Onward Technologies Ltd
BSE:517536
Income Statement
Earnings Waterfall
Onward Technologies Ltd
Income Statement
Onward Technologies Ltd
| Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
38
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
|
| Revenue |
890
N/A
|
923
+4%
|
857
-7%
|
819
-4%
|
843
+3%
|
867
+3%
|
914
+5%
|
957
+5%
|
1 032
+8%
|
1 087
+5%
|
1 189
+9%
|
1 280
+8%
|
1 305
+2%
|
1 358
+4%
|
1 379
+2%
|
1 417
+3%
|
1 460
+3%
|
1 543
+6%
|
1 612
+4%
|
1 643
+2%
|
1 670
+2%
|
1 699
+2%
|
1 742
+3%
|
1 806
+4%
|
1 896
+5%
|
1 928
+2%
|
1 961
+2%
|
1 976
+1%
|
1 977
+0%
|
2 034
+3%
|
2 100
+3%
|
2 161
+3%
|
2 236
+3%
|
2 315
+4%
|
2 376
+3%
|
2 406
+1%
|
2 445
+2%
|
2 463
+1%
|
2 514
+2%
|
2 559
+2%
|
2 595
+1%
|
2 640
+2%
|
2 644
+0%
|
2 716
+3%
|
2 716
0%
|
2 601
-4%
|
2 515
-3%
|
2 396
-5%
|
2 404
+0%
|
2 539
+6%
|
2 667
+5%
|
2 861
+7%
|
3 073
+7%
|
3 313
+8%
|
3 685
+11%
|
4 070
+10%
|
4 409
+8%
|
4 669
+6%
|
4 770
+2%
|
4 753
0%
|
4 724
-1%
|
4 704
0%
|
4 732
+1%
|
4 825
+2%
|
4 913
+2%
|
5 069
+3%
|
5 228
+3%
|
5 340
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(10)
|
(11)
|
(9)
|
(17)
|
(18)
|
(16)
|
(19)
|
(15)
|
(20)
|
(21)
|
(21)
|
(20)
|
(20)
|
(21)
|
(27)
|
(31)
|
(27)
|
(29)
|
(27)
|
(30)
|
(36)
|
(35)
|
(32)
|
(34)
|
(39)
|
(40)
|
(44)
|
(42)
|
(31)
|
(29)
|
(33)
|
(28)
|
(28)
|
(34)
|
(28)
|
(26)
|
(37)
|
(42)
|
(57)
|
(56)
|
(44)
|
(30)
|
(9)
|
(8)
|
(5)
|
(2)
|
(2)
|
(1)
|
(17)
|
0
|
(18)
|
(18)
|
(0)
|
0
|
0
|
0
|
(188)
|
0
|
0
|
0
|
(218)
|
0
|
0
|
0
|
(249)
|
0
|
0
|
0
|
|
| Gross Profit |
880
N/A
|
912
+4%
|
847
-7%
|
802
-5%
|
825
+3%
|
851
+3%
|
895
+5%
|
942
+5%
|
1 012
+7%
|
1 065
+5%
|
1 168
+10%
|
1 260
+8%
|
1 285
+2%
|
1 337
+4%
|
1 352
+1%
|
1 385
+3%
|
1 434
+3%
|
1 514
+6%
|
1 585
+5%
|
1 613
+2%
|
1 634
+1%
|
1 664
+2%
|
1 710
+3%
|
1 771
+4%
|
1 857
+5%
|
1 887
+2%
|
1 917
+2%
|
1 934
+1%
|
1 946
+1%
|
2 005
+3%
|
2 068
+3%
|
2 132
+3%
|
2 208
+4%
|
2 280
+3%
|
2 348
+3%
|
2 380
+1%
|
2 407
+1%
|
2 421
+1%
|
2 457
+1%
|
2 503
+2%
|
2 551
+2%
|
2 610
+2%
|
2 635
+1%
|
2 708
+3%
|
2 711
+0%
|
2 599
-4%
|
2 513
-3%
|
2 396
-5%
|
2 386
0%
|
0
N/A
|
1 953
N/A
|
2 148
+10%
|
3 073
+43%
|
0
N/A
|
0
N/A
|
2 033
N/A
|
4 221
+108%
|
0
N/A
|
0
N/A
|
0
N/A
|
4 506
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 664
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(992)
|
(996)
|
(923)
|
(850)
|
(844)
|
(869)
|
(902)
|
(943)
|
(955)
|
(1 005)
|
(1 103)
|
(1 188)
|
