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 | |||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2023 (10) | 0.05 | 66.67 | 0.04 | -50.0 | 0.62 | 226.32 | 0.01 | 0 | 0.03 | 50.0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.02 | -33.33 | -0.27 | 0 | -0.88 | 0 | -0.86 | 0 | 0 | 0 | 0.00 | 0 | -1.03 | 0 | -0.69 | 0 | 0.00 | 0 | 84 | 1.2 | -0.76 | 0 |
2022 (9) | 0.03 | 0.0 | 0.08 | -11.11 | 0.19 | -80.41 | 0 | 0 | 0.02 | -66.67 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.61 | 0 | 0 | 0 | 0.03 | 200.0 | 0.49 | 0 | 0.24 | 0 | 0.28 | 0 | 0 | 0 | 0.00 | 0 | 0.33 | 0 | -0.25 | 0 | 0.00 | 0 | 83 | 1.22 | 0.34 | 0 |
2021 (8) | 0.03 | -62.5 | 0.09 | 125.0 | 0.97 | -38.99 | 0 | 0 | 0.06 | -25.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -0.01 | 0 | 0 | 0 | 0.01 | 0 | -4.06 | 0 | -5.09 | 0 | -5.0 | 0 | 0 | 0 | 0.00 | 0 | -6.09 | 0 | -1.11 | 0 | 0.00 | 0 | 82 | 1.23 | -4.94 | 0 |
2020 (7) | 0.08 | 0.0 | 0.04 | 0 | 1.59 | 15.22 | 0 | 0 | 0.08 | -38.46 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.76 | 0 | 0 | 0 | 0 | 0 | -1.05 | 0 | -2.6 | 0 | -2.56 | 0 | 0 | 0 | 0.00 | 0 | -3.15 | 0 | -1.78 | 0 | 0.00 | 0 | 81 | 1.25 | -2.43 | 0 |
2019 (6) | 0.08 | 0.0 | 0 | 0 | 1.38 | 36.63 | 0 | 0 | 0.13 | 30.0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.01 | 0 | -5.31 | 0 | -5.31 | 0 | 0 | 0 | 0.00 | 0 | -6.61 | 0 | -1.53 | 0 | 0.00 | 0 | 80 | 1.27 | -5.1 | 0 |
2018 (5) | 0.08 | -55.56 | 0 | 0 | 1.01 | 16.09 | 0 | 0 | 0.1 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.03 | 0 | -1.57 | 0 | -2.5 | 0 | -2.5 | 0 | 0 | 0 | 0.00 | 0 | -3.15 | 0 | -1.09 | 0 | 0.00 | 0 | 79 | 1.28 | -2.34 | 0 |
2017 (4) | 0.18 | -68.42 | 0 | 0 | 0.87 | -67.17 | 0 | 0 | 0.05 | -37.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -98.28 | 0 | 0 | 0 | 0 | -0.07 | 0 | -3.89 | 0 | -4.58 | 0 | -4.58 | 0 | 0 | 0 | 0.00 | 0 | -5.84 | 0 | -0.81 | 0 | 0.00 | 0 | 78 | 0.0 | -4.47 | 0 |
2016 (3) | 0.57 | 83.87 | 0 | 0 | 2.65 | -0.38 | 0 | 0 | 0.08 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0.58 | 5700.0 | 0.73 | 0 | 0 | 0 | -0.03 | 0 | -1.07 | 0 | -3.15 | 0 | -2.5 | 0 | 0 | 0 | 0.00 | 0 | -3.22 | 0 | -1.68 | 0 | 0.00 | 0 | 78 | 6.85 | -1.94 | 0 |
2015 (2) | 0.31 | 55.0 | 0.01 | 0.0 | 2.66 | 101.52 | 0 | 0 | 0.12 | 20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -66.67 | -0.01 | 0 | 0 | 0 | 0.07 | 0 | -0.06 | 0 | -2.41 | 0 | -1.64 | 0 | -0.01 | 0 | 0.00 | 0 | -2.23 | 0 | -1.86 | 0 | 0.00 | 0 | 73 | 8.96 | -1.39 | 0 |
2014 (1) | 0.2 | 0 | 0.01 | 0.0 | 1.32 | 71.43 | 0.06 | -33.33 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | -75.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 0 | -1.15 | 0 | -1.16 | 0 | 0.01 | 0 | 0.00 | 0 | -1.74 | 0 | -1.32 | 0 | 0.00 | 0 | 67 | 8.06 | -0.94 | 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 | |||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
24Q3 (20) | 0.02 | 0.0 | 0.0 | 0 | -100.0 | -100.0 | 0.16 | 14.29 | 60.0 | 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 | 0 | 0 | -100.0 | -0.2 | 13.04 | -1900.0 | -0.35 | 2.78 | -218.18 | -0.34 | 5.56 | -209.09 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.41 | 2.38 | -215.38 | -0.16 | -6.67 | -33.33 | -1.06 | -60.61 | -100.0 | 85 | 1.19 | 1.19 | -0.33 | 0.0 | -266.67 |
24Q2 (19) | 0.02 | 0.0 | 100.0 | 0.01 | 0.0 | 0.0 | 0.14 | 0.0 | -26.32 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -0.23 | -228.57 | -866.67 | -0.36 | -80.0 | -111.76 | -0.36 | -80.0 | -125.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.42 | -82.61 | -121.05 | -0.15 | 0.0 | 31.82 | -0.66 | -186.96 | -69.23 | 84 | 0.0 | -1.18 | -0.33 | -83.33 | -135.71 |
