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) | 6.13 | 1.16 | 2.48 | 18.66 | 6.3 | 16.24 | 0.29 | -36.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.16 | 0 | -2.82 | 0 | -2.82 | 0 | 0 | 0 | 0.00 | 0 | -0.86 | 0 | -0.81 | 0 | 0.00 | 0 | 329 | 0.0 | -1.31 | 0 |
| 2024 (4) | 6.06 | 55.38 | 2.09 | 31.45 | 5.42 | -62.47 | 0.46 | -44.58 | 0.11 | -63.33 | 0.08 | 14.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.38 | 0 | 0.65 | 20.37 | -0.8 | 0 | -0.8 | 0 | 0 | 0 | 0.00 | 0 | -0.24 | 0 | -0.44 | 0 | 0.00 | 0 | 329 | 0.3 | 0.75 | 0 |
| 2023 (3) | 3.9 | 6.85 | 1.59 | -72.49 | 14.44 | 9.06 | 0.83 | 937.5 | 0.3 | 57.89 | 0.07 | -12.5 | 0 | 0 | 0 | 0 | 0.18 | -63.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0.54 | -12.9 | -11.6 | 0 | -11.6 | 0 | 0 | 0 | 0.00 | 0 | -3.53 | 0 | -3.69 | 0 | 0.00 | 0 | 328 | 1.55 | -9.91 | 0 |
| 2022 (2) | 3.65 | -88.88 | 5.78 | -40.78 | 13.24 | -1.27 | 0.08 | 166.67 | 0.19 | 0 | 0.08 | 33.33 | 0 | 0 | 0 | 0 | 0.49 | 0 | 0 | 0 | 0 | 0 | 0.29 | 262.5 | 0.62 | -86.13 | -14.75 | 0 | -14.75 | 0 | 0 | 0 | 0.00 | 0 | -4.56 | 0 | -4.67 | 0 | 0.00 | 0 | 323 | 52.36 | -13.2 | 0 |
| 2021 (1) | 32.81 | 27241.67 | 9.76 | 24300.0 | 13.41 | 73.7 | 0.03 | 200.0 | 0 | 0 | 0.06 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 100.0 | 4.47 | 396.67 | 14.1 | 0 | 14.1 | 0 | 0 | 0 | 0.00 | 0 | 6.58 | 0 | 2.93 | 0 | 0.00 | 0 | 212 | 13.37 | 15.29 | 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) | 1.06 | -27.89 | -7.83 | 0.27 | -34.15 | -32.5 | 1.11 | -55.42 | 2.78 | 0.06 | -14.29 | -25.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0.04 | -20.0 | -66.67 | -0.28 | 79.71 | -33.33 | -0.28 | 79.71 | -33.33 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.09 | 78.57 | -50.0 | -0.10 | 76.74 | 0.0 | -0.09 | 89.53 | -50.0 | 329 | 0.0 | 0.0 | 0.13 | 113.0 | -18.75 |
| 25Q4 (7) | 1.47 | -28.64 | 13.95 | 0.41 | -66.94 | -28.07 | 2.49 | 126.36 | 112.82 | 0.07 | 40.0 | -30.0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 87.5 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.05 | 0.0 | -78.26 | -1.38 | -500.0 | -527.27 | -1.38 | -500.0 | -527.27 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.42 | -500.0 | -500.0 | -0.43 | -377.78 | -207.14 | -0.86 | -95.45 | -258.33 | 329 | 0.0 | 0.0 | -1.0 | -766.67 | -814.29 |
| 25Q3 (6) | 2.06 | 42.07 | -15.23 | 1.24 | 181.82 | 19.23 | 1.1 | -32.52 | -16.03 | 0.05 | -50.0 | -54.55 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | 0 | 0 | 0 | 0 | 0 | 0.11 | 124.44 | 164.71 | 0.05 | 113.16 | 171.43 | -0.23 | 77.0 | -1250.0 | -0.23 | 77.0 | -1250.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.07 | 76.67 | 0 | -0.09 | 52.63 | -400.0 | -0.44 | -18.92 | -144.44 | 329 | 0.0 | 0.0 | 0.15 | 124.19 | -60.53 |
| 25Q2 (5) | 1.45 | 26.09 | -17.14 | 0.44 | 10.0 | 25.71 | 1.63 | 50.93 | 13.99 | 0.1 | 25.0 | -41.18 | 0 | 0 | -100.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.45 | -1000.0 | -550.0 | -0.38 | -416.67 | -337.5 | -1.0 | -376.19 | -814.29 | -1.0 | -376.19 | -814.29 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.30 | -400.0 | -850.0 | -0.19 | -90.0 | -1800.0 | -0.37 | -516.67 | -105.56 | 329 | 0.0 | 0.0 | -0.62 | -487.5 | -216.98 |
| 25Q1 (4) | 1.15 | -10.85 | 0.0 | 0.4 | -29.82 | 0.0 | 1.08 | -7.69 | 0.0 | 0.08 | -20.0 | 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 | 0 | 0 | 0.0 | 0.05 | -66.67 | 0.0 | 0.12 | -47.83 | 0.0 | -0.21 | 4.55 | 0.0 | -0.21 | 4.55 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.06 | 14.29 | 0.0 | -0.10 | 28.57 | 0.0 | -0.06 | 75.0 | 0.0 | 329 | 0.0 | 0.0 | 0.16 | 14.29 | 0.0 |
| 24Q4 (3) | 1.29 | -46.91 | 0.0 | 0.57 | -45.19 | 0.0 | 1.17 | -10.69 | 0.0 | 0.1 | -9.09 | 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 | 0 | 0 | 0.0 | 0.15 | 188.24 | 0.0 | 0.23 | 428.57 | 0.0 | -0.22 | -1200.0 | 0.0 | -0.22 | -1200.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.07 | 0 | 0.0 | -0.14 | -566.67 | 0.0 | -0.24 | -33.33 | 0.0 | 329 | 0.0 | 0.0 | 0.14 | -63.16 | 0.0 |
| 24Q3 (2) | 2.43 | 38.86 | 0.0 | 1.04 | 197.14 | 0.0 | 1.31 | -8.39 | 0.0 | 0.11 | -35.29 | 0.0 | 0 | -100.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.17 | -270.0 | 0.0 | -0.07 | -143.75 | 0.0 | 0.02 | -85.71 | 0.0 | 0.02 | -85.71 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.00 | -100.0 | 0.0 | 0.03 | 400.0 | 0.0 | -0.18 | 0.0 | 0.0 | 329 | 0.0 | 0.0 | 0.38 | -28.3 | 0.0 |
| 24Q2 (1) | 1.75 | 0.0 | 0.0 | 0.35 | 0.0 | 0.0 | 1.43 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | 0.03 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.16 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 | 0.14 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | -0.01 | 0.0 | 0.0 | -0.18 | 0.0 | 0.0 | 329 | 0.0 | 0.0 | 0.53 | 0.0 | 0.0 |