Optiemus
OPTIEMUS.NSOptiemus Infracom Limited Price (OPTIEMUS.NS)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
85,857,191
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Optiemus Infracom LimitedCurrency: INR
| YEAR | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
1,583,126.00
+0% |
0.00
+0% |
8,508,393,329.00
+0% |
12,077,311,000.00
+42% |
19,067,022,740.00
+58% |
28,324,100,000.00
+49% |
41,059,200,000.00
+45% |
25,676,700,000.00
-37% |
19,147,700,000.00
-25% |
15,608,400,000.00
-18% |
7,227,100,000.00
-54% |
11,894,200,000.00
+65% |
3,675,900,000.00
-69% |
1,792,600,000.00
-51% |
4,647,378,000.00
+159% |
11,738,810,000.00
+153% |
15,278,909,000.00
+30% |
||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 8,149,857,212.00 | 11,355,240,000.00 | 18,077,679,460.00 | 27,132,400,000.00 | 39,272,800,000.00 | 23,363,500,000.00 | 17,631,700,000.00 | 14,464,700,000.00 | 5,877,900,000.00 | 11,165,400,000.00 | 3,218,600,000.00 | 1,733,400,000.00 | 4,534,622,000.00 | 10,429,720,000.00 | 12,990,512,000.00 | ||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
1,583,126.00
+0% |
0.00
+0% |
358,536,117.00
+0% |
722,071,000.00
+101% |
989,343,280.00
+37% |
1,191,700,000.00
+20% |
1,786,400,000.00
+50% |
2,313,200,000.00
+29% |
1,516,000,000.00
-34% |
1,143,700,000.00
-25% |
1,349,200,000.00
+18% |
728,800,000.00
-46% |
457,300,000.00
-37% |
59,200,000.00
-87% |
112,756,000.00
+90% |
1,309,090,000.00
+1,061% |
2,288,397,000.00
+75% |
||
| Gross Profit Ratio | (1.00%) | (0.00%) | (0.04%) | (0.06%) | (0.05%) | (0.04%) | (0.04%) | (0.09%) | (0.08%) | (0.07%) | (0.19%) | (0.06%) | (0.12%) | (0.03%) | (0.02%) | (0.11%) | (0.15%) | ||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 22,102,000.00 | ||
| General and Administrative | 2,581,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 105,500,000.00 | 204,200,000.00 | 280,700,000.00 | 40,500,000.00 | 52,100,000.00 | 66,200,000.00 | 88,400,000.00 | 35,400,000.00 | 51,400,000.00 | 32,948,000.00 | 76,876,000.00 | 717,637,000.00 | ||
| Selling, General & Admin... | 2,581,000.00 | 28,581.00 | 42,410,223.00 | 88,270,000.00 | 0.00 | 386,000,000.00 | 552,900,000.00 | 319,200,000.00 | 41,200,000.00 | 80,500,000.00 | 191,700,000.00 | 158,600,000.00 | 46,100,000.00 | 56,000,000.00 | 38,782,000.00 | 81,687,000.00 | 717,799,000.00 | ||
| Selling & Marketing Exp... | 0.00 | 28,581.00 | 42,410,223.00 | 88,270,000.00 | 0.00 | 52,500,000.00 | 41,000,000.00 | 38,500,000.00 | 700,000.00 | 28,400,000.00 | 125,500,000.00 | 70,200,000.00 | 10,700,000.00 | 4,600,000.00 | 5,834,000.00 | 4,811,000.00 | 5,123,000.00 | ||
| Depreciation and Amortiz... | 103,780.00 | 78,000.00 | 124,109,000.00 | 88,059,000.00 | 62,313,120.00 | 63,200,000.00 | 125,100,000.00 | 328,500,000.00 | 235,000,000.00 | 191,100,000.00 | 128,000,000.00 | 144,600,000.00 | 80,600,000.00 | 45,700,000.00 | 63,085,000.00 | 129,663,000.00 | 176,478,000.00 | ||
| Other Expenses | 131,211.00 | 279,199.00 | 98,066,975.00 | 277,775,000.00 | 451,212,630.00 | 446,500,000.00 | 707,900,000.00 | 23,700,000.00 | 18,600,000.00 | 768,600,000.00 | 400,000.00 | 1,200,000.00 | 400,000.00 | 4,300,000.00 | 4,742,000.00 | 540,473,000.00 | 0.00 | ||
| Total Operating Expenses | 2,712,211.00 | 307,780.00 | 140,477,198.00 | 366,045,000.00 | 451,212,630.00 | 446,500,000.00 | 707,900,000.00 | 1,554,000,000.00 | 921,800,000.00 | 849,100,000.00 | 889,700,000.00 | 1,011,600,000.00 | 839,000,000.00 | 24,600,000.00 | -78,427,000.00 | 1,190,990,000.00 | 717,799,000.00 | ||
| Cost and Exponses | 2,712,211.00 | 307,780.00 | 8,290,334,410.00 | 11,721,285,000.00 | 18,528,892,090.00 | 27,578,900,000.00 | 39,980,700,000.00 | 24,917,500,000.00 | 18,553,500,000.00 | 15,313,800,000.00 | 6,767,600,000.00 | 12,177,000,000.00 | 4,057,600,000.00 | 1,758,000,000.00 | 4,456,195,000.00 | 11,620,710,000.00 | 13,708,311,000.00 | ||
