3035
智原
+3.50 (+2.06%)173.501,154成交張數66.93本益比2.59股價淨值比1.06%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 = 該科目 ÷ 營業收入 · 未來期間為分析師共識預估(2026-09-09)
營業收入202517,993年增 +62.6%
毛利率202527.0%最新一期
營業利益率20253.1%最新一期
每股盈餘20252.81年增 -30.4%
| 會計項目 | 走勢 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 預估 12 家 | 2027 預估 12 家 | 2028 預估 4 家 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 營業收入合計 | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| 營業成本合計 | 56.1% | 50.4% | 46.9% | 47.2% | 52.7% | 49.4% | 51.2% | 55.6% | 54.3% | 73.0% | – | – | – | |
| 營業毛利（毛損） | 43.9% | 49.6% | 53.1% | 52.8% | 47.3% | 50.6% | 48.8% | 44.4% | 45.7% | 27.0% | 45.3% | 43.8% | 42.5% | |
| 營業毛利（毛損）淨額 | 43.9% | 49.6% | 53.1% | 52.8% | 47.3% | 50.6% | 48.8% | 44.4% | 45.7% | 27.0% | – | – | – | |
| 推銷費用 | 5.4% | 4.4% | 4.6% | 4.6% | 5.2% | 4.5% | 3.6% | 3.8% | 4.1% | 2.4% | – | – | – | |
| 管理費用 | 7.4% | 9.2% | 5.9% | 5.6% | 5.1% | 4.5% | 4.2% | 4.4% | 4.9% | 3.8% | – | – | – | |
| 研究發展費用 | 25.6% | 30.1% | 35.3% | 35.9% | 33.7% | 25.2% | 18.5% | 19.7% | 26.7% | 17.8% | – | – | – | |
| 預期信用減損損失（利益） | – | – | 1.5% | -0.9% | 0.5% | -0.9% | 0.1% | 0.1% | 0.3% | -0.1% | – | – | – | |
| 營業費用合計 | 38.4% | 43.7% | 47.3% | 45.3% | 44.6% | 33.2% | 26.4% | 28.0% | 36.0% | 23.9% | – | – | – | |
| 營業利益（損失） | 5.5% | 5.9% | 5.8% | 7.5% | 2.7% | 17.3% | 22.4% | 16.3% | 9.7% | 3.1% | 8.0% | 12.5% | 15.4% | |
| 利息收入 | – | – | – | – | 0.2% | 0.2% | 0.3% | 0.5% | 1.0% | 0.5% | – | – | – | |
| 其他收入 | 0.5% | 0.7% | 1.1% | 1.4% | 0.6% | 1.3% | 0.9% | 0.9% | 1.1% | 0.6% | – | – | – | |
| 其他利益及損失淨額 | -0.4% | -0.1% | -0.2% | -0.8% | 2.7% | -0.1% | -0.0% | -0.4% | 0.5% | 1.4% | – | – | – | |
| 財務成本淨額 | – | – | – | 0.1% | 0.1% | 0.1% | 0.0% | 0.1% | 0.1% | 0.1% | – | – | – | |
| 營業外收入及支出合計 | -0.4% | 0.3% | 0.7% | 0.3% | 3.0% | 1.2% | 1.0% | 1.0% | 2.5% | 2.5% | – | – | – | |
| 稅前淨利（淨損） | 5.1% | 6.2% | 6.4% | 7.9% | 5.7% | 18.6% | 23.4% | 17.3% | 12.1% | 5.6% | – | – | – | |
| 所得稅費用（利益）合計 | 0.7% | 1.3% | 1.1% | 1.5% | 1.0% | 2.6% | 4.2% | 4.3% | 2.5% | 1.3% | – | – | – | |
| 繼續營業單位本期淨利（淨損） | 4.4% | 4.9% | 5.3% | 6.3% | 4.7% | 16.0% | 19.2% | 13.0% | 9.7% | 4.3% | – | – | – | |
| 本期淨利（淨損） | 4.4% | 15.6% | 5.3% | 6.3% | 4.7% | 16.0% | 19.2% | 13.0% | 9.7% | 4.3% | – | – | – | |
| 確定福利計畫之再衡量數 | 0.3% | 0.2% | -0.0% | -0.1% | 0.3% | 0.0% | 0.2% | -0.0% | 0.1% | 0.1% | – | – | – | |
| 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 | – | – | -3.7% | 3.7% | 20.2% | 8.3% | -7.4% | 5.2% | -1.9% | 0.4% | – | – | – | |
