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) | 0.08 | 33.33 | 0.07 | 16.67 | 0.18 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -87.5 | -1.23 | 0 | -1.41 | 0 | -1.41 | 0 | 0 | 0 | 0.00 | 0 | -5.77 | 0 | -0.75 | 0 | 0.00 | 0 | 24 | 26.32 | -1.41 | 0 |
2022 (9) | 0.06 | -81.82 | 0.06 | -80.0 | 0.18 | -66.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -89.47 | 0 | 0 | 0 | 0 | 0.08 | 0 | 0.14 | -22.22 | -0.04 | 0 | -0.04 | 0 | 0 | 0 | 0.00 | 0 | -0.20 | 0 | -0.75 | 0 | 0.00 | 0 | 19 | 35.71 | -0.04 | 0 |
2021 (8) | 0.33 | -71.3 | 0.3 | -73.45 | 0.54 | -32.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | 90.0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.18 | -28.0 | -0.33 | 0 | -0.35 | 0 | 0 | 0 | 0.00 | 0 | -2.41 | 0 | -2.21 | 0 | 0.00 | 0 | 14 | -62.16 | -0.33 | 0 |
2020 (7) | 1.15 | -38.17 | 1.13 | -34.68 | 0.8 | -48.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.23 | 0 | -0.01 | 0 | 0.25 | 0 | -0.54 | 0 | -0.52 | 0 | 0 | 0 | 0.00 | 0 | -1.40 | 0 | -3.21 | 0 | 0.00 | 0 | 37 | 0.0 | -0.47 | 0 |
2019 (6) | 1.86 | -11.43 | 1.73 | -15.2 | 1.54 | -28.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | -0.13 | 0 | -1.54 | 0 | -1.44 | 0 | -0.04 | 0 | 0.00 | 0 | -3.86 | 0 | -5.46 | 0 | 0.00 | 0 | 37 | 0.0 | -1.41 | 0 |
2018 (5) | 2.1 | -32.26 | 2.04 | -38.18 | 2.16 | -38.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.01 | 0 | -0.37 | 0 | -2.46 | 0 | -2.31 | 0 | -0.13 | 0 | 0.00 | 0 | -6.17 | 0 | -8.08 | 0 | 0.00 | 0 | 37 | 0.0 | -2.35 | 0 |
2017 (4) | 3.1 | -48.5 | 3.3 | -50.23 | 3.52 | 49.79 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | 0 | -0.94 | 0 | -4.65 | 0 | -4.37 | 0 | -0.28 | 0 | 0.00 | 0 | -11.70 | 0 | -14.29 | 0 | 0.00 | 0 | 37 | 0.0 | -4.28 | 0 |
2016 (3) | 6.02 | -36.09 | 6.63 | -7.14 | 2.35 | 3.52 | 0.01 | -87.5 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.63 | 231.58 | 0.16 | 33.33 | 0.3 | -49.15 | -2.66 | 0 | -2.17 | 0 | -0.44 | 0 | 0.00 | 0 | -5.81 | 0 | -10.29 | 0 | 0.00 | 0 | 37 | -2.63 | -2.31 | 0 |
2015 (2) | 9.42 | 10.18 | 7.14 | 30.29 | 2.27 | 75.97 | 0.08 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | 0 | 0.12 | 0 | 0.59 | 637.5 | 0.6 | -67.91 | 0.52 | -55.17 | -0.02 | 0 | 0.00 | 0 | 1.38 | -57.54 | -0.29 | 0 | 0.00 | 0 | 38 | 5.56 | 0.94 | -54.81 |
2014 (1) | 8.55 | 12.2 | 5.48 | 12.3 | 1.29 | 63.29 | 0.04 | 300.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.02 | 0 | 0 | 0 | 0 | 0 | 0.08 | -89.33 | 1.87 | -30.74 | 1.16 | -44.23 | 0.71 | 14.52 | 37.98 | 65.56 | 3.25 | -69.96 | 4.50 | -18.77 | 0.00 | 0 | 36 | 89.47 | 2.08 | -24.64 |
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 | |||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
24Q1 (20) | 0.01 | -50.0 | -50.0 | 0.01 | -50.0 | -50.0 | 0.03 | -50.0 | -25.0 | 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 | 100.0 | 0 | 0 | 100.0 | -0.03 | 50.0 | 72.73 | -0.03 | 50.0 | 72.73 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.12 | 50.0 | 73.33 | -0.12 | 52.0 | 29.41 | -0.12 | 97.92 | 73.33 | 24 | 0.0 | 0.0 | -0.03 | 50.0 | 72.73 |
23Q4 (19) | 0.02 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.06 | 100.0 | 20.0 | 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 | 100.0 | 0 | 100.0 | -100.0 | -0.06 | 94.78 | -100.0 | -0.06 | 94.78 | -100.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.24 | 94.9 | -50.0 | -0.25 | -108.33 | -19.05 | -5.77 | -4.34 | -2785.0 | 24 | 0.0 | 26.32 | -0.06 | 94.78 | -100.0 |
