3163
波若威
-21.00 (-3.20%)635.001,165成交張數64.80本益比15.56股價淨值比0.55%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20252,226年增 +14.6%
毛利率202518.1%最新一期
營業利益率20255.4%最新一期
每股盈餘20256.22年增 +8.2%
| 會計項目 | 走勢 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 預估 2 家 | 2027 預估 1 家 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 營業收入合計 | – | -31.9% | +9.1% | -0.4% | +27.2% | -25.5% | +39.8% | -13.4% | -30.1% | +14.6% | +34.8% | +145.6% | |
| 營業成本合計 | – | -26.7% | +10.6% | -4.2% | +17.2% | -17.1% | +25.1% | -8.0% | -25.2% | +9.7% | – | – | |
| 營業毛利（毛損） | – | -50.4% | +1.3% | +21.4% | +72.6% | -51.6% | +117.4% | -30.0% | -49.9% | +44.2% | +49.2% | +207.1% | |
| 營業毛利（毛損）淨額 | – | -50.4% | +1.3% | +21.3% | +72.6% | -51.6% | +117.3% | -30.0% | -49.9% | +44.2% | – | – | |
| 推銷費用 | – | -6.1% | -5.0% | -0.7% | +19.9% | -18.7% | +16.0% | -6.6% | -15.9% | -0.7% | – | – | |
| 管理費用 | – | -14.8% | +2.9% | +8.2% | -1.7% | -15.6% | +29.5% | +6.6% | -4.7% | -3.3% | – | – | |
| 研究發展費用 | – | -15.3% | -15.0% | -7.3% | -5.5% | -18.3% | +24.5% | -9.2% | -13.8% | +4.2% | – | – | |
| 營業費用合計 | – | -13.3% | -6.5% | +0.2% | +1.6% | -17.3% | +24.5% | -1.8% | -10.0% | -0.5% | – | – | |
| 營業利益（損失） | – | -91.8% | +93.2% | +142.3% | +240.3% | -75.7% | +339.6% | -49.2% | -102.1% | – | +120.2% | +435.1% | |
| 利息收入 | – | – | – | – | – | -21.5% | +84.8% | +247.6% | -26.2% | -17.4% | – | – | |
| 其他收入 | – | +94.2% | -2.2% | +154.2% | -84.1% | +92.2% | -17.3% | +73.0% | -30.8% | -9.9% | – | – | |
| 其他利益及損失淨額 | – | -317.4% | – | -82.2% | – | – | – | +132.9% | +114.6% | -15.1% | – | – | |
| 財務成本淨額 | – | -30.0% | +16.0% | +79.7% | -15.9% | +32.9% | -8.3% | -34.2% | -41.2% | +109.9% | – | – | |
| 營業外收入及支出合計 | – | -194.4% | – | +47.9% | -363.4% | – | – | +152.4% | +73.5% | -15.8% | – | – | |
| 稅前淨利（淨損） | – | -101.0% | – | +103.3% | +59.3% | -65.0% | +465.9% | -10.4% | -7.0% | +9.5% | – | – | |
| 所得稅費用（利益）合計 | – | -73.1% | -2.5% | +134.9% | +48.7% | -67.2% | +513.1% | -33.5% | -71.2% | +32.6% | – | – | |
| 繼續營業單位本期淨利（淨損） | – | -107.8% | – | +94.9% | +62.7% | -64.4% | +453.1% | -3.5% | +6.3% | +8.2% | – | – | |
| 本期淨利（淨損） | – | -107.8% | – | +94.9% | +62.7% | -64.4% | +453.1% | -3.5% | +6.3% | +8.2% | – | – | |
| 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 | – | – | – | -202.6% | – | +85.4% | -167.7% | – | – | – | – | – | |
| 不重分類至損益之項目： | – | – | – | – | – | +83.5% | -167.7% | – | – | – | – | – | |
| 國外營運機構財務報表換算之兌換差額 | – | – | – | – | – | -183.3% | – | -166.0% | – | -135.4% | – | – | |
| 後續可能重分類至損益之項目： | – | – | – | – | – | -183.3% | – | -166.0% | – | -135.4% | – | – | |
| 其他綜合損益（淨額） | – | – | – | -486.9% | – | -99.1% | – | -303.3% | – | -151.0% | – | – | |
| 本期綜合損益總額 | – | -111.2% | – | -20.8% | +249.4% | -67.2% | +458.5% | -7.0% | +19.9% | -6.2% | – | – | |
| 母公司業主（淨利∕損） | – | -107.8% | – | +94.9% | +62.7% | -64.4% | +453.1% | -3.5% | +6.3% | +8.2% | +21.5% | +141.5% | |
| 母公司業主（綜合損益） | – | -111.2% | – | -20.8% | +249.4% | -67.2% | +458.5% | -7.0% | +19.9% | -6.2% | – | – | |
| 基本每股盈餘 | – | -107.8% | – | +104.0% | +52.4% | -65.3% | +450.5% | -6.2% | +2.1% | +8.2% | +26.8% | +168.4% | |
| 繼續營業單位淨利（淨損） | – | -107.9% | – | +105.0% | +50.2% | -64.9% | +419.4% | -3.6% | +5.9% | +8.4% | – | – | |
| 稀釋每股盈餘 | – | -107.9% | – | +105.0% | +50.2% | -64.9% | +419.4% | -3.6% | +5.9% | +8.4% | – | – | |
| 未實現銷貨（損）益 | – | – | – | – | 0.0% | -158.0% | – | – | – | – | – | – | |
| 已實現銷貨（損）益 | – | – | – | – | +775.0% | -105.2% | – | – | – | – | – | – | |
| 採用權益法認列之關聯企業及合資損益之份額淨額 | – | – | – | – | – | – | – | – | – | – | – | – | |
| 預期信用減損損失（利益） | – | – | – | – | – | -100.0% | – | – | – | – | – | – | |
| 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-不重分類至損益之項目 | – | – | – | – | – | -100.0% | – | – | – | – | – | – | |
| 備供出售金融資產未實現評價損益 | – | – | -100.0% | – | – | – | – | – | – | – | – | – | |
| 確定福利計畫之再衡量數 | – | – | – | – | – | – | – | – | – | – | – | – | |
| 與不重分類之項目相關之所得稅 | – | – | – | – | – | – | – | – | – | – | – | – |
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。