Browave Corporation (TPEX: 3163)
Taiwan
· Delayed Price · Currency is TWD 172.00
+7.50 (4.56%)
Oct 11, 2024, 1:30 PM CST
Browave Income Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 2,546 | 2,779 | 3,211 | 2,296 | 3,084 | 2,425 | Upgrade
|
| Revenue Growth (YoY) | -8.42% | -13.44% | 39.81% | -25.53% | 27.19% | -0.37% | Upgrade
|
| Cost of Revenue | 2,086 | 2,223 | 2,416 | 1,931 | 2,329 | 1,987 | Upgrade
|
| Gross Profit | 459.85 | 556.42 | 794.96 | 365.73 | 755.28 | 437.66 | Upgrade
|
| Selling, General & Admin | 215.45 | 217.85 | 213.58 | 171.62 | 206.34 | 195.31 | Upgrade
|
| Research & Development | 92.14 | 97.64 | 107.57 | 86.41 | 105.81 | 111.99 | Upgrade
|
| Other Operating Expenses | - | - | - | -0.08 | -0.05 | 0.13 | Upgrade
|
| Operating Expenses | 307.59 | 315.5 | 321.15 | 257.96 | 350.35 | 307.43 | Upgrade
|
| Operating Income | 152.26 | 240.92 | 473.81 | 107.78 | 404.93 | 130.23 | Upgrade
|
| Interest Expense | -2.15 | -4.78 | -7.26 | -7.92 | -5.96 | -7.08 | Upgrade
|
| Interest & Investment Income | 56.27 | 62.77 | 25.9 | 19.1 | 16.25 | 54.72 | Upgrade
|
| Earnings From Equity Investments | - | - | - | -1.6 | -6.56 | -4.58 | Upgrade
|
| Currency Exchange Gain (Loss) | 35.21 | 12.03 | 123.33 | -30.09 | -84.77 | -4.84 | Upgrade
|
| Other Non Operating Income (Expenses) | 18.19 | 23.47 | 7.11 | 9.46 | 4.99 | 5.48 | Upgrade
|
| EBT Excluding Unusual Items | 259.78 | 334.42 | 622.89 | 96.72 | 328.89 | 173.93 | Upgrade
|
| Gain (Loss) on Sale of Investments | 338.63 | 192.55 | -41.54 | 9.06 | -26.93 | 21.07 | Upgrade
|
| Gain (Loss) on Sale of Assets | -0.68 | -1.3 | 5.3 | -2.11 | -6.15 | -9.1 | Upgrade
|
| Other Unusual Items | -0.01 | - | - | 0 | 0.53 | 0.08 | Upgrade
|
| Pretax Income | 597.72 | 525.66 | 586.64 | 103.67 | 296.34 | 185.98 | Upgrade
|
| Income Tax Expense | 76.71 | 89.88 | 135.06 | 22.03 | 67.25 | 45.21 | Upgrade
|
| Earnings From Continuing Operations | 521.01 | 435.78 | 451.58 | 81.64 | 229.09 | 140.77 | Upgrade
|
| Net Income | 521.01 | 435.78 | 451.58 | 81.64 | 229.09 | 140.77 | Upgrade
|
| Net Income to Common | 521.01 | 435.78 | 451.58 | 81.64 | 229.09 | 140.77 | Upgrade
|
| Net Income Growth | 12.11% | -3.50% | 453.11% | -64.36% | 62.74% | 94.94% | Upgrade
|
| Shares Outstanding (Basic) | 80 | 77 | 75 | 75 | 73 | 68 | Upgrade
|
| Shares Outstanding (Diluted) | 81 | 81 | 81 | 80 | 75 | 69 | Upgrade
|
| Shares Change (YoY) | -0.45% | -0.02% | 1.14% | 7.22% | 8.95% | -4.74% | Upgrade
|
| EPS (Basic) | 6.50 | 5.63 | 6.00 | 1.09 | 3.14 | 2.06 | Upgrade
|
| EPS (Diluted) | 6.44 | 5.41 | 5.61 | 1.08 | 3.08 | 2.05 | Upgrade
|
| EPS Growth | 11.77% | -3.59% | 418.73% | -64.85% | 50.12% | 105.00% | Upgrade
|
| Free Cash Flow | 285.68 | 672.98 | 539.81 | -52.09 | 461.21 | 275.11 | Upgrade
|
| Free Cash Flow Per Share | 3.53 | 8.30 | 6.66 | -0.65 | 6.17 | 4.01 | Upgrade
|
| Dividend Per Share | 3.600 | 3.600 | 4.200 | 1.000 | 2.500 | 1.160 | Upgrade
|
| Dividend Growth | -14.29% | -14.29% | 320.00% | -60.00% | 115.52% | 93.33% | Upgrade
|
| Gross Margin | 18.06% | 20.02% | 24.76% | 15.93% | 24.49% | 18.05% | Upgrade
|
| Operating Margin | 5.98% | 8.67% | 14.76% | 4.69% | 13.13% | 5.37% | Upgrade
|
| Profit Margin | 20.46% | 15.68% | 14.07% | 3.56% | 7.43% | 5.81% | Upgrade
|
| Free Cash Flow Margin | 11.22% | 24.22% | 16.81% | -2.27% | 14.96% | 11.35% | Upgrade
|
| EBITDA | 264.55 | 326.21 | 552.89 | 197.57 | 499.76 | 218.91 | Upgrade
|
| EBITDA Margin | 10.39% | 11.74% | 17.22% | 8.60% | 16.21% | 9.03% | Upgrade
|
| D&A For EBITDA | 112.29 | 85.29 | 79.08 | 89.8 | 94.83 | 88.68 | Upgrade
|
| EBIT | 152.26 | 240.92 | 473.81 | 107.78 | 404.93 | 130.23 | Upgrade
|
| EBIT Margin | 5.98% | 8.67% | 14.76% | 4.69% | 13.13% | 5.37% | Upgrade
|
| Effective Tax Rate | 12.83% | 17.10% | 23.02% | 21.25% | 22.69% | 24.31% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.