6499
益安
+2.50 (+3.55%)73.00218成交張數–本益比5.56股價淨值比0.00%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2025419年增 +43.2%
毛利率202514.0%最新一期
營業利益率2025-172.3%最新一期
每股盈餘2025-7.24
| 會計項目 | 走勢 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 預估 3 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 | 73.2% | 72.2% | 28.6% | 59.0% | 45.6% | 58.5% | 37.4% | 92.7% | 71.5% | 86.0% | – | – | |
| 營業毛利（毛損） | 26.8% | 27.8% | 71.4% | 41.0% | 54.4% | 41.5% | 62.6% | 7.3% | 28.5% | 14.0% | 17.5% | 75.4% | |
| 營業毛利（毛損）淨額 | 26.8% | 27.8% | 71.4% | 41.0% | 54.4% | 41.5% | 62.6% | 7.3% | 28.5% | 14.0% | – | – | |
| 推銷費用 | 77.4% | 30.6% | 7.8% | 18.1% | 12.1% | 61.6% | 8.5% | 13.4% | 15.1% | 7.2% | – | – | |
| 管理費用 | 166.4% | 32.0% | 8.4% | 13.2% | 9.3% | 95.6% | 42.8% | 81.3% | 54.5% | 39.1% | – | – | |
| 研究發展費用 | 557.2% | 131.3% | 29.3% | 66.3% | 47.8% | 603.1% | 174.9% | 340.1% | 256.8% | 140.0% | – | – | |
| 預期信用減損損失（利益） | – | – | -0.3% | 0.1% | -0.1% | 0.0% | – | 0.3% | 4.6% | 0.0% | – | – | |
| 營業費用合計 | 801.0% | 193.8% | 45.3% | 97.7% | 69.1% | 760.2% | 226.2% | 435.1% | 330.9% | 186.3% | – | – | |
| 營業利益（損失） | -774.2% | -166.0% | 26.2% | -56.7% | -14.8% | -718.7% | -163.5% | -427.8% | -302.5% | -172.3% | -130.0% | 27.5% | |
| 利息收入 | – | – | – | – | 1.5% | 8.9% | 3.4% | 10.2% | 6.9% | 1.7% | – | – | |
| 其他利益及損失淨額 | 5.5% | -2.1% | 3.9% | -2.6% | -3.6% | -62.5% | -1.4% | -213.0% | 4.2% | -0.2% | – | – | |
| 財務成本淨額 | 0.1% | 0.0% | 0.0% | 0.6% | 0.5% | 1.5% | 1.7% | 3.4% | 1.9% | 0.9% | – | – | |
| 營業外收入及支出合計 | 29.3% | 2.5% | 5.8% | 0.7% | -2.6% | -26.6% | 16.3% | -199.3% | 9.2% | 0.7% | – | – | |
| 稅前淨利（淨損） | -744.9% | -163.5% | 32.0% | -56.0% | -17.4% | -745.3% | -147.2% | -627.1% | -293.2% | -171.6% | – | – | |
| 所得稅費用（利益）合計 | 2.4% | 1.9% | -0.1% | 6.3% | 8.6% | 105.1% | 19.4% | 20.0% | 4.1% | -0.1% | – | – | |
| 繼續營業單位本期淨利（淨損） | -747.3% | -165.4% | 32.0% | -62.3% | -25.9% | -850.3% | -166.6% | -647.1% | -297.3% | -171.5% | – | – | |
| 本期淨利（淨損） | -747.3% | -165.4% | 32.0% | -62.3% | -25.9% | 2946.0% | -166.6% | -647.1% | -297.3% | -171.5% | – | – | |
| 國外營運機構財務報表換算之兌換差額 | -1.6% | -3.1% | 0.9% | -1.3% | -1.0% | -2.1% | 12.4% | 2.5% | 7.3% | -3.4% | – | – | |
| 後續可能重分類至損益之項目： | – | – | – | -1.3% | -1.0% | -2.1% | 12.4% | 2.5% | 7.3% | -3.4% | – | – | |
| 其他綜合損益（淨額） | -1.6% | -3.1% | 0.9% | -1.3% | -1.0% | -2.1% | 12.4% | 2.5% | 7.3% | -3.4% | – | – | |
| 本期綜合損益總額 | -748.9% | -168.5% | 33.0% | -63.6% | -26.9% | 2943.9% | -154.2% | -644.6% | -290.0% | -174.9% | – | – | |
| 母公司業主（淨利∕損） | -746.4% | -150.2% | 38.1% | -57.7% | -29.5% | 3013.8% | -145.4% | -613.8% | -275.1% | -159.3% | -117.5% | 16.3% | |
| 非控制權益（淨利∕損） | -0.9% | -15.2% | -6.1% | -4.6% | 3.5% | -67.8% | -21.2% | -33.3% | -22.2% | -12.2% | – | – | |
| 母公司業主（綜合損益） | -747.7% | -152.6% | 38.8% | -58.8% | -30.3% | 3005.3% | -130.8% | -611.1% | -268.1% | -162.7% | – | – | |
| 非控制權益（綜合損益） | -1.2% | -15.9% | -5.9% | -4.8% | 3.4% | -61.4% | -23.4% | -33.5% | -21.9% | -12.3% | – | – | |
| 基本每股盈餘 | -15.9% | -2.9% | 0.7% | -0.9% | -0.4% | 41.4% | -1.7% | -6.7% | -3.0% | -1.7% | -1.2% | 0.2% | |
| 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 | -15.9% | -2.9% | 0.7% | -0.9% | -0.4% | 41.2% | -1.7% | -6.7% | -3.0% | -1.7% | – | – | |
| 採用權益法認列之關聯企業及合資損益之份額淨額 | – | – | – | – | – | 28.5% | 16.0% | 6.9% | 0.0% | – | – | – | |
| 停業單位損益合計 | – | – | – | – | – | 3796.3% | 0.0% | – | – | – | – | – | |
| 停業單位淨利（淨損） | – | – | – | – | – | 0.1% | 0.0% | – | – | – | – | – | |
| 其他收入 | 23.9% | 4.5% | 1.9% | 3.9% | – | – | – | – | – | – | – | – |
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。