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) | 0.36 | -7.69 | 0.14 | -33.33 | 3.55 | -5.33 | 0.16 | 77.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.13 | 0 | -3.47 | 0 | -3.41 | 0 | 0 | 0 | 0.00 | 0 | -2.05 | 0 | -1.98 | 0 | 0.00 | 0 | 166 | 1.84 | -3.35 | 0 |
| 2024 (4) | 0.39 | -31.58 | 0.21 | 40.0 | 3.75 | -10.07 | 0.09 | -10.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.04 | -50.0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0.07 | 0 | -0.8 | 0 | -4.37 | 0 | -4.25 | 0 | 0 | 0 | 0.00 | 0 | -2.60 | 0 | -2.08 | 0 | 0.00 | 0 | 163 | 0.62 | -4.28 | 0 |
| 2023 (3) | 0.57 | 111.11 | 0.15 | 25.0 | 4.17 | 30.31 | 0.1 | 100.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.08 | 700.0 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | -0.04 | 0 | 1.26 | 0 | -2.5 | 0 | -2.38 | 0 | 0 | 0 | 0.00 | 0 | -1.47 | 0 | -2.19 | 0 | 0.00 | 0 | 162 | 0.0 | -2.27 | 0 |
| 2022 (2) | 0.27 | 58.82 | 0.12 | 71.43 | 3.2 | -27.27 | 0.05 | 66.67 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.01 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.11 | 0 | -1.99 | 0 | -5.04 | 0 | -4.95 | 0 | 0 | 0 | 0.00 | 0 | -3.05 | 0 | -1.78 | 0 | 0.00 | 0 | 162 | 7.28 | -4.82 | 0 |
| 2021 (1) | 0.17 | -22.73 | 0.07 | -12.5 | 4.4 | 23.94 | 0.03 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | 0 | 0 | 0 | 0 | -0.04 | 0 | 5.26 | 2668.42 | 0.96 | 0 | 0.96 | 0 | 0 | 0 | 0.00 | 0 | 0.64 | 0 | -2.59 | 0 | 0.00 | 0 | 151 | 24.79 | 1.28 | 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) | 0.04 | -69.23 | -55.56 | 0.03 | -50.0 | -25.0 | 0.68 | 33.33 | -39.29 | 0.02 | -33.33 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | -0.54 | -285.71 | -5500.0 | -1.21 | -112.28 | -15.24 | -1.2 | -114.29 | -15.38 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.72 | -118.18 | -14.29 | -0.40 | -60.0 | 36.51 | -0.72 | 64.88 | -14.29 | 166 | 0.0 | 0.0 | -1.18 | -118.52 | -14.56 |
| 25Q4 (7) | 0.13 | 8.33 | -35.0 | 0.06 | 50.0 | -45.45 | 0.51 | -36.25 | -58.87 | 0.03 | -25.0 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 300.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | -50.0 | -0.14 | -136.84 | 63.16 | -0.57 | -67.65 | 62.99 | -0.56 | -69.7 | 62.16 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.33 | -65.0 | 63.74 | -0.25 | 41.86 | 62.12 | -2.05 | -19.88 | 21.15 | 166 | 0.0 | 1.84 | -0.54 | -74.19 | 64.24 |
| 25Q3 (6) | 0.12 | 500.0 | 100.0 | 0.04 | 0 | 0.0 | 0.8 | -29.2 | -12.09 | 0.04 | -20.0 | 300.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.38 | 197.44 | 126.39 | -0.34 | 77.33 | 85.28 | -0.33 | 77.7 | 85.53 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.20 | 77.53 | 85.71 | -0.43 | 34.85 | 15.69 | -1.71 | -12.5 | -0.59 | 166 | 0.0 | 2.47 | -0.31 | 78.91 | 86.46 |
| 25Q2 (5) | 0.02 | -77.78 | -77.78 | 0 | -100.0 | -100.0 | 1.13 | 0.89 | 44.87 | 0.05 | 25.0 | 66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | -400.0 | -400.0 | -0.39 | -4000.0 | -128.06 | -1.5 | -42.86 | -327.27 | -1.48 | -42.31 | -320.9 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.89 | -41.27 | -317.07 | -0.66 | -4.76 | -53.49 | -1.52 | -141.27 | -406.67 | 166 | 0.0 | 2.47 | -1.47 | -42.72 | -316.18 |
| 25Q1 (4) | 0.09 | -55.0 | 0.0 | 0.04 | -63.64 | 0.0 | 1.12 | -9.68 | 0.0 | 0.04 | 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 | 0.01 | -50.0 | 0.0 | 0.01 | 102.63 | 0.0 | -1.05 | 31.82 | 0.0 | -1.04 | 29.73 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.63 | 30.77 | 0.0 | -0.63 | 4.55 | 0.0 | -0.63 | 75.77 | 0.0 | 166 | 1.84 | 0.0 | -1.03 | 31.79 | 0.0 |
| 24Q4 (3) | 0.2 | 233.33 | 0.0 | 0.11 | 175.0 | 0.0 | 1.24 | 36.26 | 0.0 | 0.04 | 300.0 | 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 | 200.0 | 0.0 | -0.38 | 73.61 | 0.0 | -1.54 | 33.33 | 0.0 | -1.48 | 35.09 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.91 | 35.0 | 0.0 | -0.66 | -29.41 | 0.0 | -2.60 | -52.94 | 0.0 | 163 | 0.62 | 0.0 | -1.51 | 34.06 | 0.0 |
| 24Q3 (2) | 0.06 | -33.33 | 0.0 | 0.04 | 33.33 | 0.0 | 0.91 | 16.67 | 0.0 | 0.01 | -66.67 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.02 | -300.0 | 0.0 | -1.44 | -203.6 | 0.0 | -2.31 | -450.0 | 0.0 | -2.28 | -440.3 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -1.40 | -441.46 | 0.0 | -0.51 | -18.6 | 0.0 | -1.70 | -466.67 | 0.0 | 162 | 0.0 | 0.0 | -2.29 | -436.76 | 0.0 |
| 24Q2 (1) | 0.09 | 0.0 | 0.0 | 0.03 | 0.0 | 0.0 | 0.78 | 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 | 0.04 | 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 | 1.39 | 0.0 | 0.0 | 0.66 | 0.0 | 0.0 | 0.67 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.41 | 0.0 | 0.0 | -0.43 | 0.0 | 0.0 | -0.30 | 0.0 | 0.0 | 162 | 0.0 | 0.0 | 0.68 | 0.0 | 0.0 |