Onmobile Global Ltd
NSE:ONMOBILE

Watchlist Manager
Onmobile Global Ltd Logo
Onmobile Global Ltd
NSE:ONMOBILE
Watchlist
Price: 45.59 INR -0.96% Market Closed
Market Cap: ₹4.8B

Income Statement

Earnings Waterfall
Onmobile Global Ltd

Income Statement
Onmobile Global Ltd

Rotate your device to view
Income Statement
Currency: INR
Mar-2008 Jun-2008 Sep-2008 Dec-2008 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
17
0
0
7
1
1
2
2
3
0
0
0
8
0
0
0
24
0
0
0
21
0
0
0
34
0
0
0
26
5
10
14
18
16
16
0
8
5
0
1
1
1
0
1
1
0
0
0
15
0
0
0
9
0
0
0
7
0
0
0
6
0
0
0
46
0
0
0
61
0
0
0
Revenue
2 618
N/A
2 920
+12%
3 246
+11%
3 598
+11%
4 064
+13%
4 357
+7%
4 469
+3%
4 467
0%
4 544
+2%
4 659
+3%
4 888
+5%
5 219
+7%
5 372
+3%
5 499
+2%
5 736
+4%
5 938
+4%
6 380
+7%
6 868
+8%
7 114
+4%
7 187
+1%
7 253
+1%
7 297
+1%
7 750
+6%
8 243
+6%
8 653
+5%
8 744
+1%
8 568
-2%
8 582
+0%
8 471
-1%
8 501
+0%
8 496
0%
8 296
-2%
8 157
-2%
8 025
-2%
7 827
-2%
7 564
-3%
7 202
-5%
6 953
-3%
6 738
-3%
6 514
-3%
6 356
-2%
6 226
-2%
6 044
-3%
5 988
-1%
5 939
-1%
5 827
-2%
5 790
-1%
5 697
-2%
5 724
+0%
5 738
+0%
5 700
-1%
5 666
-1%
5 513
-3%
5 392
-2%
5 297
-2%
5 231
-1%
5 195
-1%
5 259
+1%
5 264
+0%
5 241
0%
5 252
+0%
5 271
+0%
5 299
+1%
5 188
-2%
5 132
-1%
4 997
-3%
4 952
-1%
5 395
+9%
5 730
+6%
5 749
+0%
5 737
0%
5 454
-5%
Gross Profit
Cost of Revenue
(409)
(542)
(640)
(759)
(796)
(940)
(1 055)
(1 170)
(1 325)
(1 350)
(1 411)
(1 485)
(1 376)
(1 283)
(1 272)
(1 239)
(1 386)
(1 462)
(1 413)
(1 269)
(1 118)
(997)
(1 177)
(1 526)
(1 821)
(2 089)
(2 294)
(2 614)
(2 892)
(3 125)
(3 215)
(3 109)
(3 125)
(3 126)
(3 119)
(3 098)
(2 984)
(2 912)
(2 892)
(2 829)
(2 808)
(2 808)
(2 734)
(2 733)
(2 720)
(2 689)
(2 707)
(2 697)
(2 784)
(2 834)
(2 847)
(2 865)
(2 789)
(2 761)
(2 743)
(2 709)
(2 691)
(2 718)
(2 713)
(2 680)
(2 600)
(2 518)
(2 507)
(2 495)
(2 526)
(2 542)
(2 528)
(2 824)
(3 099)
(3 029)
(2 961)
(2 644)
Gross Profit
2 209
N/A
2 379
+8%
2 606
+10%
2 839
+9%
3 267
+15%
3 418
+5%
3 414
0%
3 297
-3%
3 219
-2%
3 309
+3%
3 477
+5%
3 735
+7%
3 996
+7%
4 216
+6%
4 463
+6%
4 699
+5%
4 994
+6%
5 406
+8%
5 701
+5%
5 918
+4%
6 134
+4%
6 300
+3%
6 573
+4%
6 717
+2%
6 832
+2%
6 656
-3%
6 274
-6%
5 968
-5%
5 578
-7%
5 376
-4%
5 281
-2%
5 187
-2%
5 032
-3%
4 900
-3%
4 708
-4%
4 466
-5%
4 219
-6%
4 041
-4%
3 847
-5%
3 685
-4%
3 548
-4%
3 418
-4%
3 310
-3%
3 255
-2%
3 219
-1%
3 138
-3%
3 083
-2%
3 000
-3%
2 941
-2%
2 904
-1%
2 854
-2%
2 801
-2%
2 724
-3%
2 632
-3%
