Onelife Capital Advisors Ltd
NSE:ONELIFECAP
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
O
|
Onelife Capital Advisors Ltd
NSE:ONELIFECAP
|
IN |
Income Statement
Earnings Waterfall
Onelife Capital Advisors Ltd
Income Statement
Onelife Capital Advisors Ltd
| Sep-2012 | Dec-2012 | Mar-2013 | 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 | |||||||||||||||||||||||||||||||||||
| Revenue |
20
N/A
|
16
-24%
|
54
+245%
|
20
-63%
|
46
+131%
|
67
+46%
|
107
+60%
|
108
+2%
|
106
-3%
|
107
+1%
|
97
-10%
|
91
-6%
|
85
-6%
|
78
-9%
|
66
-16%
|
64
-3%
|
61
-4%
|
61
0%
|
65
+6%
|
61
-6%
|
57
-6%
|
57
0%
|
54
-5%
|
65
+19%
|
67
+4%
|
67
0%
|
402
+498%
|
460
+14%
|
548
+19%
|
542
-1%
|
318
-41%
|
260
-18%
|
206
-21%
|
222
+8%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(0)
|
0
|
(24)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(3)
|
(5)
|
(7)
|
(15)
|
(16)
|
(15)
|
(14)
|
(148)
|
(180)
|
(450)
|
(453)
|
(313)
|
(280)
|
(18)
|
(23)
|
|
| Gross Profit |
20
N/A
|
0
N/A
|
30
N/A
|
20
-34%
|
45
+130%
|
66
+46%
|
105
+59%
|
107
+2%
|
105
-2%
|
107
+2%
|
96
-10%
|
91
-6%
|
84
-7%
|
77
-9%
|
65
-15%
|
46
-30%
|
44
-4%
|
44
-1%
|
64
+46%
|
58
-10%
|
52
-10%
|
50
-3%
|
39
-22%
|
49
+25%
|
52
+7%
|
53
+1%
|
254
+380%
|
279
+10%
|
98
-65%
|
89
-10%
|
5
-95%
|
(19)
N/A
|
188
N/A
|
200
+6%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||
| Operating Expenses |
(49)
|
(45)
|
(24)
|
(23)
|
(48)
|
(77)
|
(106)
|
(111)
|
(117)
|
(113)
|
(112)
|
(100)
|
(87)
|
(76)
|
(65)
|
(62)
|
(60)
|
(61)
|
(67)
|
(61)
|
(58)
|
(62)
|
(64)
|
(77)
|
(77)
|
(75)
|
(190)
|
(202)
|
(86)
|
(97)
|
(204)
|
(19)
|
(207)
|
(215)
|
|
| Selling, General & Administrative |
(40)
|
(39)
|
(15)
|
(8)
|
(20)
|
(31)
|
(40)
|
(41)
|
(40)
|
(39)
|
(28)
|
(24)
|
(17)
|
(12)
|
(18)
|
(17)
|
(17)
|
(16)
|
(15)
|
(13)
|
(16)
|
(23)
|
(28)
|
(35)
|
(27)
|
(21)
|
(40)
|
(41)
|
(61)
|
(59)
|
(44)
|
(42)
|
(33)
|
(39)
|
|
| Research & Development |
0
|
0
|
(1)
|
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
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(8)
|
(1)
|
(3)
|
(4)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(5)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(7)
|
(8)
|
(11)
|
(6)
|
(7)
|
(6)
|
(6)
|
|
| Other Operating Expenses |
(9)
|
(6)
|
(0)
|
(13)
|
(26)
|
(43)
|
(60)
|
(64)
|
(69)
|
(66)
|
(75)
|
(68)
|
(62)
|
(56)
|
(39)
|
(38)
|
(37)
|
(41)
|
(50)
|
(46)
|
(41)
|
(39)
|
(35)
|
(41)
|
(50)
|
(53)
|
(144)
|
(154)
|
(17)
|
(26)
|
(155)
|
30
|
(168)
|
(171)
|
|
| Operating Income |
(29)
