6643
M31
-10.50 (-2.50%)410.00194成交張數431.58本益比9.19股價淨值比0.29%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20251,782年增 +20.3%
毛利率2025100.0%最新一期
營業利益率20255.2%最新一期
每股盈餘20251.69年增 -44.6%
| 會計項目 | 走勢 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 預估 6 家 | 2027 預估 6 家 | 2028 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% | |
| 營業毛利（毛損） | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |
| 營業毛利（毛損）淨額 | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | – | – | – | |
| 推銷費用 | 5.6% | 5.2% | 5.3% | 5.3% | 6.2% | 9.6% | 10.6% | – | – | – | |
| 管理費用 | 11.1% | 9.1% | 9.9% | 7.8% | 7.7% | 9.3% | 8.3% | – | – | – | |
| 研究發展費用 | 42.0% | 42.9% | 53.6% | 59.8% | 58.2% | 75.8% | 75.8% | – | – | – | |
| 預期信用減損損失（利益） | -1.2% | 0.2% | 0.4% | 0.0% | 0.1% | 1.8% | 0.1% | – | – | – | |
| 營業費用合計 | 57.4% | 57.4% | 69.1% | 72.9% | 72.3% | 96.4% | 94.8% | – | – | – | |
| 營業利益（損失） | 42.6% | 42.6% | 30.9% | 27.1% | 27.7% | 3.6% | 5.2% | 7.5% | 19.3% | 26.6% | |
| 利息收入 | – | 0.7% | 0.1% | 0.7% | 1.8% | 2.0% | 1.1% | – | – | – | |
| 其他收入 | 0.9% | 0.1% | 0.2% | 0.1% | 0.1% | 0.4% | 1.0% | – | – | – | |
| 其他利益及損失淨額 | -1.7% | -5.1% | -2.0% | 4.7% | 2.2% | 4.3% | -1.9% | – | – | – | |
| 財務成本淨額 | 0.0% | 0.0% | 0.2% | 0.0% | 0.0% | 0.1% | 0.1% | – | – | – | |
| 營業外收入及支出合計 | -0.9% | -4.3% | -1.9% | 5.5% | 4.1% | 6.6% | 0.0% | – | – | – | |
| 稅前淨利（淨損） | 41.7% | 38.4% | 29.0% | 32.6% | 31.8% | 10.2% | 5.3% | – | – | – | |
| 所得稅費用（利益）合計 | 6.1% | 5.5% | 4.0% | 4.7% | 4.8% | 1.6% | 1.3% | – | – | – | |
| 繼續營業單位本期淨利（淨損） | 35.5% | 32.8% | 25.0% | 27.9% | 27.0% | 8.6% | 4.0% | – | – | – | |
| 本期淨利（淨損） | 35.5% | 32.8% | 25.0% | 27.9% | 27.0% | 8.6% | 4.0% | – | – | – | |
| 國外營運機構財務報表換算之兌換差額 | -0.1% | -0.1% | -0.0% | 0.1% | -0.0% | 0.2% | -0.2% | – | – | – | |
| 與可能重分類之項目相關之所得稅 | -0.0% | -0.0% | -0.0% | 0.0% | -0.0% | 0.0% | -0.0% | – | – | – | |
| 後續可能重分類至損益之項目： | -0.0% | -0.1% | -0.0% | 0.1% | -0.0% | 0.1% | -0.2% | – | – | – | |
| 其他綜合損益（淨額） | -0.0% | 2.9% | 3.2% | -0.1% | 0.0% | 0.1% | -0.2% | – | – | – | |
| 本期綜合損益總額 | 35.5% | 35.7% | 28.2% | 27.8% | 27.0% | 8.7% | 3.8% | – | – | – | |
| 母公司業主（淨利∕損） | 35.5% | 32.8% | 25.0% | 27.9% | 27.0% | 8.6% | 4.0% | 8.2% | 17.2% | 30.5% | |
| 母公司業主（綜合損益） | 35.5% | 35.7% | 28.2% | 27.8% | 27.0% | 8.7% | 3.8% | – | – | – | |
| 基本每股盈餘 | 1.1% | 1.1% | 0.8% | 0.9% | 0.8% | 0.2% | 0.1% | 0.2% | 0.3% | 0.7% | |
| 繼續營業單位淨利（淨損） | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | – | – | – | |
| 稀釋每股盈餘 | 1.1% | 1.1% | 0.8% | 0.9% | 0.8% | 0.2% | 0.1% | – | – | – | |
| 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 | -0.0% | 2.9% | 3.3% | -0.2% | 0.0% | 0.0% | – | – | – | – | |
| 不重分類至損益之項目： | -0.0% | 2.9% | 3.3% | -0.2% | 0.0% | 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。