24Q1 (18) | 0.02 | 100.0 | 100.0 | 0.01 | 0.0 | 0.0 | 0.14 | -22.22 | 0.0 | 0.01 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -0.07 | 73.08 | -133.33 | -0.2 | 53.49 | -17.65 | -0.2 | 52.38 | -17.65 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.23 | 54.0 | -15.0 | -0.15 | 21.05 | 6.25 | -0.23 | 77.67 | -15.0 | 84 | 0.0 | -1.18 | -0.18 | 52.63 | -20.0 |
23Q4 (17) | 0.01 | -50.0 | 0.0 | 0.01 | 0.0 | -66.67 | 0.18 | 80.0 | -18.18 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.26 | -2500.0 | -1400.0 | -0.43 | -290.91 | -95.45 | -0.42 | -281.82 | -121.05 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.50 | -284.62 | -117.39 | -0.19 | -58.33 | 24.0 | -1.03 | -94.34 | -412.12 | 84 | 0.0 | 1.2 | -0.38 | -322.22 | -100.0 |
23Q3 (16) | 0.02 | 100.0 | 100.0 | 0.01 | 0.0 | -50.0 | 0.1 | -47.37 | -54.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | -0.01 | -133.33 | 90.91 | -0.11 | 35.29 | 68.57 | -0.11 | 31.25 | 67.65 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.13 | 31.58 | 68.29 | -0.12 | 45.45 | 55.56 | -0.53 | -35.9 | -192.98 | 84 | -1.18 | 1.2 | -0.09 | 35.71 | 72.73 |
23Q2 (15) | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | -50.0 | 0.19 | 35.71 | 145.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -200.0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.0 | 0.03 | 200.0 | -40.0 | -0.17 | 0.0 | -136.96 | -0.16 | 5.88 | -134.78 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.19 | 5.0 | -134.55 | -0.22 | -37.5 | -145.83 | -0.39 | -95.0 | -139.8 | 85 | 0.0 | 2.41 | -0.14 | 6.67 | -129.17 |
23Q1 (14) | 0.01 | 0.0 | 0.0 | 0.01 | -66.67 | 0.0 | 0.14 | -36.36 | -22.22 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | -0.03 | -250.0 | -105.56 | -0.17 | 22.73 | -148.57 | -0.17 | 10.53 | -147.22 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.20 | 13.04 | -146.51 | -0.16 | 36.0 | 23.81 | -0.20 | -160.61 | -146.51 | 85 | 2.41 | 2.41 | -0.15 | 21.05 | -139.47 |
22Q4 (13) | 0.01 | 0.0 | 0 | 0.03 | 50.0 | 50.0 | 0.22 | 0.0 | -26.67 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0.02 | 118.18 | 100.65 | -0.22 | 37.14 | 93.55 | -0.19 | 44.12 | 94.41 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.23 | 43.9 | 94.44 | -0.25 | 7.41 | 30.56 | 0.33 | -42.11 | 105.42 | 83 | 0.0 | 1.22 | -0.19 | 42.42 | 94.35 |
22Q3 (12) | 0.01 | 0.0 | 0 | 0.02 | 0.0 | 0.0 | 0.22 | 152.38 | 10.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | -0.11 | -320.0 | 15.38 | -0.35 | -176.09 | 0.0 | -0.34 | -173.91 | -3.03 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.41 | -174.55 | -2.5 | -0.27 | -156.25 | -12.5 | 0.57 | -41.84 | 129.23 | 83 | 0.0 | 1.22 | -0.33 | -168.75 | -6.45 |
22Q2 (11) | 0.01 | 0.0 | -50.0 | 0.02 | 100.0 | -50.0 | -0.42 | -333.33 | -290.91 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -98.25 | 200.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.05 | -90.74 | 106.41 | 0.46 | 31.43 | 145.1 | 0.46 | 27.78 | 146.46 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.55 | 27.91 | 146.61 | 0.48 | 328.57 | 292.0 | 0.98 | 127.91 | 163.23 | 83 | 0.0 | -1.19 | 0.48 | 26.32 | 148.98 |
22Q1 (10) | 0.01 | 0 | 0.0 | 0.01 | -50.0 | 0.0 | 0.18 | -40.0 | -28.0 | 0 | 0 | 0 | 0.01 | -50.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.54 | 117.48 | 1000.0 | 0.35 | 110.26 | 209.38 | 0.36 | 110.59 | 228.57 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.43 | 110.39 | 230.3 | -0.21 | 41.67 | 19.23 | 0.43 | 107.06 | 230.3 | 83 | 1.22 | 0.0 | 0.38 | 111.31 | 235.71 |
