3017
奇鋐
+60.00 (+1.93%)3,175.002,627成交張數41.52本益比22.16股價淨值比0.67%殖利率2026-09-16資料日期
綜合損益表公開資訊觀測站申報原值 · 年度(第 4 季累計) · 每一格 = 該期對去年同期的成長率 · 未來期間為分析師共識預估(2026-09-09)
營業收入2025139,639年增 +94.6%
毛利率202525.8%最新一期
營業利益率202519.7%最新一期
每股盈餘202549.17年增 +131.8%
| 會計項目 | 走勢 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 預估 18 家 | 2027 預估 17 家 | 2028 預估 9 家 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 營業收入合計 | – | +2.3% | +7.2% | +25.7% | +8.6% | +19.3% | +18.3% | +5.7% | +21.2% | +94.6% | +58.1% | +38.4% | +20.0% | |
| 營業成本合計 | – | +4.2% | +7.7% | +25.8% | +3.8% | +16.5% | +16.0% | +3.6% | +17.3% | +88.7% | – | – | – | |
| 營業毛利（毛損） | – | -9.8% | +3.5% | +25.2% | +44.4% | +34.6% | +29.4% | +14.2% | +36.2% | +113.6% | +93.3% | +47.5% | +20.3% | |
| 營業毛利（毛損）淨額 | – | -9.8% | +3.5% | +25.2% | +44.4% | +34.6% | +29.4% | +14.2% | +36.2% | +113.6% | – | – | – | |
| 推銷費用 | – | -10.5% | +20.3% | +4.9% | -9.0% | +7.2% | +39.3% | +12.4% | +10.5% | +45.2% | – | – | – | |
| 管理費用 | – | -3.9% | +24.7% | -10.0% | -3.5% | +22.2% | +36.7% | +6.1% | -0.6% | +64.3% | – | – | – | |
| 研究發展費用 | – | -0.3% | +27.5% | +22.0% | -0.5% | +22.6% | +22.0% | +8.5% | +31.1% | +31.5% | – | – | – | |
| 預期信用減損損失（利益） | – | – | – | – | – | – | +166.1% | +104.4% | +20.8% | +239.8% | – | – | – | |
| 營業費用合計 | – | -3.6% | +25.3% | +12.0% | -2.7% | +19.8% | +27.7% | +9.3% | +21.8% | +40.2% | – | – | – | |
| 營業利益（損失） | – | -19.7% | -37.7% | +75.1% | +158.9% | +48.1% | +30.6% | +17.7% | +45.8% | +154.6% | +114.9% | +48.8% | +20.9% | |
| 利息收入 | – | – | – | – | – | -24.0% | +233.8% | +340.3% | +42.5% | +26.1% | – | – | – | |
| 其他收入 | – | -0.6% | +80.9% | +5.3% | -30.3% | -4.8% | +102.4% | +9.7% | +86.7% | -27.5% | – | – | – | |
| 其他利益及損失淨額 | – | – | – | – | – | – | – | – | – | – | – | – | – | |
| 財務成本淨額 | – | +17.7% | +31.8% | +12.2% | -11.9% | -21.5% | +86.4% | +59.3% | +1.3% | +38.0% | – | – | – | |
| 採用權益法認列之關聯企業及合資損益之份額淨額 | – | -44.3% | -10.3% | -9.1% | +41.0% | +34.4% | +130.5% | +110.3% | +23.5% | -194.1% | – | – | – | |
| 營業外收入及支出合計 | – | – | +175.9% | -24.8% | -239.5% | – | – | +230.0% | +153.1% | -19.5% | – | – | – | |
| 稅前淨利（淨損） | – | -1.1% | -18.6% | +44.8% | +96.3% | +62.6% | +36.1% | +23.7% | +53.9% | +133.1% | – | – | – | |
| 所得稅費用（利益）合計 | – | -3.8% | -7.9% | +72.7% | +64.8% | +67.6% | +30.1% | +18.2% | +42.9% | +148.0% | – | – | – | |
