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) | 2.81 | 42.64 | 1.31 | 37.89 | 1.4 | 9.38 | 0.04 | -42.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0.07 | 0 | 0.07 | 0 | 0 | 0 | 1.85 | 0 | 0.25 | 0 | 0.31 | 0 | 0.00 | 0 | 29 | 0.0 | 0.16 | 0 |
| 2024 (4) | 1.97 | 1.03 | 0.95 | 0.0 | 1.28 | -5.19 | 0.07 | -12.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 0 | 0.17 | 183.33 | -0.09 | 0 | -0.09 | 0 | 0 | 0 | 0.00 | 0 | -0.31 | 0 | -0.90 | 0 | 0.00 | 0 | 29 | 0.0 | -0.02 | 0 |
| 2023 (3) | 1.95 | -37.9 | 0.95 | -35.81 | 1.35 | -10.0 | 0.08 | 166.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0.06 | -75.0 | -0.3 | 0 | -0.3 | 0 | 0 | 0 | 0.00 | 0 | -1.03 | 0 | -1.24 | 0 | 0.00 | 0 | 29 | 11.54 | -0.22 | 0 |
| 2022 (2) | 3.14 | -6.55 | 1.48 | 0.68 | 1.5 | 2.04 | 0.03 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.22 | 0 | 0.24 | 0 | 0.41 | 7.89 | 0.33 | 0.0 | 0.07 | 40.0 | 17.37 | 33.72 | 1.30 | 0.78 | 0.31 | -75.78 | 0.00 | 0 | 26 | 0.0 | 0.54 | 3.85 |
| 2021 (1) | 3.36 | 42.98 | 1.47 | 48.48 | 1.47 | 25.64 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | -0.04 | 0 | 0.38 | 216.67 | 0.33 | 230.0 | 0.05 | 150.0 | 12.99 | -31.85 | 1.29 | 222.5 | 1.28 | 116.95 | 0.00 | 0 | 26 | 8.33 | 0.52 | 92.59 |
| 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) | 0.52 | -14.75 | -16.13 | 0.25 | 0.0 | -19.35 | 0.34 | 0.0 | 3.03 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.02 | -33.33 | -50.0 | -0.06 | -200.0 | -300.0 | -0.06 | -200.0 | -300.0 | 0 | 0 | 0 | 0.00 | 0 | -100.0 | -0.20 | -200.0 | -322.22 | -0.28 | -380.0 | -833.33 | -0.20 | -180.0 | -322.22 | 29 | 0.0 | 0.0 | -0.03 | -137.5 | -160.0 |
| 25Q4 (7) | 0.61 | -14.08 | 24.49 | 0.25 | -26.47 | 8.7 | 0.34 | -15.0 | 3.03 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | -60.0 | 0.03 | -25.0 | -50.0 | 0.06 | 0 | 400.0 | 0.06 | 0 | 400.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.20 | 1900.0 | 500.0 | 0.10 | 171.43 | 135.71 | 0.25 | 400.0 | 180.65 | 29 | 0.0 | 0.0 | 0.08 | 166.67 | 0 |
| 25Q3 (6) | 0.71 | -18.39 | 22.41 | 0.34 | -19.05 | 17.24 | 0.4 | 21.21 | 21.21 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 120.0 | 175.0 | 0.04 | 130.77 | 300.0 | 0 | 100.0 | 100.0 | 0 | 100.0 | 100.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.01 | 120.0 | 104.35 | -0.14 | -136.84 | 17.65 | 0.05 | 25.0 | 119.23 | 29 | 0.0 | 0.0 | 0.03 | 0 | 160.0 |
| 25Q2 (5) | 0.87 | 40.32 | 47.46 | 0.42 | 35.48 | 50.0 | 0.33 | 0.0 | 13.79 | 0.01 | 0.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.15 | -850.0 | -850.0 | -0.13 | -425.0 | -425.0 | -0.02 | -166.67 | -133.33 | -0.02 | -166.67 | -133.33 | 0 | 0 | 0 | 0.00 | -100.0 | 0 | -0.05 | -155.56 | -122.73 | 0.38 | 1366.67 | 442.86 | 0.04 | -55.56 | 233.33 | 29 | 0.0 | 0.0 | 0 | -100.0 | -100.0 |
| 25Q1 (4) | 0.62 | 26.53 | 0.0 | 0.31 | 34.78 | 0.0 | 0.33 | 0.0 | 0.0 | 0.01 | -50.0 | 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 | 0.02 | -60.0 | 0.0 | 0.04 | -33.33 | 0.0 | 0.03 | 250.0 | 0.0 | 0.03 | 250.0 | 0.0 | 0 | 0 | 0.0 | 5.02 | 0 | 0.0 | 0.09 | 280.0 | 0.0 | -0.03 | 89.29 | 0.0 | 0.09 | 129.03 | 0.0 | 29 | 0.0 | 0.0 | 0.05 | 0 | 0.0 |
| 24Q4 (3) | 0.49 | -15.52 | 0.0 | 0.23 | -20.69 | 0.0 | 0.33 | 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 | 0.0 | 0.05 | 225.0 | 0.0 | 0.06 | 400.0 | 0.0 | -0.02 | 71.43 | 0.0 | -0.02 | 71.43 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.05 | 78.26 | 0.0 | -0.28 | -64.71 | 0.0 | -0.31 | -19.23 | 0.0 | 29 | 0.0 | 0.0 | 0 | 100.0 | 0.0 |
| 24Q3 (2) | 0.58 | -1.69 | 0.0 | 0.29 | 3.57 | 0.0 | 0.33 | 13.79 | 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 | 0.0 | -0.04 | -300.0 | 0.0 | -0.02 | -150.0 | 0.0 | -0.07 | -216.67 | 0.0 | -0.07 | -216.67 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.23 | -204.55 | 0.0 | -0.17 | -342.86 | 0.0 | -0.26 | -766.67 | 0.0 | 29 | 0.0 | 0.0 | -0.05 | -162.5 | 0.0 |
| 24Q2 (1) | 0.59 | 0.0 | 0.0 | 0.28 | 0.0 | 0.0 | 0.29 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | 0.22 | 0.0 | 0.0 | 0.07 | 0.0 | 0.0 | -0.03 | 0.0 | 0.0 | 29 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 |