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) | 0.31 | 55.0 | 0.36 | 12.5 | 4.63 | 15.46 | 0.12 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | -16.67 | -4.53 | 0 | -4.24 | 0 | 0 | 0 | 0.00 | 0 | -7.23 | 0 | -6.75 | 0 | 0.00 | 0 | 59 | 3.51 | -4.04 | 0 |
| 2024 (4) | 0.2 | 11.11 | 0.32 | -27.27 | 4.01 | 4.16 | 0.15 | 87.5 | 0 | 0 | 0.02 | -33.33 | 0.02 | -33.33 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.18 | 80.0 | -3.95 | 0 | -3.89 | 0 | 0 | 0 | 0.00 | 0 | -6.83 | 0 | -6.26 | 0 | 0.00 | 0 | 57 | 23.91 | -3.46 | 0 |
| 2023 (3) | 0.18 | 5.88 | 0.44 | 57.14 | 3.85 | 71.11 | 0.08 | 300.0 | 0 | 0 | 0.03 | 200.0 | 0.03 | 0.0 | 0 | 0 | 0.01 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 100.0 | -4.01 | 0 | -3.99 | 0 | 0 | 0 | 0.00 | 0 | -8.62 | 0 | -6.29 | 0 | 0.00 | 0 | 46 | 17.95 | -3.53 | 0 |
| 2022 (2) | 0.17 | 21.43 | 0.28 | 55.56 | 2.25 | 17.19 | 0.02 | 0 | 0 | 0 | 0.01 | 0.0 | 0.03 | 0.0 | 0 | 0 | 0.03 | -50.0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.05 | -28.57 | -2.31 | 0 | -2.3 | 0 | 0 | 0 | 0.00 | 0 | -5.87 | 0 | -3.62 | 0 | 0.00 | 0 | 39 | 18.18 | -1.99 | 0 |
| 2021 (1) | 0.14 | 0 | 0.18 | 0 | 1.92 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.03 | 0 | 0 | 0 | 0.06 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.07 | 0 | -1.89 | 0 | -1.89 | 0 | 0 | 0 | 0.00 | 0 | 0.00 | 0 | -3.02 | 0 | 0.00 | 0 | 33 | 0 | -1.57 | 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) | 0.06 | 0.0 | -50.0 | 0.08 | 60.0 | 0.0 | 0.88 | -50.0 | -1.12 | 0.02 | -50.0 | -33.33 | 0 | 0 | -100.0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -71.43 | -75.0 | -0.87 | 47.9 | -12.99 | -0.77 | 49.34 | -1.32 | 0 | 0 | 0 | 0.00 | 0 | 0 | -1.18 | 54.44 | 9.23 | -1.22 | 50.2 | 5.43 | -1.18 | 83.68 | 9.23 | 65 | 10.17 | 12.07 | -0.67 | 57.59 | -4.69 |
| 25Q4 (7) | 0.06 | -25.0 | 20.0 | 0.05 | -64.29 | -37.5 | 1.76 | 47.9 | 70.87 | 0.04 | 300.0 | 0.0 | 0 | -100.0 | 0 | 0 | 0 | -100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 600.0 | 133.33 | -1.67 | -33.6 | -60.58 | -1.52 | -28.81 | -49.02 | 0 | 0 | 0 | 0.00 | 0 | 0 | -2.59 | -28.22 | -45.51 | -2.45 | -33.88 | -51.23 | -7.23 | -55.48 | -5.86 | 59 | 0.0 | 3.51 | -1.58 | -42.34 | -73.63 |
| 25Q3 (6) | 0.08 | 33.33 | 60.0 | 0.14 | 55.56 | 75.0 | 1.19 | 48.75 | 15.53 | 0.01 | -75.0 | -75.0 | 0.01 | 0.0 | 0 | 0 | -100.0 | -100.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.01 | 0 | -66.67 | -1.25 | -50.6 | -21.36 | -1.18 | -51.28 | -16.83 | 0 | 0 | 0 | 0.00 | 0 | 0 | -2.02 | -51.88 | -14.77 | -1.83 | -52.5 | -14.37 | -4.65 | -76.81 | 8.64 | 59 | 1.72 | 3.51 | -1.11 | -58.57 | -21.98 |
| 25Q2 (5) | 0.06 | -50.0 | 20.0 | 0.09 | 12.5 | 12.5 | 0.8 | -10.11 | -26.61 | 0.04 | 33.33 | -20.0 | 0.01 | 0.0 | 0 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0 | 0 | -100.0 | -100.0 | -0.83 | -7.79 | 19.42 | -0.78 | -2.63 | 23.53 | 0 | 0 | 0 | 0.00 | 0 | 0 | -1.33 | -2.31 | 25.28 | -1.20 | 6.98 | 29.82 | -2.63 | -102.31 | 21.26 | 58 | 0.0 | 1.75 | -0.7 | -9.38 | 22.22 |
| 25Q1 (4) | 0.12 | 140.0 | 0.0 | 0.08 | 0.0 | 0.0 | 0.89 | -13.59 | 0.0 | 0.03 | -25.0 | 0.0 | 0.01 | 0 | 0.0 | 0.01 | 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 | 0.08 | 166.67 | 0.0 | -0.77 | 25.96 | 0.0 | -0.76 | 25.49 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -1.30 | 26.97 | 0.0 | -1.29 | 20.37 | 0.0 | -1.30 | 80.97 | 0.0 | 58 | 1.75 | 0.0 | -0.64 | 29.67 | 0.0 |
| 24Q4 (3) | 0.05 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 1.03 | 0.0 | 0.0 | 0.04 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 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 | 0.03 | 0.0 | 0.0 | -1.04 | -0.97 | 0.0 | -1.02 | -0.99 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -1.78 | -1.14 | 0.0 | -1.62 | -1.25 | 0.0 | -6.83 | -34.18 | 0.0 | 57 | 0.0 | 0.0 | -0.91 | 0.0 | 0.0 |
| 24Q3 (2) | 0.05 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 1.03 | -5.5 | 0.0 | 0.04 | -20.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 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 | 0.03 | -66.67 | 0.0 | -1.03 | 0.0 | 0.0 | -1.01 | 0.98 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -1.76 | 1.12 | 0.0 | -1.60 | 6.43 | 0.0 | -5.09 | -52.4 | 0.0 | 57 | 0.0 | 0.0 | -0.91 | -1.11 | 0.0 |
| 24Q2 (1) | 0.05 | 0.0 | 0.0 | 0.08 | 0.0 | 0.0 | 1.09 | 0.0 | 0.0 | 0.05 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 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 | 0.09 | 0.0 | 0.0 | -1.03 | 0.0 | 0.0 | -1.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -1.78 | 0.0 | 0.0 | -1.71 | 0.0 | 0.0 | -3.34 | 0.0 | 0.0 | 57 | 0.0 | 0.0 | -0.9 | 0.0 | 0.0 |