2 554
-3%
2 522
-1%
2 505
-1%
2 541
+1%
2 551
+0%
2 562
+0%
2 651
+3%
2 753
+4%
2 792
+1%
2 692
-4%
2 607
-3%
2 455
-6%
2 424
-1%
2 571
+6%
2 631
+2%
2 719
+3%
2 776
+2%
2 810
+1%
Operating Income
Operating Expenses
(1 383)
(1 619)
(1 907)
(2 170)
(2 394)
(2 583)
(2 701)
(2 757)
(2 812)
(2 917)
(2 991)
(3 191)
(3 324)
(3 616)
(3 876)
(4 129)
(4 412)
(4 843)
(5 169)
(5 362)
(5 510)
(5 786)
(6 188)
(6 562)
(6 862)
(7 015)
(6 732)
(6 263)
(5 671)
(5 486)
(5 256)
(5 230)
(5 046)
(4 958)
(4 664)
(4 090)
(3 766)
(3 678)
(3 537)
(3 457)
(3 371)
(3 337)
(3 267)
(3 241)
(3 175)
(3 097)
(3 013)
(2 867)
(2 745)
(2 540)
(2 435)
(2 309)
(2 192)
(2 148)
(2 113)
(2 113)
(2 156)
(2 258)
(2 353)
(2 474)
(2 629)
(2 697)
(2 663)
(2 639)
(2 436)
(2 519)
(2 613)
(2 716)
(2 823)
(2 866)
(2 848)
(2 932)
Selling, General & Administrative
(1 128)
(773)
(926)
(1 052)
(1 954)
(1 305)
(1 373)
(1 440)
(2 371)
(1 558)
(1 608)
(1 680)
(2 753)
(1 863)
(2 011)
(2 174)
(3 559)
(2 579)
(2 745)
(2 852)
(4 511)
(2 876)
(3 046)
(3 252)
(5 473)
(3 615)
(3 430)
(3 122)
(4 210)
(2 532)
(2 372)
(2 290)
(3 548)
(2 169)
(2 131)
(2 096)
(3 214)
(2 011)
(1 968)
(1 944)
(2 895)
(1 873)
(1 835)
(1 800)
(2 901)
(1 737)
(1 710)
(1 664)
(2 557)
(1 521)
(1 468)
(1 424)
(2 063)
(1 363)
(1 321)
(1 293)
(2 050)
(1 251)
(1 290)
(1 297)
(2 524)
(1 530)
(1 646)
(1 785)
(2 320)
(1 940)
(1 986)
(2 047)
(2 500)
(2 084)
(2 065)
(2 134)
Depreciation & Amortization
(256)
(304)
(356)
(400)
(440)
(481)
(455)
(452)
(441)
(440)
(486)
(535)
(567)
(593)
(652)
(725)
(840)
(924)
(981)
(1 000)
(986)
(1 040)
(1 156)
(1 245)
(1 367)
(1 442)
(1 444)
(1 451)
(1 437)
(1 439)
(1 448)
(1 473)
(1 494)
(1 269)
(1 040)
(800)
(555)
(536)
(505)
(495)
(479)
(451)
(395)
(329)
(272)
(241)
(233)
(208)
(185)
(152)
(137)
(135)
(128)
(121)
(115)
(107)
(104)
(102)
(100)
(102)
(103)
(106)
(110)
(111)
(112)
(164)
(216)
(270)
(323)
(324)
(328)
(334)
Other Operating Expenses
0
(542)
(625)
(718)
0
(797)
(873)
(865)
0
(919)
(897)
(976)
(5)
(1 160)
(1 214)
(1 230)
(12)
(1 341)
(1 443)
(1 510)
(13)
(1 870)
(1 985)
(2 065)
(23)
(1 958)
(1 858)
(1 690)
(24)
(1 514)
(1 436)
(1 468)
(4)
(1 520)
(1 494)
(1 194)
3
(1 132)
(1 064)
(1 018)
4
(1 014)
(1 038)
(1 112)
(1)
(1 120)
(1 070)
(995)
(3)
(867)
(830)
(750)
(2)
(664)
(676)
(714)
(2)
(905)
(963)
(1 075)
(3)
(1 061)
(907)
(743)
(4)
(415)
(411)
(398)
0
(457)
(455)
(464)
Operating Income
826
N/A
760
-8%
699
-8%
669
-4%
874
+31%
835
-4%
713
-15%
540
-24%
407
-25%
392
