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) | 1.8 | -8.16 | 1.33 | -13.64 | 0.75 | 0.0 | 0.02 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | -11.11 | -0.2 | 0 | -0.2 | 0 | 0 | 0 | 0.00 | 0 | -0.78 | 0 | -1.12 | 0 | 0.00 | 0 | 25 | 0.0 | -0.16 | 0 |
| 2024 (4) | 1.96 | -18.33 | 1.54 | -20.62 | 0.75 | -2.6 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 0.09 | 28.57 | -0.24 | 0 | -0.24 | 0 | 0 | 0 | 0.00 | 0 | -0.95 | 0 | -1.32 | 0 | 0.00 | 0 | 25 | 0.0 | -0.21 | 0 |
| 2023 (3) | 2.4 | -28.14 | 1.94 | -25.38 | 0.77 | 5.48 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | -94.44 | 0.07 | -69.57 | -0.25 | 0 | -0.25 | 0 | 0 | 0 | 0.00 | 0 | -0.98 | 0 | -1.28 | 0 | 0.00 | 0 | 25 | 0.0 | -0.21 | 0 |
| 2022 (2) | 3.34 | 67.0 | 2.6 | 56.63 | 0.73 | 5.8 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 33.33 | 0 | 0 | 0 | 0 | 0.18 | 0 | 0.23 | 0 | 0.24 | 0 | 0.22 | 0 | 0.01 | 0 | 5.12 | 0 | 0.90 | 0 | -0.04 | 0 | 0.00 | 0 | 25 | 0.0 | 0.27 | 0 |
| 2021 (1) | 2.0 | -13.79 | 1.66 | -10.75 | 0.69 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -57.14 | 0 | 0 | 0 | 0 | -0.05 | 0 | -0.02 | 0 | -0.38 | 0 | -0.38 | 0 | 0 | 0 | 0.00 | 0 | -1.51 | 0 | -1.44 | 0 | 0.00 | 0 | 25 | 0.0 | -0.33 | 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) | 0.34 | 17.24 | -27.66 | 0.24 | -7.69 | -22.58 | 0.19 | 0.0 | 5.56 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0 | 0.02 | -50.0 | 100.0 | -0.07 | 36.36 | -600.0 | -0.07 | 36.36 | -600.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.28 | 37.78 | -600.0 | -0.36 | 40.0 | -350.0 | -0.28 | 64.1 | -600.0 | 25 | 0.0 | 0.0 | -0.06 | 40.0 | 0 |
| 25Q4 (7) | 0.29 | -43.14 | -36.96 | 0.26 | -27.78 | -40.91 | 0.19 | 0.0 | 5.56 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0.04 | -20.0 | 33.33 | -0.11 | -1200.0 | 15.38 | -0.11 | -1200.0 | 15.38 | 0 | 0 | 0 | 0.00 | -100.0 | 0 | -0.45 | -1000.0 | 11.76 | -0.60 | -275.0 | 6.25 | -0.78 | -136.36 | 17.89 | 25 | 0.0 | 0.0 | -0.1 | -600.0 | 16.67 |
| 25Q3 (6) | 0.51 | -1.92 | 37.84 | 0.36 | -10.0 | 44.0 | 0.19 | 0.0 | 0.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 140.0 | 0 | 0.05 | 350.0 | 400.0 | 0.01 | 111.11 | 120.0 | 0.01 | 111.11 | 120.0 | 0 | 0 | 0 | 1.90 | 0 | 0 | 0.05 | 114.71 | 123.81 | -0.16 | 42.86 | 33.33 | -0.33 | 13.16 | 25.0 | 25 | 0.0 | 0.0 | 0.02 | 125.0 | 150.0 |
| 25Q2 (5) | 0.52 | 10.64 | -3.7 | 0.4 | 29.03 | -2.44 | 0.19 | 5.56 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | -600.0 | -0.02 | -300.0 | -200.0 | -0.09 | -800.0 | -200.0 | -0.09 | -800.0 | -200.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.34 | -750.0 | -209.09 | -0.28 | -250.0 | -40.0 | -0.38 | -850.0 | -65.22 | 25 | 0.0 | 0.0 | -0.08 | 0 | -300.0 |
| 25Q1 (4) | 0.47 | 2.17 | 0.0 | 0.31 | -29.55 | 0.0 | 0.18 | 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 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.01 | -66.67 | 0.0 | -0.01 | 92.31 | 0.0 | -0.01 | 92.31 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.04 | 92.16 | 0.0 | -0.08 | 87.5 | 0.0 | -0.04 | 95.79 | 0.0 | 25 | 0.0 | 0.0 | 0 | 100.0 | 0.0 |
| 24Q4 (3) | 0.46 | 24.32 | 0.0 | 0.44 | 76.0 | 0.0 | 0.18 | -5.26 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.03 | 200.0 | 0.0 | -0.13 | -160.0 | 0.0 | -0.13 | -160.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.51 | -142.86 | 0.0 | -0.64 | -166.67 | 0.0 | -0.95 | -115.91 | 0.0 | 25 | 0.0 | 0.0 | -0.12 | -200.0 | 0.0 |
| 24Q3 (2) | 0.37 | -31.48 | 0.0 | 0.25 | -39.02 | 0.0 | 0.19 | 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 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.01 | -50.0 | 0.0 | -0.05 | -66.67 | 0.0 | -0.05 | -66.67 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.21 | -90.91 | 0.0 | -0.24 | -20.0 | 0.0 | -0.44 | -91.3 | 0.0 | 25 | 0.0 | 0.0 | -0.04 | -100.0 | 0.0 |
| 24Q2 (1) | 0.54 | 0.0 | 0.0 | 0.41 | 0.0 | 0.0 | 0.19 | 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 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.11 | 0.0 | 0.0 | -0.20 | 0.0 | 0.0 | -0.23 | 0.0 | 0.0 | 25 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 |