(1 205)
|
(1 262)
|
(1 271)
|
(1 305)
|
(1 338)
|
(1 428)
|
(1 503)
|
(1 532)
|
(1 581)
|
(1 611)
|
(1 653)
|
(1 723)
|
(1 786)
|
(1 814)
|
(1 844)
|
(1 850)
|
(1 850)
|
(1 919)
|
(1 994)
|
(2 066)
|
(2 139)
|
(2 197)
|
(2 241)
|
(2 293)
|
(2 350)
|
(2 359)
|
(2 380)
|
(2 406)
|
(2 392)
|
(2 444)
|
(2 468)
|
(2 513)
|
(2 585)
|
(2 521)
|
(2 461)
|
(2 374)
|
(2 318)
|
(2 523)
|
(2 616)
|
(2 754)
|
(2 955)
|
(3 159)
|
(3 579)
|
(4 005)
|
(4 054)
|
(4 418)
|
(4 401)
|
(4 355)
|
(4 113)
|
(4 340)
|
(4 439)
|
(4 513)
|
(4 351)
|
(4 700)
|
(4 749)
|
(4 785)
|
|
| Selling, General & Administrative |
(926)
|
15
|
66
|
122
|
(578)
|
(580)
|
(627)
|
(666)
|
(900)
|
(686)
|
(746)
|
(811)
|
(1 140)
|
(937)
|
(955)
|
(984)
|
(1 061)
|
(1 129)
|
(1 187)
|
(1 219)
|
(1 256)
|
(1 275)
|
(1 293)
|
(1 329)
|
(1 367)
|
(1 393)
|
(1 429)
|
(1 438)
|
(1 447)
|
(1 490)
|
(1 538)
|
(1 605)
|
(1 654)
|
(1 708)
|
(1 773)
|
(1 817)
|
(1 858)
|
(1 873)
|
(1 866)
|
(1 880)
|
(2 316)
|
(1 938)
|
(1 980)
|
(2 031)
|
(2 453)
|
(2 064)
|
(2 012)
|
(1 935)
|
(2 193)
|
(2 021)
|
(2 102)
|
(2 220)
|
(2 835)
|
(2 561)
|
(2 925)
|
(3 295)
|
(3 903)
|
(3 668)
|
(3 666)
|
(3 618)
|
(3 954)
|
(3 571)
|
(3 644)
|
(3 698)
|
(4 183)
|
(3 894)
|
(3 891)
|
(3 922)
|
|
| Depreciation & Amortization |
(63)
|
(61)
|
(60)
|
(59)
|
(54)
|
(51)
|
(48)
|
(46)
|
(46)
|
(45)
|
(46)
|
(45)
|
(45)
|
(45)
|
(44)
|
(43)
|
(41)
|
(39)
|
(37)
|
(36)
|
(36)
|
(44)
|
(48)
|
(52)
|
(53)
|
(45)
|
(41)
|
(38)
|
(38)
|
(38)
|
(39)
|
(41)
|
(43)
|
(48)
|
(51)
|
(54)
|
(55)
|
(55)
|
(56)
|
(57)
|
(57)
|
(72)
|
(85)
|
(99)
|
(113)
|
(113)
|
(111)
|
(107)
|
(104)
|
(100)
|
(98)
|
(99)
|
(101)
|
(108)
|
(115)
|
(124)
|
(130)
|
(132)
|
(132)
|
(131)
|
(130)
|
(130)
|
(131)
|
(131)
|
(134)
|
(132)
|
(141)
|
(149)
|
|
| Other Operating Expenses |
(3)
|
(950)
|
(929)
|
(912)
|
(213)
|
(238)
|
(228)
|
(232)
|
(9)
|
(274)
|
(311)
|
(332)
|
(20)
|
(280)
|
(272)
|
(278)
|
(237)
|
(261)
|
(278)
|
(277)
|
(289)
|
(291)
|
(311)
|
(342)
|
(366)
|
(376)
|
(374)
|
(374)
|
(365)
|
(390)
|
(417)
|
(420)
|
(441)
|
(441)
|
(418)
|
(422)
|
(437)
|
(431)
|
(458)
|
(469)
|
(19)
|
(435)
|
(403)
|
(383)
|
(19)
|
(344)
|
(338)
|
(333)
|
(21)
|
(402)
|
(415)
|
(435)
|
(19)
|
(491)
|
(539)
|
(586)
|
(22)
|
(618)
|
(603)
|
(606)
|
(29)
|
(639)
|
(664)
|
(685)
|
(33)
|
(673)
|
(716)
|
(714)
|
|
| Operating Income |
(112)
N/A
|
(84)
+25%
|
(75)
+10%
|
(47)
+37%
|
(20)
+59%
|
(17)
+12%
|
(7)
+60%
|
(2)
+77%
|
58
N/A
|
60
+4%