21Q4 (9) | 0 | 0 | -100.0 | 0.02 | 0.0 | -33.33 | 0.3 | 50.0 | -48.28 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -3.09 | -2276.92 | -212.12 | -3.41 | -874.29 | -118.59 | -3.4 | -930.3 | -123.68 | 0 | 0 | 0 | 0.00 | 0 | 0 | -4.14 | -935.0 | -121.39 | -0.36 | -50.0 | 41.94 | -6.09 | -212.31 | -93.33 | 82 | 0.0 | 1.23 | -3.36 | -983.87 | -121.05 |
21Q3 (8) | 0 | -100.0 | 100.0 | 0.02 | -50.0 | 0 | 0.2 | -9.09 | -33.33 | 0 | 0 | 0 | 0.02 | 0.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.13 | 83.33 | 77.19 | -0.35 | 65.69 | 60.23 | -0.33 | 66.67 | 62.5 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.40 | 66.1 | 62.96 | -0.24 | 4.0 | 33.33 | -1.95 | -25.81 | -52.34 | 82 | -2.38 | 1.23 | -0.31 | 68.37 | 63.1 |
21Q2 (7) | 0.02 | 100.0 | 0.0 | 0.04 | 300.0 | 0 | 0.22 | -12.0 | -48.84 | 0 | 0 | 0 | 0.02 | 100.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.78 | -1200.0 | -206.85 | -1.02 | -218.75 | -429.03 | -0.99 | -253.57 | -419.35 | 0 | 0 | 0 | 0.00 | 0 | 0 | -1.18 | -257.58 | -410.53 | -0.25 | 3.85 | 48.98 | -1.55 | -369.7 | -1007.14 | 84 | 1.2 | 2.44 | -0.98 | -250.0 | -372.22 |
21Q1 (6) | 0.01 | -80.0 | -50.0 | 0.01 | -66.67 | 0 | 0.25 | -56.9 | -10.71 | 0 | 0 | 0 | 0.01 | 0.0 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 0 | -0.06 | 93.94 | 62.5 | -0.32 | 79.49 | 25.58 | -0.28 | 81.58 | 34.88 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.33 | 82.35 | 37.74 | -0.26 | 58.06 | 18.75 | -0.33 | 89.52 | 37.74 | 83 | 2.47 | 3.75 | -0.28 | 81.58 | 24.32 |
20Q4 (5) | 0.05 | 600.0 | 150.0 | 0.03 | 0 | 0 | 0.58 | 93.33 | 190.0 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | -0.99 | -73.68 | 68.06 | -1.56 | -77.27 | 52.44 | -1.52 | -72.73 | 53.66 | 0 | 0 | 0 | 0.00 | 0 | 0 | -1.87 | -73.15 | 54.17 | -0.62 | -72.22 | -195.24 | -3.15 | -146.09 | 51.83 | 81 | 0.0 | 1.25 | -1.52 | -80.95 | 52.8 |
20Q3 (4) | -0.01 | -150.0 | 0.0 | 0 | 0 | 0.0 | 0.3 | -30.23 | 0.0 | 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 | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.57 | -178.08 | 0.0 | -0.88 | -383.87 | 0.0 | -0.88 | -383.87 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -1.08 | -384.21 | 0.0 | -0.36 | 26.53 | 0.0 | -1.28 | -814.29 | 0.0 | 81 | -1.22 | 0.0 | -0.84 | -333.33 | 0.0 |
20Q2 (3) | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.43 | 53.57 | 0.0 | 0 | 0 | 0.0 | 0.02 | -33.33 | 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 | 0.73 | 556.25 | 0.0 | 0.31 | 172.09 | 0.0 | 0.31 | 172.09 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | 0.38 | 171.7 | 0.0 | -0.49 | -53.12 | 0.0 | -0.14 | 73.58 | 0.0 | 82 | 2.5 | 0.0 | 0.36 | 197.3 | 0.0 |
20Q1 (2) | 0.02 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.28 | 40.0 | 0.0 | 0 | 0 | 0.0 | 0.03 | 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 | -0.16 | 94.84 | 0.0 | -0.43 | 86.89 | 0.0 | -0.43 | 86.89 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.53 | 87.01 | 0.0 | -0.32 | -52.38 | 0.0 | -0.53 | 91.9 | 0.0 | 80 | 0.0 | 0.0 | -0.37 | 88.51 | 0.0 |
19Q4 (1) | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.2 | 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 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -3.1 | 0.0 | 0.0 | -3.28 | 0.0 | 0.0 | -3.28 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -4.08 | 0.0 | 0.0 | -0.21 | 0.0 | 0.0 | -6.54 | 0.0 | 0.0 | 80 | 0.0 | 0.0 | -3.22 | 0.0 | 0.0 |