-4%
487
+24%
544
+12%
671
+23%
600
-11%
587
-2%
571
-3%
583
+2%
563
-3%
532
-5%
557
+5%
624
+12%
514
-18%
385
-25%
155
-60%
(30)
N/A
(359)
-1 085%
(458)
-28%
(295)
+36%
(93)
+68%
(109)
-18%
25
N/A
(43)
N/A
(14)
+68%
(58)
-317%
44
N/A
376
+760%
452
+20%
363
-20%
310
-15%
228
-26%
177
-22%
82
-54%
42
-48%
13
-69%
45
+235%
40
-9%
70
+74%
132
+89%
196
+48%
364
+86%
418
+15%
492
+18%
532
+8%
484
-9%
442
-9%
409
-7%
349
-15%
284
-19%
198
-30%
88
-56%
22
-75%
56
+150%
129
+132%
53
-59%
170
+222%
(64)
N/A
(189)
-196%
(145)
+23%
(192)
-32%
(147)
+23%
(72)
+51%
(122)
-70%
Pre-Tax Income
Interest Income Expense
18
(17)
(15)
(7)
201
(1)
(2)
(2)
162
(4)
(5)
(6)
373
(15)
(15)
(22)
556
(35)
(40)
(36)
23
(22)
(28)
(33)
(1)
(76)
(5)
(1)
23
42
(22)
(19)
194
105
105
110
76
(5)
(0)
(1)
40
(1)
113
113
255
110
(8)
(11)
139
(14)
(15)
(20)
62
(14)
(10)
(3)
59
(6)
(7)
(5)
95
(9)
(18)
(30)
65
(53)
(58)
(63)
(71)
(64)
(66)
(67)
Non-Reccuring Items
0
0
0
0
0
0
0
0
(8)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 195)
(1 195)
(1 195)
(1 195)
(33)
0
0
(134)
(230)
0
0
(301)
(172)
(178)
(178)
(6)
(15)
(9)
(9)
(9)
0
0
0
0
82
82
82
82
58
120
104
104
57
(16)
0
0
(52)
(52)
(52)
0
0
(39)
(73)
(123)
(123)
(84)
(50)
(5)
Gain/Loss on Disposition of Assets
0
0
0
0
4
0
0
0
1
0
0
0
1
0
0
0
1
0
0
0
7
0
0
0
(0)
0
0
0
21
0
0
0
20
0
0
0
2
0
0
0
3
0
0
0
(20)
0
0
0
2
0
0
0
5
0
0
0
2
0
0
0
2
0
0
0
0
0
0
0
3
0
0
0
Total Other Income
7
133
196
270
73
275
266
242
63
286
332
309
34
450
846
880
64
678
204
219
47
284
372
277
88
52
53
93
26
204
215
246
62
171
48
79
18
80
68
14
71
175
278
233
33
160
79
124
16
164
155
142
8
105
97
93
5
42
77
131
5
142
183
155
29
162
96
68
36
275
356
440
Pre-Tax Income
850
N/A
876
+3%
880
+1%
932
+6%
1 151
+23%
1 109
-4%
978
-12%
780
-20%
625
-20%
674
+8%
814
+21%
847
+4%
1 079
+27%
1 035
-4%
1 418
+37%
1 429
+1%
1 204
-16%
1 206
+0%
696
-42%
739
+6%
701
-5%
776
+11%
730
-6%
399
-45%
(1 138)
N/A
(1 578)
-39%
(1 606)
-2%
(1 397)
+13%
(56)
+96%
137
N/A
218
+60%
49
-77%
32
-36%
218
+588%
198
-9%
264
+33%
376
+43%
260
-31%
199
-23%
236
+18%
277
+18%
247
-11%
425
+72%
351
-17%
313
-11%
310
-1%
141
-54%
245
+74%
435
+77%
597
+37%
641
+7%
697
+9%
664
-5%
695
+5%
633
-9%
602
-5%
472
-22%
304
-36%
268
-12%
214
-20%
72
-66%
138
+91%
242
+76%
177
-27%
265
+50%
6
-98%
(224)
N/A
(263)
-17%
(347)
-32%
(19)
+94%
169
N/A
247
+46%
Net Income
Tax Provision
(247)
(240)
(243)
(276)
(299)
(322)
(267)
(220)
(201)
(159)
(186)
(146)
(212)
(219)
(345)
