Browave Corporation (TPEX:3163)
Taiwan · Delayed Price · Currency is TWD 1,030.00
-20.00 (-1.90%)
May 29, 2026, 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 2,358 | 2,226 | 1,941 | 2,779 | 3,211 | 2,296 | |
Revenue Growth (YoY) | 23.04% | 14.65% | -30.15% | -13.44% | 39.81% | -25.53% |
Cost of Revenue | 1,925 | 1,824 | 1,662 | 2,223 | 2,416 | 1,931 |
Gross Profit | 432.58 | 402.12 | 278.77 | 556.42 | 794.96 | 365.73 |
Selling, General & Admin | 213.17 | 194.74 | 199.79 | 217.85 | 213.58 | 171.62 |
Research & Development | 89.19 | 87.71 | 84.13 | 97.64 | 107.57 | 86.41 |
Other Operating Expenses | - | - | - | - | - | -0.08 |
Operating Expenses | 302.36 | 282.45 | 283.92 | 315.5 | 321.15 | 257.96 |
Operating Income | 130.23 | 119.67 | -5.15 | 240.92 | 473.81 | 107.78 |
Interest Expense | -5.97 | -5.9 | -2.81 | -4.78 | -7.26 | -7.92 |
Interest & Investment Income | 36.12 | 36.11 | 43.69 | 62.77 | 25.9 | 19.1 |
Earnings From Equity Investments | - | - | - | - | - | -1.6 |
Currency Exchange Gain (Loss) | -40.41 | -40.41 | 46.44 | 12.03 | 123.33 | -30.09 |
Other Non Operating Income (Expenses) | 192.68 | 7.67 | -16.93 | 23.47 | 7.11 | 9.46 |
EBT Excluding Unusual Items | 312.65 | 117.14 | 65.23 | 334.42 | 622.89 | 96.72 |
Gain (Loss) on Sale of Investments | 418.86 | 418.86 | 424.56 | 192.55 | -41.54 | 9.06 |
Gain (Loss) on Sale of Assets | -0.5 | -0.5 | -0.8 | -1.3 | 5.3 | -2.11 |
Other Unusual Items | - | - | - | - | - | 0 |
Pretax Income | 731.01 | 535.51 | 488.98 | 525.66 | 586.64 | 103.67 |
Income Tax Expense | 35.32 | 34.36 | 25.92 | 89.88 | 135.06 | 22.03 |
Net Income | 695.7 | 501.15 | 463.07 | 435.78 | 451.58 | 81.64 |
Net Income to Common | 695.7 | 501.15 | 463.07 | 435.78 | 451.58 | 81.64 |
Net Income Growth | 84.48% | 8.22% | 6.26% | -3.50% | 453.11% | -64.36% |
Shares Outstanding (Basic) | 81 | 81 | 81 | 77 | 75 | 75 |
Shares Outstanding (Diluted) | 81 | 81 | 81 | 81 | 81 | 80 |
Shares Change (YoY) | 0.05% | -0.18% | -0.33% | -0.02% | 1.14% | 7.22% |
EPS (Basic) | 8.62 | 6.22 | 5.75 | 5.63 | 6.00 | 1.09 |
EPS (Diluted) | 8.61 | 6.21 | 5.73 | 5.41 | 5.61 | 1.08 |
EPS Growth | 84.29% | 8.38% | 5.92% | -3.58% | 418.73% | -64.85% |
Free Cash Flow | -207.87 | 0.16 | -203.45 | 672.98 | 539.81 | -52.09 |
Free Cash Flow Per Share | -2.57 | 0.00 | -2.52 | 8.30 | 6.66 | -0.65 |
Dividend Per Share | 1.750 | 1.750 | 3.000 | 3.600 | 4.200 | 1.000 |
Dividend Growth | -41.67% | -41.67% | -16.67% | -14.29% | 320.00% | -60.00% |
Gross Margin | 18.35% | 18.07% | 14.36% | 20.02% | 24.76% | 15.93% |
Operating Margin | 5.52% | 5.38% | -0.27% | 8.67% | 14.76% | 4.69% |
Profit Margin | 29.51% | 22.52% | 23.85% | 15.68% | 14.06% | 3.55% |
Free Cash Flow Margin | -8.82% | 0.01% | -10.48% | 24.22% | 16.81% | -2.27% |
EBITDA | 220.88 | 197.59 | 110.15 | 326.21 | 552.89 | 197.57 |
EBITDA Margin | 9.37% | 8.88% | 5.67% | 11.74% | 17.22% | 8.60% |
D&A For EBITDA | 90.65 | 77.92 | 115.31 | 85.29 | 79.08 | 89.8 |
EBIT | 130.23 | 119.67 | -5.15 | 240.92 | 473.81 | 107.78 |
EBIT Margin | 5.52% | 5.38% | -0.27% | 8.67% | 14.76% | 4.69% |
Effective Tax Rate | 4.83% | 6.42% | 5.30% | 17.10% | 23.02% | 21.25% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.