Browave Corporation (TPEX:3163)
Taiwan
· Delayed Price · Currency is TWD 327.00
+9.00 (2.83%)
At close: Dec 5, 2025
Browave Income Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 2,079 | 1,941 | 2,779 | 3,211 | 2,296 | 3,084 | Upgrade
|
| Revenue Growth (YoY) | -8.38% | -30.15% | -13.44% | 39.81% | -25.53% | 27.20% | Upgrade
|
| Cost of Revenue | 1,724 | 1,662 | 2,223 | 2,416 | 1,931 | 2,329 | Upgrade
|
| Gross Profit | 355.34 | 278.77 | 556.42 | 794.96 | 365.73 | 755.28 | Upgrade
|
| Selling, General & Admin | 187.09 | 199.79 | 217.85 | 213.58 | 171.62 | 206.34 | Upgrade
|
| Research & Development | 86.3 | 84.13 | 97.64 | 107.57 | 86.41 | 105.81 | Upgrade
|
| Other Operating Expenses | - | - | - | - | -0.08 | -0.05 | Upgrade
|
| Operating Expenses | 273.39 | 283.92 | 315.5 | 321.15 | 257.96 | 350.35 | Upgrade
|
| Operating Income | 81.96 | -5.15 | 240.92 | 473.81 | 107.78 | 404.93 | Upgrade
|
| Interest Expense | -5.46 | -2.81 | -4.78 | -7.26 | -7.92 | -5.96 | Upgrade
|
| Interest & Investment Income | 41.22 | 46.83 | 62.77 | 25.9 | 19.1 | 16.25 | Upgrade
|
| Earnings From Equity Investments | - | - | - | - | -1.6 | -6.56 | Upgrade
|
| Currency Exchange Gain (Loss) | -45.44 | 46.44 | 12.03 | 123.33 | -30.09 | -84.77 | Upgrade
|
| Other Non Operating Income (Expenses) | -13.78 | -20.07 | 23.47 | 7.11 | 9.46 | 4.99 | Upgrade
|
| EBT Excluding Unusual Items | 58.5 | 65.23 | 334.42 | 622.89 | 96.72 | 328.89 | Upgrade
|
| Gain (Loss) on Sale of Investments | 376.44 | 424.56 | 192.55 | -41.54 | 9.06 | -26.93 | Upgrade
|
| Gain (Loss) on Sale of Assets | -0.89 | -0.8 | -1.3 | 5.3 | -2.11 | -6.15 | Upgrade
|
| Other Unusual Items | - | - | - | - | 0 | 0.53 | Upgrade
|
| Pretax Income | 434.05 | 488.98 | 525.66 | 586.64 | 103.67 | 296.34 | Upgrade
|
| Income Tax Expense | 20.45 | 25.92 | 89.88 | 135.06 | 22.03 | 67.25 | Upgrade
|
| Net Income | 413.6 | 463.07 | 435.78 | 451.58 | 81.64 | 229.09 | Upgrade
|
| Net Income to Common | 413.6 | 463.07 | 435.78 | 451.58 | 81.64 | 229.09 | Upgrade
|
| Net Income Growth | 14.27% | 6.26% | -3.50% | 453.11% | -64.36% | 62.74% | Upgrade
|
| Shares Outstanding (Basic) | 81 | 81 | 77 | 75 | 75 | 73 | Upgrade
|
| Shares Outstanding (Diluted) | 81 | 81 | 81 | 81 | 80 | 75 | Upgrade
|
| Shares Change (YoY) | -0.18% | -0.33% | -0.02% | 1.14% | 7.22% | 8.96% | Upgrade
|
| EPS (Basic) | 5.14 | 5.75 | 5.63 | 6.00 | 1.09 | 3.14 | Upgrade
|
| EPS (Diluted) | 5.12 | 5.73 | 5.41 | 5.61 | 1.08 | 3.08 | Upgrade
|
| EPS Growth | 14.43% | 5.92% | -3.58% | 418.73% | -64.85% | 50.13% | Upgrade
|
| Free Cash Flow | -119.49 | -203.45 | 672.98 | 539.81 | -52.09 | 461.21 | Upgrade
|
| Free Cash Flow Per Share | -1.48 | -2.52 | 8.30 | 6.66 | -0.65 | 6.17 | Upgrade
|
| Dividend Per Share | 3.000 | 3.000 | 3.600 | 4.200 | 1.000 | 2.500 | Upgrade
|
| Dividend Growth | -16.67% | -16.67% | -14.29% | 320.00% | -60.00% | 115.52% | Upgrade
|
| Gross Margin | 17.09% | 14.36% | 20.02% | 24.76% | 15.93% | 24.49% | Upgrade
|
| Operating Margin | 3.94% | -0.27% | 8.67% | 14.76% | 4.69% | 13.13% | Upgrade
|
| Profit Margin | 19.89% | 23.85% | 15.68% | 14.06% | 3.55% | 7.43% | Upgrade
|
| Free Cash Flow Margin | -5.75% | -10.48% | 24.22% | 16.81% | -2.27% | 14.96% | Upgrade
|
| EBITDA | 163.41 | 110.15 | 326.21 | 552.89 | 197.57 | 499.76 | Upgrade
|
| EBITDA Margin | 7.86% | 5.67% | 11.74% | 17.22% | 8.60% | 16.21% | Upgrade
|
| D&A For EBITDA | 81.45 | 115.31 | 85.29 | 79.08 | 89.8 | 94.83 | Upgrade
|
| EBIT | 81.96 | -5.15 | 240.92 | 473.81 | 107.78 | 404.93 | Upgrade
|
| EBIT Margin | 3.94% | -0.27% | 8.67% | 14.76% | 4.69% | 13.13% | Upgrade
|
| Effective Tax Rate | 4.71% | 5.30% | 17.10% | 23.02% | 21.25% | 22.69% | Upgrade
|
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.