益華電腦科技CDNS
那斯達克 · USD
376.19
-35.49
(-8.62%)
收盤 06/06 03:59 (UTC+8)
盤後
374.01
374.01
(-0.58%)
06/06 03:59 (UTC+8)
益華電腦科技CDNS
376.19
-35.49
(-8.62%)
財務數據
損益表
- 10.69
- 10.09
- 10.61
- 12.15
- 13.56
- 12.42
- 12.75
- 13.39
- 14.40
- 14.74
- 4.45
- -5.57
- 5.11
- 14.60
- 11.56
- -8.38
- 2.66
- 4.97
- 7.56
- 2.37
- 營業收入(億)
- 季增長率(%)
單位：美元千元
2026/Q1 | 2025/Q4 | 2025/Q3 | 2025/Q2 | 2025/Q1 | 2024/Q4 | 2024/Q3 | 2024/Q2 | 2024/Q1 | 2023/Q4 | |
營業收入淨額 | 1,474,220 | 1,440,114 | 1,338,838 | 1,275,441 | 1,242,366 | 1,355,981 | 1,215,499 | 1,060,681 | 1,009,103 | 1,068,623 |
營業成本 | 214,547 | 188,754 | 182,195 | 184,167 | 167,133 | 219,991 | 163,044 | 139,270 | 125,197 | 104,130 |
營業毛利 | 1,259,673 | 1,251,360 | 1,156,643 | 1,091,274 | 1,075,233 | 1,135,990 | 1,052,455 | 921,411 | 883,906 | 964,493 |
營業費用 | 828,344 | 788,025 | 731,253 | 849,477 | - | 679,115 | - | - | 633,950 | - |
研發費用 | 508,437 | 464,582 | 423,031 | 442,057 | 439,102 | 392,026 | 407,369 | 370,740 | 378,958 | 367,443 |
推銷及管理費用 | 299,702 | 310,003 | 270,595 | 398,169 | 265,798 | 278,956 | 261,344 | 250,161 | 249,305 | 256,110 |
非經常性項目費用 | -5 | 1,862 | 27,394 | 47 | -109 | -1,020 | 24,538 | -33 | 280 | -569 |
其他營業費用 | 20,210 | 11,578 | 10,233 | 9,204 | 8,922 | 9,153 | 9,148 | 6,667 | 5,407 | 4,981 |
營業利益 | 431,336 | 463,335 | 425,390 | 241,797 | 361,520 | 456,875 | 350,056 | 293,876 | 249,956 | 336,528 |
其他收入及費用 | 28,387 | 59,066 | -3,572 | 67,758 | 23,290 | 9,684 | 7,853 | 34,739 | 68,779 | 34,523 |
利息費用 | 31,613 | 29,440 | 29,035 | 28,948 | 29,118 | 29,907 | 24,495 | 12,905 | 8,692 | 8,989 |
稅前純益 | 428,103 | 492,961 | 392,783 | 280,607 | 355,692 | 436,652 | 333,414 | 315,710 | 310,043 | 362,062 |
所得稅 | 92,443 | 104,825 | 105,661 | 120,556 | 82,113 | 96,442 | 95,303 | 86,190 | 62,400 | 38,163 |
稅後純益 | 335,660 | 388,136 | 287,122 | 160,051 | 273,579 | 340,210 | 238,111 | 229,520 | 247,643 | 323,899 |
基本每股稅後盈餘(元) | 1.23 | 1.43 | 1.06 | 0.59 | 1.01 | 1.25 | 0.87 | 0.85 | 0.92 | 1.20 |
稀釋每股稅後盈餘(元) | 1.23 | 1.42 | 1.05 | 0.59 | 1.00 | 1.24 | 0.87 | 0.83 | 0.91 | 1.19 |
基本平均股數(千股) | 272061.00 | 270924.00 | 271152.00 | 271294.00 | 271973.00 | 272069.00 | 272244.00 | 270912.00 | 269606.00 | 269088.00 |
稀釋平均股數(千股) | 273725.00 | 272932.00 | 273798.00 | 272899.00 | 273631.00 | 274292.00 | 273958.00 | 273520.00 | 273544.00 | 272419.00 |
還原基本每股稅後盈餘(元) | 1.23 | 1.43 | 1.06 | 0.59 | 1.01 | 1.25 | 0.87 | 0.85 | 0.92 | 1.20 |
還原稀釋每股稅後盈餘(元) | 1.23 | 1.42 | 1.05 | 0.59 | 1.00 | 1.24 | 0.87 | 0.83 | 0.91 | 1.19 |
還原基本平均股數(千股) | 272,061 | 270,924 | 271,152 | 271,294 | 271,973 | 272,069 | 272,244 | 270,912 | 269,606 | 269,088 |
還原稀釋平均股數(千股) | 273,725 | 272,932 | 273,798 | 272,899 | 273,631 | 274,292 | 273,958 | 273,520 | 273,544 | 272,419 |
EBITDA(千元) | 544,088 | 591,274 | 477,568 | 367,306 | 436,280 | 523,895 | 414,966 | 376,452 | 357,694 | 413,015 |