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 | 12.5 | 0.1 | -56.52 | 2.33 | 36.26 | 0.71 | 9.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.86 | 22.86 | -1.21 | 0 | -1.14 | 0 | 0 | 0 | 0.00 | 0 | -0.92 | 0 | -1.61 | 0 | 0.00 | 0 | 124 | 2.48 | -1.04 | 0 |
| 2024 (4) | 0.32 | 68.42 | 0.23 | 187.5 | 1.71 | 17.93 | 0.65 | 54.76 | 0.04 | -42.86 | 0 | 0 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | 0.7 | 118.75 | -0.92 | 0 | -0.83 | 0 | 0 | 0 | 0.00 | 0 | -0.68 | 0 | -1.23 | 0 | 0.00 | 0 | 121 | 7.08 | -0.76 | 0 |
| 2023 (3) | 0.19 | 1800.0 | 0.08 | 0 | 1.45 | -44.66 | 0.42 | 500.0 | 0.07 | 133.33 | 0 | 0 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | 0.32 | 0 | -1.01 | 0 | -0.92 | 0 | 0 | 0 | 0.00 | 0 | -0.81 | 0 | -1.00 | 0 | 0.00 | 0 | 113 | 1.8 | -0.81 | 0 |
| 2022 (2) | 0.01 | 0.0 | 0 | 0 | 2.62 | 114.75 | 0.07 | 250.0 | 0.03 | 200.0 | 0 | 0 | 0.02 | 100.0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | -0.4 | 0 | -0.31 | 0 | -2.92 | 0 | -2.54 | 0 | 0 | 0 | 0.00 | 0 | -2.29 | 0 | -1.80 | 0 | 0.00 | 0 | 111 | 0.91 | -2.76 | 0 |
| 2021 (1) | 0.01 | 0.0 | 0 | 0 | 1.22 | 3.39 | 0.02 | -60.0 | 0.01 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -83.33 | 0.06 | -66.67 | -1.15 | 0 | -1.22 | 0 | 0.15 | 0 | 0.00 | 0 | -1.11 | 0 | -1.03 | 0 | 0.00 | 0 | 110 | 5.77 | -1.01 | 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) | 0.09 | 12.5 | 12.5 | 0.03 | -25.0 | 50.0 | 0.6 | -18.92 | 39.53 | 0.11 | -31.25 | -47.62 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.13 | -31.58 | -48.0 | -0.41 | 19.61 | -215.38 | -0.4 | 16.67 | -233.33 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.32 | 15.79 | -255.56 | -0.43 | 20.37 | -43.33 | -0.32 | 65.22 | -255.56 | 124 | 0.81 | -0.8 | -0.37 | 21.28 | -428.57 |
| 25Q4 (7) | 0.08 | -33.33 | -11.11 | 0.04 | 100.0 | -66.67 | 0.74 | 12.12 | 37.04 | 0.16 | 6.67 | -30.43 | 0.01 | 0 | 0.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | -200.0 | 0.19 | -9.52 | -36.67 | -0.51 | -45.71 | -88.89 | -0.48 | -37.14 | -118.18 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.38 | -31.03 | -111.11 | -0.54 | -20.0 | -28.57 | -0.92 | -70.37 | -35.29 | 123 | 0.0 | 1.65 | -0.47 | -46.88 | -104.35 |
| 25Q3 (6) | 0.12 | 33.33 | 33.33 | 0.02 | 0.0 | -71.43 | 0.66 | 32.0 | 73.68 | 0.15 | -16.67 | -28.57 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.21 | -4.55 | -16.0 | -0.35 | -66.67 | -191.67 | -0.35 | -75.0 | -250.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.29 | -81.25 | -262.5 | -0.45 | -32.35 | -60.71 | -0.54 | -116.0 | -5.88 | 123 | -0.81 | -3.15 | -0.32 | -77.78 | -300.0 |
| 25Q2 (5) | 0.09 | 12.5 | 12.5 | 0.02 | 0.0 | 0.0 | 0.5 | 16.28 | 31.58 | 0.18 | -14.29 | 80.0 | 0.02 | 100.0 | 100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0.22 | -12.0 | 266.67 | -0.21 | -61.54 | 19.23 | -0.2 | -66.67 | 23.08 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.16 | -77.78 | 27.27 | -0.34 | -13.33 | -30.77 | -0.25 | -177.78 | 44.44 | 124 | -0.8 | 7.83 | -0.18 | -157.14 | 21.74 |
| 25Q1 (4) | 0.08 | -11.11 | 0.0 | 0.02 | -83.33 | 0.0 | 0.43 | -20.37 | 0.0 | 0.21 | -8.7 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.25 | -16.67 | 0.0 | -0.13 | 51.85 | 0.0 | -0.12 | 45.45 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.09 | 50.0 | 0.0 | -0.30 | 28.57 | 0.0 | -0.09 | 86.76 | 0.0 | 125 | 3.31 | 0.0 | -0.07 | 69.57 | 0.0 |
| 24Q4 (3) | 0.09 | 0.0 | 0.0 | 0.12 | 71.43 | 0.0 | 0.54 | 42.11 | 0.0 | 0.23 | 9.52 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 200.0 | 0.0 | 0.3 | 20.0 | 0.0 | -0.27 | -125.0 | 0.0 | -0.22 | -120.0 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.18 | -125.0 | 0.0 | -0.42 | -50.0 | 0.0 | -0.68 | -33.33 | 0.0 | 121 | -4.72 | 0.0 | -0.23 | -187.5 | 0.0 |
| 24Q3 (2) | 0.09 | 12.5 | 0.0 | 0.07 | 250.0 | 0.0 | 0.38 | 0.0 | 0.0 | 0.21 | 110.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | 75.0 | 0.0 | 0.25 | 316.67 | 0.0 | -0.12 | 53.85 | 0.0 | -0.1 | 61.54 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.08 | 63.64 | 0.0 | -0.28 | -7.69 | 0.0 | -0.51 | -13.33 | 0.0 | 127 | 10.43 | 0.0 | -0.08 | 65.22 | 0.0 |
| 24Q2 (1) | 0.08 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.38 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.01 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.04 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | -0.26 | 0.0 | 0.0 | -0.26 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.22 | 0.0 | 0.0 | -0.26 | 0.0 | 0.0 | -0.45 | 0.0 | 0.0 | 115 | 0.0 | 0.0 | -0.23 | 0.0 | 0.0 |