23Q3 (18) | 0.02 | 0.0 | 100.0 | 0.02 | 0.0 | 100.0 | 0.03 | -40.0 | -25.0 | 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 | -100.0 | -100.0 | -1.12 | -2700.0 | -1966.67 | -1.15 | -1177.78 | -5850.0 | -1.15 | -1177.78 | -5850.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -4.71 | -1172.97 | -4381.82 | -0.12 | 42.86 | 29.41 | -5.53 | -574.39 | -10960.0 | 24 | 0.0 | 41.18 | -1.15 | -1177.78 | -5850.0 |
23Q2 (17) | 0.02 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0.05 | 25.0 | 150.0 | 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 | 300.0 | -33.33 | -0.04 | 42.86 | -233.33 | -0.09 | 18.18 | -550.0 | -0.09 | 18.18 | -550.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.37 | 17.78 | -470.0 | -0.21 | -23.53 | -425.0 | -0.82 | -82.22 | -355.56 | 24 | 0.0 | 60.0 | -0.09 | 18.18 | -550.0 |
23Q1 (16) | 0.02 | 0.0 | 0.0 | 0.02 | 0.0 | 100.0 | 0.04 | -20.0 | -42.86 | 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 | -0.01 | 0.0 | 0 | -0.07 | -450.0 | -450.0 | -0.11 | -266.67 | -175.0 | -0.11 | -266.67 | -175.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.45 | -181.25 | -55.17 | -0.17 | 19.05 | 32.0 | -0.45 | -125.0 | -55.17 | 24 | 26.32 | 71.43 | -0.11 | -266.67 | -175.0 |
22Q4 (15) | 0.02 | 100.0 | 0.0 | 0.02 | 100.0 | 100.0 | 0.05 | 25.0 | -37.5 | 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 | -0.01 | -116.67 | 0.0 | 0.02 | -66.67 | 0.0 | -0.03 | -250.0 | 50.0 | -0.03 | -250.0 | 50.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.16 | -245.45 | 62.79 | -0.21 | -23.53 | 36.36 | -0.20 | -300.0 | 91.7 | 19 | 11.76 | 35.71 | -0.03 | -250.0 | 50.0 |
22Q3 (14) | 0.01 | -50.0 | -75.0 | 0.01 | -50.0 | -75.0 | 0.04 | 100.0 | -60.0 | 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 | 0.06 | 100.0 | 700.0 | 0.06 | 100.0 | -14.29 | 0.02 | 0.0 | 166.67 | 0.02 | 0.0 | 166.67 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.11 | 10.0 | 161.11 | -0.17 | -325.0 | 59.52 | -0.05 | 72.22 | 97.49 | 17 | 13.33 | 21.43 | 0.02 | 0.0 | 166.67 |
22Q2 (13) | 0.02 | 0.0 | -75.0 | 0.02 | 100.0 | -75.0 | 0.02 | -71.43 | -84.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0.03 | 50.0 | -40.0 | 0.02 | 150.0 | 125.0 | 0.02 | 150.0 | 125.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0.10 | 134.48 | 147.62 | -0.04 | 84.0 | 92.59 | -0.18 | 37.93 | 73.91 | 15 | 7.14 | -59.46 | 0.02 | 150.0 | 125.0 |
22Q1 (12) | 0.02 | 0.0 | -89.47 | 0.01 | 0.0 | -94.12 | 0.07 | -12.5 | -68.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | -33.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.02 | 0.0 | -50.0 | -0.04 | 33.33 | 75.0 | -0.04 | 33.33 | 77.78 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.29 | 32.56 | 39.58 | -0.25 | 24.24 | 72.83 | -0.29 | 87.97 | 39.58 | 14 | 0.0 | -62.16 | -0.04 | 33.33 | 75.0 |
21Q4 (11) | 0.02 | -50.0 | -94.74 | 0.01 | -75.0 | -97.3 | 0.08 | -20.0 | -55.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -75.0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0.0 | 0.0 | 0.02 | -71.43 | 128.57 | -0.06 | -100.0 | 76.0 | -0.06 | -100.0 | 73.91 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.43 | -138.89 | 31.75 | -0.33 | 21.43 | 50.75 | -2.41 | -21.11 | -72.14 | 14 | 0.0 | -62.16 | -0.06 | -100.0 | 73.91 |
21Q3 (10) | 0.04 | -50.0 | -86.21 | 0.04 | -50.0 | -86.21 | 0.1 | -23.08 | -37.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 33.33 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.0 | 0.07 | 40.0 | 133.33 | -0.03 | 62.5 | 76.92 | -0.03 | 62.5 | 76.92 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.18 | 14.29 | 47.06 | -0.42 | 22.22 | 37.31 | -1.99 | -188.41 | -158.44 | 14 | -62.16 | -62.16 | -0.03 | 62.5 | 72.73 |
