3162
精確
-5.20 (-7.10%)68.002,056成交張數107.94本益比2.55股價淨值比1.27%殖利率2026-09-15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20257,699年增 +65.5%
毛利率202512.5%最新一期
營業利益率20252.9%最新一期
每股盈餘20251.70年增 +214.8%
| 會計項目 | 走勢 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 預估 2 家 | 2027 預估 2 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% | |
| 營業成本合計 | 100.8% | 87.5% | 91.8% | 93.2% | 86.4% | 83.8% | 88.3% | 89.0% | 88.0% | 87.5% | – | – | |
| 營業毛利（毛損） | -0.8% | 12.5% | 8.2% | 6.8% | 13.6% | 16.2% | 11.7% | 11.0% | 12.0% | 12.5% | 13.6% | 14.8% | |
| 營業毛利（毛損）淨額 | -0.8% | 12.5% | 8.2% | 6.8% | 13.6% | 16.2% | 11.7% | 11.0% | 12.0% | 12.5% | – | – | |
| 推銷費用 | 3.6% | 1.9% | 3.0% | 2.9% | 3.0% | 3.4% | 3.3% | 2.6% | 2.8% | 3.0% | – | – | |
| 管理費用 | 14.7% | 15.3% | 15.0% | 8.6% | 7.3% | 6.9% | 11.2% | 7.6% | 5.6% | 4.2% | – | – | |
| 研究發展費用 | 0.2% | 0.2% | 0.2% | 0.6% | 0.8% | 0.7% | 5.6% | 3.0% | 2.0% | 2.3% | – | – | |
| 預期信用減損損失（利益） | – | – | – | – | 0.9% | -0.5% | 0.0% | – | 0.3% | 0.0% | – | – | |
| 營業費用合計 | 18.5% | 17.4% | 18.2% | 12.1% | 11.9% | 10.5% | 20.1% | 13.1% | 10.8% | 9.6% | – | – | |
| 營業利益（損失） | -19.2% | -4.9% | -9.9% | -5.3% | 1.7% | 5.7% | -8.5% | -2.1% | 1.3% | 2.9% | 5.0% | 7.0% | |
| 利息收入 | – | – | – | – | 0.1% | 0.1% | 0.2% | 0.0% | 0.1% | 0.1% | – | – | |
| 其他收入 | 0.4% | 0.4% | 0.9% | 1.1% | 0.9% | 6.5% | 1.7% | 7.7% | 1.7% | 0.5% | – | – | |
| 其他利益及損失淨額 | -6.1% | -17.9% | -0.4% | -3.0% | 0.6% | -3.0% | -0.1% | 0.6% | 0.2% | 0.5% | – | – | |
| 財務成本淨額 | 1.6% | 1.6% | 0.4% | 1.5% | 1.4% | 1.7% | 2.1% | 2.3% | 2.0% | 1.3% | – | – | |
| 營業外收入及支出合計 | -7.3% | -19.1% | -0.1% | -4.1% | 0.2% | 1.9% | -0.3% | 6.1% | -0.1% | -0.1% | – | – | |
| 稅前淨利（淨損） | -26.6% | -24.0% | -10.1% | -9.4% | 1.9% | 7.6% | -8.8% | 3.9% | 1.2% | 2.8% | – | – | |
| 所得稅費用（利益）合計 | 2.1% | 0.4% | -0.3% | -0.0% | 0.8% | 1.5% | -0.1% | 0.3% | -0.3% | -0.0% | – | – | |
| 繼續營業單位本期淨利（淨損） | -28.6% | -24.4% | -9.8% | -9.4% | 1.1% | 6.1% | -8.7% | 3.7% | 1.5% | 2.9% | – | – | |
| 本期淨利（淨損） | -28.6% | -24.4% | -9.8% | -9.4% | 1.1% | 6.1% | -8.7% | 3.7% | 1.5% | 2.9% | – | – | |
| 確定福利計畫之再衡量數 | -0.1% | -0.1% | 2.1% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | – | – | |
| 與不重分類之項目相關之所得稅 | – | – | – | – | – | – | – | – | 0.0% | 0.0% | – | – | |
| 不重分類至損益之項目： | – | – | – | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | – | – | |
| 國外營運機構財務報表換算之兌換差額 | -4.3% | -0.5% | -0.7% | -0.8% | 0.1% | -2.6% | 2.0% | 0.9% | 0.1% | 3.2% | – | – | |
| 與可能重分類之項目相關之所得稅 | -0.7% | -0.1% | -0.2% | -0.2% | 0.0% | -0.5% | 0.4% | 0.2% | 0.0% | 0.6% | – | – | |
| 後續可能重分類至損益之項目： | – | – | – | -0.6% | 0.0% | -2.1% | 1.6% | 0.7% | 0.1% | 2.6% | – | – | |
| 其他綜合損益（淨額） | -3.7% | -0.6% | 1.7% | -0.6% | 0.1% | -2.1% | 1.6% | 0.7% | 0.1% | 2.6% | – | – | |
| 本期綜合損益總額 | -32.3% | -25.0% | -8.1% | -10.0% | 1.2% | 4.0% | -7.1% | 4.4% | 1.6% | 5.4% | – | – | |
| 母公司業主（淨利∕損） | -28.6% | -24.4% | -9.8% | -9.4% | 1.1% | 6.0% | -8.7% | 3.7% | 1.5% | 2.9% | 4.3% | 5.9% | |
| 非控制權益（淨利∕損） | – | – | -0.0% | 0.1% | 0.1% | 0.1% | 0.0% | 0.0% | 0.0% | -0.0% | – | – | |
| 母公司業主（綜合損益） | -32.3% | -25.0% | -8.1% | -10.0% | 1.1% | 3.9% | -7.1% | 4.4% | 1.6% | 5.5% | – | – | |
| 非控制權益（綜合損益） | – | – | -0.0% | 0.0% | 0.1% | 0.1% | 0.0% | -0.0% | 0.0% | -0.0% | – | – | |
| 基本每股盈餘 | -0.5% | -0.4% | -0.1% | -0.1% | 0.0% | 0.1% | -0.1% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | |
| 繼續營業單位淨利（淨損） | -0.0% | -0.0% | -0.0% | – | 0.0% | 0.0% | -0.0% | 0.0% | 0.0% | 0.0% | – | – | |
| 稀釋每股盈餘 | -0.5% | -0.4% | -0.1% | – | 0.0% | 0.1% | -0.1% | 0.0% | 0.0% | 0.0% | – | – | |
| 銷貨收入淨額 | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | – | – | – | – | – | – | – | |
| 銷貨成本 | 100.8% | 87.5% | 91.8% | 93.2% | 86.4% | – | – | – | – | – | – | – | |
| 採用權益法認列之關聯企業及合資損益之份額淨額 | – | – | -0.3% | -0.7% | 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。