N/A
|
(30)
-3%
|
7
N/A
|
(3)
N/A
|
(3)
-3%
|
(11)
-252%
|
(0)
+98%
|
(4)
-1 720%
|
(12)
-230%
|
(7)
+44%
|
(16)
-132%
|
(10)
+37%
|
(3)
+72%
|
1
N/A
|
1
-5%
|
1
+37%
|
2
+73%
|
(1)
N/A
|
(3)
-336%
|
(3)
+14%
|
(6)
-119%
|
(12)
-100%
|
(25)
-107%
|
(28)
-13%
|
(25)
+10%
|
(22)
+12%
|
64
N/A
|
77
+20%
|
12
-84%
|
(8)
N/A
|
(200)
-2 474%
|
(38)
+81%
|
(19)
+51%
|
(16)
+16%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||
| Non-Reccuring Items |
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
|
174
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
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
|
|
| Total Other Income |
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
|
|
| Pre-Tax Income |
(29)
N/A
|
(30)
-3%
|
7
N/A
|
(3)
N/A
|
(3)
-3%
|
(11)
-252%
|
(0)
+98%
|
(4)
-1 720%
|
(12)
-230%
|
(7)
+44%
|
(16)
-132%
|
(10)
+37%
|
(3)
+72%
|
1
N/A
|
1
-10%
|
1
+39%
|
1
+76%
|
(1)
N/A
|
(3)
-318%
|
(3)
+14%
|
(6)
-119%
|
(12)
-100%
|
(25)
-107%
|
(28)
-13%
|
(25)
+10%
|
(22)
+12%
|
64
N/A
|
77
+20%
|
12
-84%
|
(8)
N/A
|
(25)
-228%
|
(38)
-51%
|
(19)
+51%
|
(16)
+16%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
1
|
(0)
|
1
|
(1)
|
(2)
|
(2)
|
(4)
|
(1)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(58)
|
(60)
|
(61)
|
(65)
|
(23)
|
(22)
|
(22)
|
(15)
|
|
| Income from Continuing Operations |
(29)
|
(30)
|
6
|
(2)
|
(3)
|
(10)
|
(1)
|
(6)
|
(14)
|
(10)
|
(16)
|
(10)
|
(3)
|
1
|
(1)
|
(1)
|
0
|
(2)
|
(4)
|
(3)
|
(7)
|
(13)
|
(25)
|
(29)
|
(27)
|
(24)
|
6
|
17
|
(49)
|
(72)
|
(49)
|
(61)
|
(41)
|
(30)
|
|
| Income to Minority Interest |
0
|
0
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(2)
|
(1)
|
(3)
|
(2)
|
1
|
1
|
|
| Net Income (Common) |
(29)
N/A
|
(30)
-3%
|
(6)
+81%
|
(2)
+60%
|
(3)
-49%
|
(10)
-200%
|
(1)
+92%
|
(6)
-615%
|
(14)
-144%
|
(10)
+27%
|
(16)
-60%
|
(10)
+37%
|
(2)
+76%
|
1
N/A
|
(1)
N/A
|
(1)
-8%
|
0
N/A
|
(2)
N/A
|
(4)
-85%
|
(3)
+19%
|
(7)
-105%
|
(13)
-93%
|
(25)
-95%
|
(29)
-16%
|
(27)
+8%
|
(24)
+11%
|
4
N/A
|
14
+268%
|
(51)
N/A
|
(73)
-43%
|
(51)
+30%
|
(62)
-21%
|
(40)
+36%
|
(30)
+25%
|
|
| EPS (Diluted) |
-2.16
N/A
|
-2.25
-4%
|
-0.42
+81%
|
-0.17
+60%
|
-0.25
-47%
|
-0.76
-204%
|
-0.06
+92%
|
-0.42
-600%
|
-1.04
-148%
|
-0.76
+27%
|
-1.22
-61%
|
-0.8
+34%
|
-0.19
+76%
|
0.07
N/A
|
-0.04
N/A
|
-0.04
N/A
|
0
N/A
|
-0.16
N/A
|
-0.3
-87%
|
-0.24
+20%
|
-0.49
-104%
|
-0.95
-94%
|
-1.77
-86%
|
-2.18
-23%
|
-2
+8%
|
-1.75
+13%
|
0.28
N/A
|
1.18
+321%
|
-3.85
N/A
|
-5.79
-50%
|
-3.68
+36%
|
-4.55
-24%
|
-3.06
+33%
|
-2.32
+24%
|
|