| 與不重分類之項目相關之所得稅 | 0.1% | 0.0% | -0.0% | -0.0% | 0.1% | 0.0% | 0.0% | -0.0% | -0.0% | 0.0% | – | – | – | |
| 不重分類至損益之項目： | – | – | – | 3.6% | 20.4% | 8.3% | -7.2% | 5.2% | -1.8% | 0.5% | – | – | – | |
| 國外營運機構財務報表換算之兌換差額 | -0.4% | -0.6% | 0.3% | -0.6% | -0.5% | -0.1% | 0.6% | -0.4% | 0.8% | -0.3% | – | – | – | |
| 與可能重分類之項目相關之所得稅 | – | – | – | – | – | – | – | -0.1% | 0.0% | -0.1% | – | – | – | |
| 後續可能重分類至損益之項目： | – | – | – | -0.6% | -0.5% | -0.1% | 0.6% | -0.3% | 0.7% | -0.3% | – | – | – | |
| 其他綜合損益（淨額） | -0.3% | -0.4% | -3.4% | 3.0% | 19.9% | 8.1% | -6.7% | 4.9% | -1.0% | 0.2% | – | – | – | |
| 本期綜合損益總額 | 4.1% | 15.2% | 2.0% | 9.3% | 24.6% | 24.1% | 12.6% | 17.9% | 8.7% | 4.5% | – | – | – | |
| 母公司業主（淨利∕損） | 4.4% | 15.6% | 5.4% | 6.6% | 4.9% | 14.3% | 18.8% | 13.3% | 9.4% | 4.1% | 6.9% | 10.0% | 12.1% | |
| 非控制權益（淨利∕損） | -0.0% | 0.0% | -0.0% | -0.2% | -0.2% | 1.7% | 0.4% | -0.2% | 0.3% | 0.2% | – | – | – | |
| 母公司業主（綜合損益） | 4.1% | 15.2% | 2.0% | 9.6% | 24.8% | 22.4% | 12.1% | 18.2% | 8.3% | 4.2% | – | – | – | |
| 非控制權益（綜合損益） | -0.0% | 0.0% | -0.0% | -0.2% | -0.2% | 1.7% | 0.5% | -0.3% | 0.4% | 0.3% | – | – | – | |
| 基本每股盈餘 | 0.0% | 0.1% | 0.0% | 0.0% | 0.0% | 0.1% | 0.1% | 0.1% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | |
| 稀釋每股盈餘 | 0.0% | 0.1% | 0.0% | 0.0% | 0.0% | 0.1% | 0.1% | 0.1% | 0.0% | 0.0% | – | – | – | |
| 採用權益法認列之關聯企業及合資損益之份額淨額 | -0.4% | -0.2% | -0.2% | -0.1% | -0.4% | 0.0% | – | – | – | – | – | – | – | |
| 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 | – | – | – | -0.0% | 0.0% | – | – | – | – | – | – | – | – | |
| 銷貨收入 | – | 100.0% | 100.0% | 100.0% | – | – | – | – | – | – | – | – | – | |
| 銷貨收入淨額 | 100.0% | 100.0% | 100.0% | 100.0% | – | – | – | – | – | – | – | – | – | |
| 停業單位稅後損益 | – | -0.7% | 0.0% | – | – | – | – | – | – | – | – | – | – | |
| 停業單位資產或處分群組處分損益（稅後） | – | 11.5% | 0.0% | – | – | – | – | – | – | – | – | – | – | |
| 停業單位損益合計 | – | 10.8% | 0.0% | – | – | – | – | – | – | – | – | – | – | |
| 備供出售金融資產未實現評價損益 | -0.1% | 0.1% | 0.0% | – | – | – | – | – | – | – | – | – | – | |
| 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 | -0.0% | -0.0% | 0.0% | – | – | – | – | – | – | – | – | – | – | |
| 繼續營業單位淨利（淨損） | – | 0.0% | 0.0% | – | – | – | – | – | – | – | – | – | – | |
| 停業單位淨利（淨損） | – | 0.0% | 0.0% | – | – | – | – | – | – | – | – | – | – |
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。