Browave Corporation (TPEX:3163)
Taiwan · Delayed Price · Currency is TWD 395.00
-34.50 (-8.03%)
Nov 6, 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 | Sep '26 Sep 30, 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 |
| 2,528 | 2,226 | 1,941 | 2,779 | 3,211 | 2,296 | |
Revenue Growth | 21.59% | 14.65% | -30.15% | -13.44% | 39.81% | -25.53% |
Cost of Revenue | 2,102 | 1,824 | 1,662 | 2,223 | 2,416 | 1,931 |
Gross Profit | 425.97 | 402.12 | 278.77 | 556.42 | 794.96 | 365.73 |
Selling, General & Admin | 239.3 | 194.74 | 199.79 | 217.85 | 213.58 | 171.62 |
Research & Development | 96.23 | 87.71 | 84.13 | 97.64 | 107.57 | 86.41 |
Other Operating Expenses | - | - | - | - | - | -0.08 |
Operating Expenses | 335.53 | 282.45 | 283.92 | 315.5 | 321.15 | 257.96 |
Operating Income | 90.44 | 119.67 | -5.15 | 240.92 | 473.81 | 107.78 |
Interest Expense | -5.94 | -5.9 | -2.81 | -4.78 | -7.26 | -7.92 |
Interest & Investment Income | 33.8 | 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) | 242.38 | 7.67 | -16.93 | 23.47 | 7.11 | 9.46 |
EBT Excluding Unusual Items | 320.27 | 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 | 738.63 | 535.51 | 488.98 | 525.66 | 586.64 | 103.67 |
Income Tax Expense | 38.68 | 34.36 | 25.92 | 89.88 | 135.06 | 22.03 |
Net Income | 699.95 | 501.15 | 463.07 | 435.78 | 451.58 | 81.64 |
Net Income to Common | 699.95 | 501.15 | 463.07 | 435.78 | 451.58 | 81.64 |
Net Income Growth | 69.24% | 8.22% | 6.26% | -3.50% | 453.11% | -64.36% |
Shares Outstanding (Basic) | 95 | 95 | 95 | 91 | 88 | 88 |
Shares Outstanding (Diluted) | 95 | 95 | 95 | 95 | 95 | 94 |
Shares Change | -0.10% | -0.18% | -0.33% | -0.02% | 1.14% | 7.22% |
EPS (Basic) | 7.40 | 5.30 | 4.89 | 4.79 | 5.10 | 0.93 |
EPS (Diluted) | 7.38 | 5.29 | 4.88 | 4.60 | 4.78 | 0.92 |
EPS Growth | 69.44% | 8.38% | 5.92% | -3.58% | 418.73% | -64.85% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 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 |
Free Cash Flow | -319.44 | 0.16 | -203.45 | 672.98 | 539.81 | -52.09 |
Free Cash Flow Per Share | -3.37 | 0.00 | -2.14 | 7.07 | 5.67 | -0.55 |
Dividend Per Share | - | 1.489 | 2.553 | 3.064 | 3.575 | 0.851 |
Dividend Growth | - | -41.66% | -16.67% | -14.29% | 319.99% | -60.00% |
Gross Margin | 16.85% | 18.07% | 14.36% | 20.02% | 24.76% | 15.93% |
Operating Margin | 3.58% | 5.38% | -0.27% | 8.67% | 14.76% | 4.69% |
Profit Margin | 27.68% | 22.52% | 23.85% | 15.68% | 14.06% | 3.55% |
Free Cash Flow Margin | -12.63% | 0.01% | -10.48% | 24.22% | 16.81% | -2.27% |
EBITDA | 220.91 | 197.59 | 110.15 | 326.21 | 552.89 | 197.57 |
EBITDA Margin | 8.74% | 8.88% | 5.67% | 11.74% | 17.22% | 8.60% |
D&A For EBITDA | 130.48 | 77.92 | 115.31 | 85.29 | 79.08 | 89.8 |
EBIT | 90.44 | 119.67 | -5.15 | 240.92 | 473.81 | 107.78 |
EBIT Margin | 3.58% | 5.38% | -0.27% | 8.67% | 14.76% | 4.69% |
Effective Tax Rate | 5.24% | 6.42% | 5.30% | 17.10% | 23.02% | 21.25% |