4162
智擎
-0.20 (-0.36%)54.60199成交張數14.81本益比1.60股價淨值比3.65%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2025911年增 -63.9%
毛利率202594.3%最新一期
營業利益率202546.7%最新一期
每股盈餘20252.70年增 -77.9%
| 會計項目 | 走勢 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 預估 1 家 | 2027 預估 1 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 | 0.2% | 0.3% | 4.4% | 10.1% | 3.5% | 5.7% | 7.6% | 6.3% | 1.9% | 5.7% | – | – | |
| 營業毛利（毛損） | 99.8% | 99.7% | 95.6% | 89.9% | 96.5% | 94.3% | 92.4% | 93.7% | 98.1% | 94.3% | 93.8% | 97.5% | |
| 營業毛利（毛損）淨額 | 99.8% | 99.7% | 95.6% | 89.9% | 96.5% | 94.3% | 92.4% | 93.7% | 98.1% | 94.3% | – | – | |
| 推銷費用 | 2.4% | 4.7% | 12.2% | 11.2% | 3.5% | 5.6% | 6.9% | 5.0% | 1.5% | 4.0% | – | – | |
| 管理費用 | 9.0% | 8.9% | 26.4% | 26.7% | 7.2% | 12.5% | 14.5% | 12.1% | 4.7% | 10.7% | – | – | |
| 研究發展費用 | 17.2% | 14.3% | 42.6% | 41.6% | 9.1% | 20.9% | 27.8% | 40.4% | 10.6% | 32.9% | – | – | |
| 預期信用減損損失（利益） | – | – | – | – | – | -0.0% | 0.0% | -0.0% | 0.0% | 0.0% | – | – | |
| 營業費用合計 | 28.6% | 27.9% | 81.1% | 79.5% | 19.8% | 39.0% | 49.2% | 57.5% | 16.7% | 47.6% | – | – | |
| 營業利益（損失） | 71.2% | 71.8% | 14.5% | 10.4% | 76.7% | 55.4% | 43.2% | 36.1% | 81.4% | 46.7% | 50.4% | 81.8% | |
| 利息收入 | – | – | – | – | 3.9% | 2.4% | 3.9% | 7.1% | 2.9% | 10.5% | – | – | |
| 其他收入 | 2.7% | 5.4% | 22.4% | 22.4% | 0.8% | 27.8% | 4.6% | 0.4% | 0.0% | 0.0% | – | – | |
| 其他利益及損失淨額 | -0.0% | -19.0% | 18.9% | -16.9% | -10.1% | -2.3% | 8.3% | 0.4% | 1.5% | -1.3% | – | – | |
| 財務成本淨額 | – | – | – | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | – | – | |
| 營業外收入及支出合計 | 2.6% | -13.6% | 41.3% | 5.4% | -5.4% | 27.9% | 16.8% | 7.9% | 4.4% | 9.2% | – | – | |
| 稅前淨利（淨損） | 73.8% | 58.2% | 55.8% | 15.8% | 71.3% | 83.3% | 60.0% | 44.0% | 85.7% | 55.9% | – | – | |
| 所得稅費用（利益）合計 | 13.1% | 12.9% | 11.7% | 2.3% | 14.0% | 18.2% | 11.3% | 8.2% | 16.3% | 13.3% | – | – | |
| 繼續營業單位本期淨利（淨損） | 60.8% | 45.3% | 44.1% | 13.5% | 57.2% | 65.1% | 48.7% | 35.8% | 69.4% | 42.5% | – | – | |
| 本期淨利（淨損） | 60.8% | 45.3% | 44.1% | 13.5% | 57.2% | 65.1% | 48.7% | 35.8% | 69.4% | 42.5% | – | – | |
| 本期綜合損益總額 | 60.7% | 45.4% | 44.1% | 13.5% | 57.4% | 64.9% | 48.7% | 35.8% | 69.4% | 42.5% | – | – | |
| 基本每股盈餘 | 0.5% | 0.3% | 0.3% | 0.1% | 0.4% | 0.5% | 0.3% | 0.2% | 0.5% | 0.3% | 0.4% | 0.5% | |
| 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% | 0.0% | – | – | |
| 稀釋每股盈餘 | 0.5% | 0.3% | 0.3% | 0.1% | 0.4% | 0.4% | 0.3% | 0.2% | 0.5% | 0.3% | – | – | |
| 國外營運機構財務報表換算之兌換差額 | -0.0% | 0.0% | -0.0% | -0.1% | 0.2% | -0.2% | 0.0% | – | – | – | – | – | |
| 後續可能重分類至損益之項目： | – | – | – | -0.1% | 0.2% | -0.2% | 0.0% | – | – | – | – | – | |
| 其他綜合損益（淨額） | -0.0% | 0.0% | -0.0% | -0.1% | 0.2% | -0.2% | 0.0% | – | – | – | – | – | |
| 母公司業主（淨利∕損） | 60.8% | 45.3% | 44.1% | 13.5% | 57.2% | 65.1% | 48.7% | – | – | – | 53.8% | 68.9% | |
| 母公司業主（綜合損益） | 60.7% | 45.4% | 44.1% | 13.5% | 57.4% | 64.9% | 48.7% | – | – | – | – | – |
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。