|
65
+8%
|
72
+12%
|
80
+11%
|
75
-6%
|
81
+7%
|
81
+0%
|
96
+18%
|
86
-10%
|
82
-5%
|
80
-2%
|
53
-33%
|
53
0%
|
57
+7%
|
48
-15%
|
71
+48%
|
74
+3%
|
73
-1%
|
84
+15%
|
96
+14%
|
86
-10%
|
73
-15%
|
67
-9%
|
69
+3%
|
84
+22%
|
107
+28%
|
88
-18%
|
58
-34%
|
62
+8%
|
77
+24%
|
97
+26%
|
159
+63%
|
165
+4%
|
167
+1%
|
195
+17%
|
126
-35%
|
78
-38%
|
53
-33%
|
21
-59%
|
68
+218%
|
16
-76%
|
34
+110%
|
90
+168%
|
118
+30%
|
154
+31%
|
106
-31%
|
65
-38%
|
167
+155%
|
251
+50%
|
369
+47%
|
398
+8%
|
392
-1%
|
364
-7%
|
293
-20%
|
312
+6%
|
313
+0%
|
369
+18%
|
479
+30%
|
555
+16%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(37)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(32)
|
(11)
|
(20)
|
(29)
|
(32)
|
(34)
|
(34)
|
(33)
|
(30)
|
(33)
|
(34)
|
(33)
|
(29)
|
(33)
|
(30)
|
(30)
|
(26)
|
(28)
|
(29)
|
(31)
|
(29)
|
(30)
|
(28)
|
(26)
|
(26)
|
(30)
|
(33)
|
(35)
|
(31)
|
(32)
|
(29)
|
(27)
|
(2)
|
(19)
|
(15)
|
(12)
|
5
|
(12)
|
(14)
|
(16)
|
(12)
|
(16)
|
(15)
|
(14)
|
25
|
(15)
|
(18)
|
(20)
|
42
|
(14)
|
(18)
|
(19)
|
|
| Non-Reccuring Items |
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
3
|
3
|
3
|
3
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
150
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(32)
|
|
| Gain/Loss on Disposition of Assets |
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
37
|
(9)
|
(18)
|
(25)
|
11
|
(12)
|
(9)
|
(8)
|
11
|
(13)
|
(14)
|
(18)
|
14
|
(20)
|
(23)
|
(23)
|
13
|
(5)
|
6
|
19
|
9
|
10
|
8
|
10
|
8
|
15
|
15
|
12
|
14
|
16
|
16
|
29
|
23
|
27
|
35
|
33
|
46
|
45
|
25
|
40
|
20
|
30
|
43
|
17
|
1
|
10
|
16
|
35
|
30
|
206
|
238
|
220
|
46
|
81
|
50
|
58
|
25
|
65
|
69
|
99
|
32
|
65
|
66
|
36
|
7
|
70
|
66
|
70
|
|
| Pre-Tax Income |
(96)
N/A
|
(93)
+4%
|
(93)
-1%
|
(73)
+22%
|
(42)
+42%
|
(29)
+30%
|
(16)
+46%
|
(9)
+43%
|
44
N/A
|
47
+7%
|
50
+6%
|
54
+7%
|
53
-2%
|
56
+6%
|
58
+4%
|
61
+5%
|
78
+28%
|
72
-8%
|
70
-2%
|
71
+0%
|
28
-60%
|
29
+3%
|
32
+10%
|
25
-21%
|
46
+83%
|
56
+21%
|
54
-3%
|
64
+18%
|
81
+28%
|
69
-15%
|
59
-14%
|
66
+11%
|
66
0%
|
82
+25%
|
113
+37%
|
90
-21%
|
75
-16%
|
78
+4%
|
75
-4%
|
112
+49%
|
152
+36%
|
166
+9%
|
177
+7%
|
177
+0%
|
96
-46%
|
56
-42%
|
40
-28%
|
30
-25%
|
98
+228%
|
203
+107%
|
257
+26%
|
298
+16%
|
318
+7%
|
223
-30%
|
142
-36%
|
108
-24%
|
180
+67%
|
300
+66%
|
423
+41%
|
483
+14%
|
452
-7%
|
413
-8%
|
341
-17%
|
327
-4%
|
363
+11%
|
425
+17%
|
528
+24%
|
575
+9%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(34)
