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) | 4.72 | 1.29 | 3.56 | -5.57 | 1.5 | -10.18 | 0.07 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | -55.56 | -0.22 | 0 | -0.22 | 0 | 0 | 0 | 0.00 | 0 | -0.35 | 0 | -0.55 | 0 | 0.00 | 0 | 62 | 0.0 | -0.07 | 0 |
| 2024 (4) | 4.66 | -9.69 | 3.77 | -13.73 | 1.67 | 0.6 | 0.07 | 16.67 | 0 | 0 | 0 | 0 | 0.08 | 14.29 | 0.01 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.11 | 0 | 0.27 | 68.75 | -0.51 | 0 | -0.55 | 0 | 0.03 | 0 | 0.00 | 0 | -0.88 | 0 | -1.32 | 0 | 0.00 | 0 | 62 | 0.0 | -0.33 | 0 |
| 2023 (3) | 5.16 | -13.86 | 4.37 | -14.65 | 1.66 | -14.43 | 0.06 | 100.0 | 0 | 0 | 0 | 0 | 0.07 | -12.5 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0.16 | -15.79 | -0.71 | 0 | -0.71 | 0 | 0 | 0 | 0.00 | 0 | -1.14 | 0 | -1.40 | 0 | 0.00 | 0 | 62 | 0.0 | -0.51 | 0 |
| 2022 (2) | 5.99 | -24.46 | 5.12 | -26.33 | 1.94 | -10.6 | 0.03 | 50.0 | 0 | 0 | 0 | 0 | 0.08 | -20.0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.09 | 0 | 0.19 | -92.61 | -0.87 | 0 | -0.87 | 0 | 0 | 0 | 0.00 | 0 | -1.39 | 0 | -1.71 | 0 | 0.00 | 0 | 62 | 0.0 | -0.66 | 0 |
| 2021 (1) | 7.93 | -25.61 | 6.95 | -22.69 | 2.17 | -5.65 | 0.02 | 0.0 | 0 | 0 | 0 | 0 | 0.1 | 0.0 | 0 | 0 | 0 | 0 | 2.42 | 0 | 0 | 0 | -0.01 | 0 | 2.57 | 1613.33 | 1.39 | 0 | 1.09 | 0 | 0.3 | 0 | 21.32 | 0 | 1.75 | 0 | -2.39 | 0 | 0.00 | 0 | 62 | 0.0 | 1.6 | 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) | 1.21 | -9.02 | 5.22 | 0.92 | -10.68 | 5.75 | 0.41 | 0.0 | 5.13 | 0.01 | -50.0 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0.06 | -40.0 | 20.0 | -0.07 | -250.0 | -16.67 | -0.07 | -250.0 | -16.67 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.11 | -266.67 | -10.0 | -0.21 | -10.53 | -16.67 | -0.11 | 68.57 | -10.0 | 62 | 0.0 | 0.0 | -0.04 | -300.0 | -100.0 |
| 25Q4 (7) | 1.33 | 23.15 | 31.68 | 1.03 | 25.61 | 35.53 | 0.41 | 24.24 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | -100.0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 66.67 | 25.0 | 0.1 | 25.0 | 25.0 | -0.02 | -300.0 | 75.0 | -0.02 | -300.0 | 80.0 | 0 | 0 | -100.0 | 0.00 | 0 | 0 | -0.03 | -400.0 | 81.25 | -0.19 | -72.73 | 34.48 | -0.35 | -6.06 | 60.23 | 62 | 0.0 | 0.0 | 0.02 | -50.0 | 150.0 |
| 25Q3 (6) | 1.08 | -7.69 | -9.24 | 0.82 | -2.38 | -15.46 | 0.33 | -13.16 | -13.16 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0.02 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 125.0 | 0 | 0.08 | 180.0 | 100.0 | 0.01 | 106.67 | 109.09 | 0.01 | 106.67 | 109.09 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.01 | 104.17 | 105.56 | -0.11 | -37.5 | 54.17 | -0.33 | 2.94 | 53.52 | 62 | 0.0 | 0.0 | 0.04 | 136.36 | 157.14 |
| 25Q2 (5) | 1.17 | 1.74 | -18.18 | 0.84 | -3.45 | -29.41 | 0.38 | -2.56 | -9.52 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.12 | -1300.0 | -500.0 | -0.1 | -300.0 | -266.67 | -0.15 | -150.0 | -25.0 | -0.15 | -150.0 | -15.38 | 0 | 0 | -100.0 | 0.00 | 0 | 0 | -0.24 | -140.0 | -14.29 | -0.08 | 55.56 | 74.19 | -0.34 | -240.0 | 35.85 | 62 | 0.0 | 0.0 | -0.11 | -450.0 | -57.14 |
| 25Q1 (4) | 1.15 | 13.86 | 0.0 | 0.87 | 14.47 | 0.0 | 0.39 | -4.88 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 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 | 0.01 | -75.0 | 0.0 | 0.05 | -37.5 | 0.0 | -0.06 | 25.0 | 0.0 | -0.06 | 40.0 | 0.0 | 0 | -100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.10 | 37.5 | 0.0 | -0.18 | 37.93 | 0.0 | -0.10 | 88.64 | 0.0 | 62 | 0.0 | 0.0 | -0.02 | 50.0 | 0.0 |
| 24Q4 (3) | 1.01 | -15.13 | 0.0 | 0.76 | -21.65 | 0.0 | 0.41 | 7.89 | 0.0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.04 | 0 | 0.0 | 0.08 | 100.0 | 0.0 | -0.08 | 27.27 | 0.0 | -0.1 | 9.09 | 0.0 | 0.02 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.16 | 11.11 | 0.0 | -0.29 | -20.83 | 0.0 | -0.88 | -23.94 | 0.0 | 62 | 0.0 | 0.0 | -0.04 | 42.86 | 0.0 |
| 24Q3 (2) | 1.19 | -16.78 | 0.0 | 0.97 | -18.49 | 0.0 | 0.38 | -9.52 | 0.0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | -100.0 | 0.0 | 0.04 | -33.33 | 0.0 | -0.11 | 8.33 | 0.0 | -0.11 | 15.38 | 0.0 | 0 | -100.0 | 0.0 | 0.00 | 0 | 0.0 | -0.18 | 14.29 | 0.0 | -0.24 | 22.58 | 0.0 | -0.71 | -33.96 | 0.0 | 62 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 |
| 24Q2 (1) | 1.43 | 0.0 | 0.0 | 1.19 | 0.0 | 0.0 | 0.42 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 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 | 0.03 | 0.0 | 0.0 | 0.06 | 0.0 | 0.0 | -0.12 | 0.0 | 0.0 | -0.13 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.21 | 0.0 | 0.0 | -0.31 | 0.0 | 0.0 | -0.53 | 0.0 | 0.0 | 62 | 0.0 | 0.0 | -0.07 | 0.0 | 0.0 |