 50.0 | 0.34 | 0.0 | 0 | 0 | 0.12 | 9.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.12 | 0 | -3.68 | 0 | -3.68 | 0 | 0 | 0 | 0.00 | 0 | -2.68 | 0 | -2.00 | 0 | 0.00 | 0 | 137 | 14.17 | -2.47 | 0 |
| 2023 (3) | 0.26 | 8.33 | 1.9 | 11.11 | 1.56 | -8.77 | 0.04 | 100.0 | 0.34 | 47.83 | 0 | 0 | 0.11 | 10.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.18 | 0 | -3.38 | 0 | -3.38 | 0 | 0 | 0 | 0.00 | 0 | -2.81 | 0 | -1.80 | 0 | 0.00 | 0 | 120 | 3.45 | -2.2 | 0 |
| 2022 (2) | 0.24 | -38.46 | 1.71 | 8.23 | 1.71 | -2.29 | 0.02 | 100.0 | 0.23 | 15.0 | 0 | 0 | 0.1 | 25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | -3.28 | 0 | -3.28 | 0 | 0 | 0 | 0.00 | 0 | -2.82 | 0 | -1.79 | 0 | 0.00 | 0 | 116 | 13.73 | -2.19 | 0 |
| 2021 (1) | 0.39 | 85.71 | 1.58 | -1.25 | 1.75 | 71.57 | 0.01 | 0.0 | 0.2 | 17.65 | 0 | 0 | 0.08 | 33.33 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | 0 | -3.02 | 0 | -3.02 | 0 | 0 | 0 | 0.00 | 0 | -2.97 | 0 | -1.65 | 0 | 0.00 | 0 | 102 | 2.0 | -1.97 | 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) | 0.18 | 260.0 | 125.0 | 0.6 | 13.21 | 25.0 | 0.65 | -10.96 | 54.76 | 0 | -100.0 | 0 | 0.08 | 14.29 | -11.11 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | -66.67 | 0.0 | -1.12 | 8.94 | -27.27 | -1.12 | 8.94 | -27.27 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.63 | 22.22 | 1.56 | -0.60 | 10.45 | -27.66 | -0.63 | 75.49 | 1.56 | 178 | 17.11 | 28.99 | -0.81 | 12.9 | -42.11 |
| 25Q4 (7) | 0.05 | -28.57 | -54.55 | 0.53 | -5.36 | 3.92 | 0.73 | -20.65 | 14.06 | 0.01 | -50.0 | 0.0 | 0.07 | -22.22 | -22.22 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 25.0 | 0 | -1.23 | 14.58 | -17.14 | -1.23 | 14.58 | -17.14 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.81 | 7.95 | -6.58 | -0.67 | 15.19 | -13.56 | -2.57 | -42.78 | 4.1 | 152 | -6.75 | 10.95 | -0.93 | 16.96 | -25.68 |
| 25Q3 (6) | 0.07 | -92.05 | -22.22 | 0.56 | -9.68 | 7.69 | 0.92 | 95.74 | 87.76 | 0.02 | 100.0 | 100.0 | 0.09 | 0.0 | 12.5 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 20.0 | 0.0 | -1.44 | -453.85 | -50.0 | -1.44 | -336.36 | -50.0 | 0 | -100.0 | 0 | 0.00 | 0 | 0 | -0.88 | -282.61 | -25.71 | -0.79 | -393.75 | -51.92 | -1.80 | -106.9 | 6.25 | 163 | 14.79 | 18.98 | -1.12 | -2340.0 | -69.7 |
| 25Q2 (5) | 0.88 | 1000.0 | 1660.0 | 0.62 | 29.17 | 31.91 | 0.47 | 11.9 | 0.0 | 0.01 | 0 | -50.0 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0.0 | -25.0 | -0.26 | 70.45 | 72.04 | -0.33 | 62.5 | 64.52 | 0.07 | 0 | 0 | 0.00 | 0 | 0 | -0.23 | 64.06 | 66.18 | -0.16 | 65.96 | 68.0 | -0.87 | -35.94 | 28.69 | 142 | 2.9 | 3.65 | 0.05 | 108.77 | 108.06 |
| 25Q1 (4) | 0.08 | -27.27 | 0.0 | 0.48 | -5.88 | 0.0 | 0.42 | -34.38 | 0.0 | 0 | -100.0 | 0.0 | 0.09 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.05 | 0 | 0.0 | -0.88 | 16.19 | 0.0 | -0.88 | 16.19 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.64 | 15.79 | 0.0 | -0.47 | 20.34 | 0.0 | -0.64 | 76.12 | 0.0 | 138 | 0.73 | 0.0 | -0.57 | 22.97 | 0.0 |
| 24Q4 (3) | 0.11 | 22.22 | 0.0 | 0.51 | -1.92 | 0.0 | 0.64 | 30.61 | 0.0 | 0.01 | 0.0 | 0.0 | 0.09 | 12.5 | 0.0 | 0 | 0 | 0.0 | 0.03 | 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 | 100.0 | 0.0 | -1.05 | -9.38 | 0.0 | -1.05 | -9.38 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.76 | -8.57 | 0.0 | -0.59 | -13.46 | 0.0 | -2.68 | -39.58 | 0.0 | 137 | 0.0 | 0.0 | -0.74 | -12.12 | 0.0 |
| 24Q3 (2) | 0.09 | 80.0 | 0.0 | 0.52 | 10.64 | 0.0 | 0.49 | 4.26 | 0.0 | 0.01 | -50.0 | 0.0 | 0.08 | -11.11 | 0.0 | 0 | 0 | 0.0 | 0.03 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.04 | 0.0 | 0.0 | -0.96 | -3.23 | 0.0 | -0.96 | -3.23 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.70 | -2.94 | 0.0 | -0.52 | -4.0 | 0.0 | -1.92 | -57.38 | 0.0 | 137 | 0.0 | 0.0 | -0.66 | -6.45 | 0.0 |
| 24Q2 (1) | 0.05 | 0.0 | 0.0 | 0.47 | 0.0 | 0.0 | 0.47 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.03 | 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 | -0.04 | 0.0 | 0.0 | -0.93 | 0.0 | 0.0 | -0.93 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.68 | 0.0 | 0.0 | -0.50 | 0.0 | 0.0 | -1.22 | 0.0 | 0.0 | 137 | 0.0 | 0.0 | -0.62 | 0.0 | 0.0 |