|
(33)
|
(32)
|
(32)
|
14
|
14
|
14
|
14
|
6
|
6
|
6
|
6
|
12
|
12
|
11
|
11
|
(25)
|
(25)
|
(25)
|
(25)
|
(27)
|
(27)
|
(27)
|
(27)
|
(17)
|
(17)
|
(17)
|
(16)
|
(50)
|
(54)
|
(58)
|
(64)
|
(25)
|
(29)
|
(34)
|
(27)
|
(8)
|
(10)
|
(18)
|
(31)
|
(51)
|
(52)
|
(52)
|
(53)
|
(34)
|
(23)
|
(13)
|
(8)
|
(25)
|
(35)
|
(57)
|
(72)
|
(82)
|
(74)
|
(42)
|
(34)
|
(66)
|
(88)
|
(122)
|
(138)
|
(112)
|
(112)
|
(100)
|
(94)
|
(92)
|
(98)
|
(116)
|
(123)
|
|
| Income from Continuing Operations |
(130)
|
(126)
|
(126)
|
(104)
|
(28)
|
(15)
|
(1)
|
5
|
50
|
53
|
56
|
60
|
65
|
68
|
70
|
72
|
53
|
48
|
45
|
46
|
1
|
2
|
5
|
(2)
|
29
|
39
|
38
|
47
|
32
|
15
|
1
|
2
|
41
|
54
|
79
|
63
|
67
|
68
|
56
|
81
|
101
|
114
|
125
|
124
|
62
|
33
|
27
|
22
|
73
|
168
|
200
|
226
|
237
|
150
|
100
|
75
|
115
|
212
|
301
|
345
|
339
|
301
|
241
|
233
|
271
|
327
|
411
|
452
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(130)
N/A
|
(126)
+3%
|
(125)
+0%
|
(122)
+3%
|
(28)
+77%
|
(15)
+45%
|
(1)
+91%
|
5
N/A
|
50
+826%
|
53
+6%
|
56
+6%
|
60
+7%
|
65
+9%
|
68
+4%
|
70
+3%
|
72
+3%
|
53
-26%
|
48
-11%
|
45
-4%
|
46
+0%
|
1
-98%
|
2
+100%
|
5
+181%
|
(2)
N/A
|
29
N/A
|
39
+33%
|
38
-3%
|
47
+26%
|
32
-33%
|
15
-52%
|
1
-92%
|
2
+83%
|
41
+1 764%
|
54
+31%
|
79
+47%
|
63
-21%
|
67
+7%
|
68
+1%
|
56
-17%
|
81
+43%
|
101
+25%
|
114
+12%
|
125
+10%
|
124
-1%
|
62
-50%
|
33
-48%
|
27
-17%
|
22
-19%
|
73
+235%
|
168
+129%
|
200
+19%
|
226
+13%
|
237
+5%
|
150
-37%
|
100
-33%
|
75
-25%
|
115
+54%
|
212
+84%
|
301
+42%
|
345
+14%
|
339
-2%
|
301
-11%
|
241
-20%
|
233
-3%
|
271
+16%
|
327
+21%
|
411
+26%
|
452
+10%
|
|
| EPS (Diluted) |
-9.77
N/A
|
-9.66
+1%
|
-9.42
+2%
|
-8.87
+6%
|
-2.07
+77%
|
-1.12
+46%
|
-0.1
+91%
|
0.37
N/A
|
3.58
+868%
|
3.79
+6%
|
3.95
+4%
|
4.1
+4%
|
4.49
+10%
|
4.54
+1%
|
4.67
+3%
|
4.83
+3%
|
3.57
-26%
|
3.2
-10%
|
2.98
-7%
|
3.02
+1%
|
0.05
-98%
|
0.1
+100%
|
0.31
+210%
|
-0.15
N/A
|
1.89
N/A
|
2.65
+40%
|
2.4
-9%
|
3.02
+26%
|
2.01
-33%
|
0.94
-53%
|
0.07
-93%
|
0.13
+86%
|
2.53
+1 846%
|
3.28
+30%
|
4.8
+46%
|
3.72
-22%
|
4.07
+9%
|
4.13
+1%
|
3.39
-18%
|
4.92
+45%
|
6.17
+25%
|
6.92
+12%
|
7.59
+10%
|
7.48
-1%
|
3.76
-50%
|
1.91
-49%
|
1.61
-16%
|
1.29
-20%
|
4.35
+237%
|
9.84
+126%
|
10.15
+3%
|
11.42
+13%
|
12.14
+6%
|
6.6
-46%
|
4.3
-35%
|
3.28
-24%
|
5.05
+54%
|
9.26
+83%
|
13.16
+42%
|
15.03
+14%
|
14.99
0%
|
13.13
-12%
|
10.47
-20%
|
10.17
-3%
|
11.81
+16%
|
14.3
+21%
|
17.99
+26%
|
19.99
+11%
|
|