| 繼續營業單位本期淨利（淨損） | – | -0.1% | -22.3% | +33.3% | +113.2% | +60.5% | +38.7% | +25.9% | +58.1% | +127.9% | – | – | – | |
| 本期淨利（淨損） | – | -0.1% | -22.3% | +33.3% | +113.2% | +60.5% | +38.7% | +25.9% | +58.1% | +127.9% | – | – | – | |
| 確定福利計畫之再衡量數 | – | -173.9% | – | – | -94.2% | +788.4% | +248.0% | -132.7% | – | -19.5% | – | – | – | |
| 透過其他綜合損益按公允價值衡量之權益工具投資未實現評價損益 | – | – | – | – | – | +94.2% | -96.4% | -94.2% | – | -131.7% | – | – | – | |
| 與不重分類之項目相關之所得稅 | – | -173.9% | – | – | -94.2% | +790.8% | +248.2% | -132.6% | – | -19.5% | – | – | – | |
| 不重分類至損益之項目： | – | – | – | – | +84.1% | +113.5% | -56.5% | -129.9% | – | -126.0% | – | – | – | |
| 國外營運機構財務報表換算之兌換差額 | – | – | – | – | – | -300.3% | – | -198.3% | – | -98.0% | – | – | – | |
| 採用權益法認列之關聯企業及合資之其他綜合損益之份額-可能重分類至損益之項目 | – | – | – | – | – | -57.0% | -435.6% | – | – | – | – | – | – | |
| 與可能重分類之項目相關之所得稅 | – | – | – | – | – | -637.2% | – | -178.5% | – | -142.6% | – | – | – | |
| 後續可能重分類至損益之項目： | – | – | – | – | – | -270.3% | – | -206.1% | – | -85.2% | – | – | – | |
| 其他綜合損益（淨額） | – | – | – | – | – | -197.7% | – | -202.7% | – | -96.9% | – | – | – | |
| 本期綜合損益總額 | – | +192.0% | -8.9% | -3.1% | +280.3% | +49.6% | +53.6% | +9.4% | +86.0% | +107.2% | – | – | – | |
| 母公司業主（淨利∕損） | – | +3.1% | -19.8% | +34.7% | +100.0% | +51.4% | +43.5% | +27.4% | +54.1% | +134.8% | +110.0% | +48.9% | +23.0% | |
| 非控制權益（淨利∕損） | – | -34.5% | -64.7% | -18.6% | +950.3% | +170.2% | +6.1% | +11.9% | +100.2% | +72.9% | – | – | – | |
| 母公司業主（綜合損益） | – | +303.5% | -5.3% | -4.4% | +257.5% | +40.8% | +60.0% | +10.4% | +81.7% | +112.2% | – | – | – | |
| 非控制權益（綜合損益） | – | -59.0% | -88.5% | +227.8% | – | +154.4% | +11.2% | +0.1% | +131.1% | +65.5% | – | – | – | |
| 基本每股盈餘 | – | +3.3% | -19.9% | +34.8% | +100.0% | +51.5% | +43.5% | +19.8% | +50.3% | +131.8% | +108.1% | +48.9% | +23.0% | |
| 稀釋每股盈餘 | – | +3.3% | -19.7% | +35.0% | +100.0% | +51.5% | +43.4% | +16.9% | +50.4% | +133.9% | – | – | – | |
| 銷貨收入 | – | +2.3% | +7.2% | +25.7% | – | – | +18.3% | +5.7% | +21.2% | – | – | – | – | |
| 銷貨收入淨額 | – | +2.3% | +7.2% | +25.7% | – | – | +18.3% | +5.7% | +21.2% | – | – | – | – | |
| 採用權益法認列關聯企業及合資之其他綜合損益之份額-可能重分類至損益之項目 | – | – | -272.1% | – | – | – | – | – | – | – | – | – | – |
金額為公司申報原值除以一千(百萬元,四捨五入),每股金額為元。年度為第 4 季的年初至今累計數。最右邊的預估欄是分析師共識預估(2026-09-09),營收、營業利益、母公司淨利、每股盈餘直接取共識平均,毛利由共識營收乘上共識毛利率推算,不是公司財測。走勢條是歷史各期的相對大小,藍為正、綠為負。年增以去年同期為基期,基期非正數或變動超過十倍時不列。 權益變動表在申報資料分頁。