21Q2 (9) | 0.08 | -57.89 | -66.67 | 0.08 | -52.94 | -66.67 | 0.13 | -40.91 | -31.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 25.0 | -70.59 | -0.08 | 50.0 | -300.0 | -0.08 | 55.56 | -700.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.21 | 56.25 | -600.0 | -0.54 | 41.3 | 28.0 | -0.69 | -43.75 | -60.47 | 37 | 0.0 | 0.0 | -0.08 | 50.0 | 0 |
21Q1 (8) | 0.19 | -50.0 | -20.83 | 0.17 | -54.05 | -29.17 | 0.22 | 22.22 | -21.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | 0 | 0.04 | 157.14 | -69.23 | -0.16 | 36.0 | -6.67 | -0.18 | 21.74 | -20.0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.48 | 23.81 | -20.0 | -0.92 | -37.31 | 21.37 | -0.48 | 65.71 | -20.0 | 37 | 0.0 | 0.0 | -0.16 | 30.43 | -23.08 |
20Q4 (7) | 0.38 | 31.03 | -5.0 | 0.37 | 27.59 | 0.0 | 0.18 | 12.5 | -56.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | -75.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0.0 | 0 | -0.07 | -333.33 | -600.0 | -0.25 | -92.31 | 34.21 | -0.23 | -76.92 | 41.03 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.63 | -85.29 | 39.42 | -0.67 | 0.0 | 57.59 | -1.40 | -81.82 | 63.73 | 37 | 0.0 | 0.0 | -0.23 | -109.09 | 36.11 |
20Q3 (6) | 0.29 | 20.83 | -36.96 | 0.29 | 20.83 | -36.96 | 0.16 | -15.79 | -60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | -200.0 | 0.03 | -82.35 | 123.08 | -0.13 | -550.0 | 75.47 | -0.13 | -1200.0 | 72.34 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.34 | -1033.33 | 72.8 | -0.67 | 10.67 | 52.82 | -0.77 | -79.07 | 72.7 | 37 | 0.0 | 0.0 | -0.11 | 0 | 77.55 |
20Q2 (5) | 0.24 | 0.0 | -40.0 | 0.24 | 0.0 | -31.43 | 0.19 | -32.14 | -47.22 | 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 | -100.0 | 0.17 | 30.77 | 0 | -0.02 | 86.67 | 93.55 | -0.01 | 93.33 | 96.77 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.03 | 92.5 | 96.34 | -0.75 | 35.9 | 41.86 | -0.43 | -7.5 | 72.61 | 37 | 0.0 | 0.0 | 0 | 100.0 | 100.0 |
20Q1 (4) | 0.24 | -40.0 | 0.0 | 0.24 | -35.14 | 0.0 | 0.28 | -31.71 | 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 | 0.13 | 1400.0 | 0.0 | -0.15 | 60.53 | 0.0 | -0.15 | 61.54 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -0.40 | 61.54 | 0.0 | -1.17 | 25.95 | 0.0 | -0.40 | 89.64 | 0.0 | 37 | 0.0 | 0.0 | -0.13 | 63.89 | 0.0 |
19Q4 (3) | 0.4 | -13.04 | 0.0 | 0.37 | -19.57 | 0.0 | 0.41 | 2.5 | 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 | -100.0 | 0.0 | -0.01 | 92.31 | 0.0 | -0.38 | 28.3 | 0.0 | -0.39 | 17.02 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -1.04 | 16.8 | 0.0 | -1.58 | -11.27 | 0.0 | -3.86 | -36.88 | 0.0 | 37 | 0.0 | 0.0 | -0.36 | 26.53 | 0.0 |
19Q3 (2) | 0.46 | 15.0 | 0.0 | 0.46 | 31.43 | 0.0 | 0.4 | 11.11 | 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 | 0.01 | 0.0 | 0.0 | -0.13 | 0 | 0.0 | -0.53 | -70.97 | 0.0 | -0.47 | -51.61 | 0.0 | 0 | 0 | 0.0 | 0.00 | 0 | 0.0 | -1.25 | -52.44 | 0.0 | -1.42 | -10.08 | 0.0 | -2.82 | -79.62 | 0.0 | 37 | 0.0 | 0.0 | -0.49 | -81.48 | 0.0 |
19Q2 (1) | 0.4 | 0.0 | 0.0 | 0.35 | 0.0 | 0.0 | 0.36 | 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 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.31 | 0.0 | 0.0 | -0.31 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.00 | 0.0 | 0.0 | -0.82 | 0.0 | 0.0 | -1.29 | 0.0 | 0.0 | -1.57 | 0.0 | 0.0 | 37 | 0.0 | 0.0 | -0.27 | 0.0 | 0.0 |