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 | |||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2024 (10) | 0 | 0 | 0 | 0 | 3.45 | -50.29 | 0.33 | 50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.29 | 383.33 | -3.15 | 0 | -3.15 | 0 | 0 | 0 | 0.00 | 0 | -2.70 | 0 | -2.94 | 0 | 0.00 | 0 | 117 | 15.84 | -3.06 | 0 |
2023 (9) | 0 | 0 | 0 | 0 | 6.94 | 216.89 | 0.22 | 2100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 50.0 | 0.06 | 0 | -6.88 | 0 | -6.88 | 0 | 0 | 0 | 0.00 | 0 | -6.84 | 0 | -5.93 | 0 | 0.00 | 0 | 101 | 42.25 | -6.82 | 0 |
2022 (8) | 0.01 | 0 | 0 | 0 | 2.19 | 132.98 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0 | -0.56 | 0 | -2.74 | 0 | -2.74 | 0 | 0 | 0 | 0.00 | 0 | -3.85 | 0 | -1.86 | 0 | 0.00 | 0 | 71 | 20.34 | -2.7 | 0 |
2021 (7) | 0 | 0 | 0 | 0 | 0.94 | -61.79 | 0.01 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 300.0 | 0 | 0 | 0.33 | 22.22 | -0.02 | 0 | -0.12 | 0 | -1.05 | 0 | -1.05 | 0 | 0 | 0 | 0.00 | 0 | -1.78 | 0 | -0.79 | 0 | 0.00 | 0 | 59 | 0.0 | -1.02 | 0 |
2020 (6) | 0.91 | 0 | 0 | 0 | 2.46 | 96.8 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.49 | 0 | 0.27 | 0 | -0.1 | 0 | 0.58 | 1833.33 | -0.97 | 0 | -0.88 | 0 | 0.09 | 0 | 0.00 | 0 | -1.49 | 0 | -1.25 | 0 | 0.00 | 0 | 59 | 0.0 | -0.93 | 0 |
2019 (5) | 0 | 0 | 0 | 0 | 1.25 | -36.22 | 0.02 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.03 | 0.0 | -1.22 | 0 | -1.19 | 0 | 0 | 0 | 0.00 | 0 | -2.02 | 0 | -1.04 | 0 | 0.00 | 0 | 59 | 0.0 | -1.17 | 0 |
2018 (4) | 0 | 0 | 0 | 0 | 1.96 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.03 | 0 | -1.93 | 0 | -1.93 | 0 | 0 | 0 | 0.00 | 0 | -3.28 | 0 | -1.68 | 0 | 0.00 | 0 | 59 | 0 | -1.91 | 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 | |||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
24Q4 (20) | 0 | 0 | 0 | 0 | 0 | 0 | 1.25 | 92.31 | -61.18 | 0.09 | 12.5 | -30.77 | 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 | 0.12 | 300.0 | 250.0 | -1.13 | -59.15 | 65.76 | -1.13 | -59.15 | 65.76 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.96 | -57.38 | 70.73 | -1.07 | -91.07 | 61.09 | -2.70 | -54.29 | 60.53 | 117 | 0.86 | 15.84 | -1.08 | -56.52 | 67.17 |
24Q3 (19) | 0 | 0 | 0 | 0 | 0 | 0 | 0.65 | -35.0 | -69.91 | 0.08 | -11.11 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | -325.0 | -145.0 | -0.06 | -200.0 | -133.33 | -0.71 | 24.47 | 64.14 | -0.71 | 24.47 | 64.14 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.61 | 24.69 | 64.33 | -0.56 | 34.12 | 69.73 | -1.75 | -53.51 | 43.37 | 116 | 0.0 | 0.0 | -0.69 | 25.0 | 64.8 |
24Q2 (18) | 0 | 0 | 0 | 0 | 0 | 0 | 1.0 | 81.82 | 42.86 | 0.09 | 12.5 | 80.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | -73.33 | -42.86 | 0.06 | -64.71 | 50.0 | -0.94 | -147.37 | -42.42 | -0.94 | -147.37 | -42.42 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.81 | -145.45 | -14.08 | -0.85 | -80.85 | -41.67 | -1.14 | -245.45 | 33.72 | 116 | 0.0 | 24.73 | -0.92 | -155.56 | -41.54 |
24Q1 (17) | 0 | 0 | 0 | 0 | 0 | 0 | 0.55 | -82.92 | -36.05 | 0.08 | -38.46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 178.95 | 0 | 0.17 | 312.5 | 312.5 | -0.38 | 88.48 | 59.57 | -0.38 | 88.48 | 59.57 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.33 | 89.94 | 67.33 | -0.47 | 82.91 | 36.49 | -0.33 | 95.18 | 67.33 | 116 | 14.85 | 24.73 | -0.36 | 89.06 | 61.29 |
23Q4 (16) | 0 | 0 | 0 | 0 | 0 | 0 | 3.22 | 49.07 | 0 | 0.13 | 225.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.19 | -195.0 | 0 | -0.08 | -144.44 | 0 | -3.3 | -66.67 | 0 | -3.3 | -66.67 | 0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -3.28 | -91.81 | 0 | -2.75 | -48.65 | 0 | -6.84 | -121.36 | 0 | 101 | -12.93 | 0 | -3.29 | -67.86 | 0 |
23Q3 (15) | 0 | 0 | 0 | 0 | 0 | 0 | 2.16 | 208.57 | 0 | 0.04 | -20.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 185.71 | 0 | 0.18 | 350.0 | 0 | -1.98 | -200.0 | 0 | -1.98 | -200.0 | 0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -1.71 | -140.85 | 0 | -1.85 | -208.33 | 0 | -3.09 | -79.65 | 0 | 116 | 24.73 | 0 | -1.96 | -201.54 | 0 |
23Q2 (14) | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | -18.6 | 0 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0 | 0 | 0.04 | 150.0 | 0 | -0.66 | 29.79 | 0 | -0.66 | 29.79 | 0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -0.71 | 29.7 | 0 | -0.60 | 18.92 | 0 | -1.72 | -70.3 | 0 | 93 | 0.0 | 0 | -0.65 | 30.11 | 0 |
23Q1 (13) | 0 | 0 | 0 | 0 | 0 | 0 | 0.86 | 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 | -0.08 | 0 | 0 | -0.94 | 0 | 0 | -0.94 | 0 | 0 | 0 | 0 | 0 | 0.00 | 0 | 0 | -1.01 | 0 | 0 | -0.74 | 0 | 0 | -1.01 | 0 | 0 | 93 | 0 | 0 | -0.93 | 0 | 0 |