(377)
(373)
(407)
(313)
(328)
(229)
(258)
(260)
(219)
(182)
(121)
(121)
(172)
(267)
(287)
(294)
(324)
(309)
(336)
(336)
(287)
(236)
(187)
(149)
(149)
(164)
(156)
(161)
(141)
(124)
(103)
(115)
(126)
(159)
(222)
(200)
(208)
(204)
(191)
(179)
(175)
(147)
(102)
(87)
(79)
(4)
(13)
(38)
(38)
(112)
(105)
(81)
(70)
(58)
(77)
(85)
(75)
Income from Continuing Operations
603
636
637
657
852
787
710
560
424
515
629
702
867
816
1 073
1 052
831
798
383
412
472
517
470
180
(1 320)
(1 699)
(1 727)
(1 569)
(323)
(150)
(76)
(275)
(277)
(118)
(139)
(23)
141
73
51
87
114
91
264
210
189
207
26
119
276
375
441
489
460
503
454
428
325
202
181
135
68
125
204
139
153
(98)
(305)
(333)
(405)
(96)
84
172
Income to Minority Interest
0
0
0
0
0
(0)
(9)
(9)
(10)
(9)
(1)
(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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
0
(1)
(1)
(2)
(1)
(1)
2
5
4
5
3
2
Equity Earnings Affiliates
0
0
0
0
0
0
0
6
14
21
29
34
25
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)
603
N/A
636
+5%
637
+0%
657
+3%
852
+30%
787
-8%
702
-11%
557
-21%
428
-23%
527
+23%
657
+25%
734
+12%
892
+21%
834
-7%
1 083
+30%
1 052
-3%
831
-21%
798
-4%
383
-52%
412
+7%
472
+15%
517
+10%
470
-9%
180
-62%
(1 320)
N/A
(1 699)
-29%
(1 727)
-2%
(1 569)
+9%
(323)
+79%
(150)
+54%
(76)
+49%
(275)
-262%
(277)
-1%
(118)
+57%
(139)
-18%
(23)
+83%
141
N/A
73
-48%
51
-31%
87
+72%
114
+31%
91
-20%
264
+190%
210
-21%
189
-10%
207
+10%
26
-87%
119
+358%
276
+131%
375
+36%
441
+18%
489
+11%
460
-6%
503
+9%
454
-10%
428
-6%
325
-24%
202
-38%
181
-10%
135
-26%
68
-50%
125
+84%
204
+63%
138
-32%
152
+10%
(99)
N/A
(303)
-205%
(328)
-8%
(402)
-22%
(92)
+77%
87
N/A
173
+100%
EPS (Diluted)
5.81
N/A
5.45
-6%
5.12
-6%
5.46
+7%
7.14
+31%
6.41
-10%
5.98
-7%
4.65
-22%
3.6
-23%
4.54
+26%
5.23
+15%
6.13
+17%
7.37
+20%
8.11
+10%
9.5
+17%
8.43
-11%
7
-17%
7
N/A
3.36
-52%
3.39
+1%
4.12
+22%
4.52
+10%
4.06
-10%
1.58
-61%
-11.55
N/A
-14.88
-29%
-14.94
0%
-13.74
+8%
-2.86
+79%
-1.44
+50%
-0.67
+53%
-2.51
-275%
-2.53
-1%
-1.06
+58%
-1.28
-21%
-0.23
+82%
1.34
N/A
0.74
-45%
0.5
-32%
0.84
+68%
1.08
+29%
0.87
-19%
2.5
+187%
2.01
-20%
1.79
-11%
1.92
+7%
0.24
-88%
1.13
+371%
2.61
+131%
3.59
+38%
4.28
+19%
4.7
+10%
4.41
-6%
4.71
+7%
4.26
-10%
4.02
-6%
3.05
-24%
1.86
-39%
1.78
-4%
1.26
-29%
0.64
-49%
1.18
+84%
1.92
+63%
1.3
-32%
1.44
+11%
-0.93
N/A
-2.88
-210%
-3.11
-8%
-3.75
-21%
-0.85
+77%
0.81
N/A
1.59
+96%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett