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 | – | -24.8% | -65.6% | +7.0% | +236.3% | -38.0% | -0.1% | +17.3% | +228.7% | -63.9% | +11.7% | +188.9% | |
| 營業成本合計 | – | +41.5% | +354.4% | +146.8% | +17.1% | -0.4% | +34.1% | -2.0% | -2.0% | +8.6% | – | – | |
| 營業毛利（毛損） | – | -24.9% | -67.0% | +0.6% | +261.0% | -39.4% | -2.1% | +18.9% | +244.3% | -65.3% | +11.1% | +200.4% | |
| 營業毛利（毛損）淨額 | – | -24.9% | -67.0% | +0.6% | +261.0% | -39.4% | -2.1% | +18.9% | +244.3% | -65.3% | – | – | |
| 推銷費用 | – | +46.8% | -10.9% | -2.0% | +5.7% | -1.0% | +22.8% | -14.6% | -2.4% | -2.0% | – | – | |
| 管理費用 | – | -26.1% | +2.2% | +8.2% | -9.0% | +7.1% | +16.3% | -2.1% | +26.7% | -17.2% | – | – | |
| 研究發展費用 | – | -37.4% | +2.4% | +4.7% | -26.8% | +43.0% | +32.9% | +70.6% | -13.9% | +12.2% | – | – | |
| 預期信用減損損失（利益） | – | – | – | – | – | – | – | -114.3% | – | – | – | – | |
| 營業費用合計 | – | -26.7% | +0.1% | +4.8% | -16.2% | +22.0% | +26.2% | +37.2% | -4.4% | +2.8% | – | – | |
| 營業利益（損失） | – | -24.1% | -93.1% | -23.2% | – | -55.2% | -22.0% | -2.0% | +640.7% | -79.3% | +20.6% | +368.8% | |
| 利息收入 | – | – | – | – | – | -62.9% | +65.8% | +112.4% | +32.8% | +33.2% | – | – | |
| 其他收入 | – | +53.4% | +42.1% | +6.8% | -87.7% | – | -83.6% | -88.7% | -93.9% | -45.4% | – | – | |
| 其他利益及損失淨額 | – | – | – | -195.8% | – | – | – | -93.7% | – | -132.5% | – | – | |
| 財務成本淨額 | – | – | – | – | +295.5% | -52.1% | -63.7% | +302.6% | -41.6% | -23.2% | – | – | |
| 營業外收入及支出合計 | – | -489.4% | – | -85.9% | -435.5% | – | -39.9% | -44.6% | +80.7% | -23.7% | – | – | |
| 稅前淨利（淨損） | – | -40.7% | -67.0% | -69.7% | – | -27.5% | -28.0% | -13.9% | +540.0% | -76.5% | – | – | |
| 所得稅費用（利益）合計 | – | -25.9% | -68.7% | -79.3% | – | -19.5% | -38.3% | -14.1% | +550.6% | -70.5% | – | – | |
| 繼續營業單位本期淨利（淨損） | – | -43.9% | -66.6% | -67.1% | – | -29.5% | -25.2% | -13.8% | +537.5% | -77.9% | – | – | |
| 本期淨利（淨損） | – | -43.9% | -66.6% | -67.1% | – | -29.5% | -25.2% | -13.8% | +537.5% | -77.9% | – | – | |
| 本期綜合損益總額 | – | -43.8% | -66.6% | -67.3% | – | -29.9% | -25.0% | -13.8% | +537.5% | -77.9% | – | – | |
| 基本每股盈餘 | – | -53.5% | -66.5% | -67.0% | – | -28.9% | -24.7% | -14.0% | +538.2% | -77.9% | +39.3% | +270.5% | |
| 繼續營業單位淨利（淨損） | – | -53.3% | -66.4% | -67.0% | – | -29.0% | -24.5% | -14.0% | +537.2% | -77.9% | – | – | |
| 稀釋每股盈餘 | – | -53.3% | -66.4% | -67.0% | – | -29.0% | -24.5% | -14.0% | +537.2% | -77.9% | – | – | |
| 國外營運機構財務報表換算之兌換差額 | – | – | -124.6% | – | – | -176.4% | – | – | – | – | – | – | |
| 後續可能重分類至損益之項目： | – | – | – | – | – | -176.4% | – | – | – | – | – | – | |
| 其他綜合損益（淨額） | – | – | -124.6% | – | – | -176.4% | – | – | – | – | – | – | |
| 母公司業主（淨利∕損） | – | -43.9% | -66.6% | -67.1% | – | -29.5% | -25.2% | – | – | – | – | +269.7% | |
| 母公司業主（綜合損益） | – | -43.8% | -66.6% | -67.3% | – | -29.9% | -25.0% | – | – | – | – | – |
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。