| Operating Income | |||||||||||||||||||
| Operating Income |
-1,129,085.00
+0% |
-307,780.00
-73% |
218,058,919.00
-70,949% |
356,026,000.00
+63% |
403,929,400.00
+13% |
471,900,000.00
+17% |
752,500,000.00
+59% |
406,400,000.00
-46% |
209,792,000.00
-48% |
110,600,000.00
-47% |
459,500,000.00
+315% |
-282,800,000.00
-162% |
-773,200,000.00
+173% |
-984,229,000.00
+27% |
-246,508,000.00
-75% |
124,797,000.00
-151% |
1,570,598,000.00
+1,159% |
||
| Operating Income Ratio | (-0.71%) | (0.00%) | (0.03%) | (0.03%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.01%) | (0.01%) | (0.06%) | (-0.02%) | (-0.21%) | (-0.55%) | (-0.05%) | (0.01%) | (0.10%) | ||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 6,243,000.00 | 23,028,150.00 | 19,200,000.00 | 62,700,000.00 | 43,100,000.00 | 47,400,000.00 | 70,500,000.00 | 58,600,000.00 | 116,200,000.00 | 16,000,000.00 | 25,500,000.00 | 90,336,000.00 | 151,112,000.00 | 5,129,000.00 | ||
| Interest Expenses | 2,810.00 | 5,146.00 | 92,504,881.00 | 121,829,000.00 | 8,532,820.00 | 283,600,000.00 | 388,700,000.00 | 229,600,000.00 | 232,700,000.00 | 356,600,000.00 | 248,500,000.00 | 277,500,000.00 | 191,100,000.00 | 8,200,000.00 | 12,895,000.00 | 58,020,000.00 | 79,552,000.00 | ||
| Total Other Income/Exp... | -2,810.00 | -5,146.00 | -92,504,881.00 | -121,828,670.00 | 0.00 | -280,800,000.00 | -458,600,000.00 | -204,400,000.00 | -337,700,000.00 | -837,400,000.00 | -259,900,000.00 | -982,000,000.00 | -262,600,000.00 | -21,815,000.00 | -69,706,000.00 | -280,015,000.00 | -809,730,000.00 | ||
| EBITDA | |||||||||||||||||||
| EBITDA | -1,025,305.00 | -229,942.00 | 342,167,919.00 | 325,073,000.00 | 624,042,500.00 | 805,400,000.00 | 1,202,700,000.00 | 1,085,700,000.00 | 891,800,000.00 | 738,500,000.00 | 678,700,000.00 | 172,800,000.00 | -845,200,000.00 | 41,500,000.00 | 169,830,000.00 | 784,168,000.00 | 969,293,000.00 | ||
| EBITDA ratio | (-0.65%) | (0.00%) | (0.04%) | (0.04%) | (0.02%) | (0.03%) | (0.03%) | (0.04%) | (0.04%) | (0.04%) | (0.09%) | (-0.01%) | (-0.14%) | (0.08%) | (0.06%) | (0.06%) | (0.06%) | ||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | -1,131,895.00 | -312,926.00 | 125,554,038.00 | 234,197,000.00 | 403,929,410.00 | 471,900,000.00 | 752,600,000.00 | 430,000,000.00 | 228,600,000.00 | 110,600,000.00 | 200,100,000.00 | -390,800,000.00 | -908,500,000.00 | 12,400,000.00 | 46,929,000.00 | 531,385,000.00 | 760,868,000.00 | ||
| Income Before Tax Ratio | (-0.71%) | (0.00%) | (0.01%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.01%) | (0.01%) | (0.03%) | (-0.03%) | (-0.25%) | (0.01%) | (0.01%) | (0.05%) | (0.05%) | ||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 36,797.00 | -35,050.00 | 44,153,263.00 | 78,331,000.00 | 124,462,120.00 | 166,300,000.00 | 265,900,000.00 | 155,500,000.00 | 99,300,000.00 | 41,600,000.00 | 61,300,000.00 | 23,300,000.00 | -60,000,000.00 | 24,400,000.00 | 56,147,000.00 | 112,621,000.00 | 193,272,000.00 | ||
| Net Income | |||||||||||||||||||
| Net Income | -1,168,692.00
+0% |
-277,876.00
-76% |
81,400,774.00
-29,394% |
155,866,000.00
+91% |
280,822,720.00
+80% |
305,600,000.00
+9% |
486,700,000.00
+59% |
274,600,000.00
-44% |
129,400,000.00
-53% |
68,000,000.00
-47% |
138,800,000.00
+104% |
-594,000,000.00
-528% |
-848,500,000.00
+43% |
945,764,000.00
-211% |
-9,217,000.00
-101% |
418,680,000.00
-4,642% |
567,596,000.00
+36% |
||
| Net Income Ratio | (-0.74%) | (0.00%) | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.00%) | (0.02%) | (-0.05%) | (-0.23%) | (0.53%) | (0.00%) | (0.04%) | (0.04%) | ||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | -0.31 | -0.07 | 1.14 | 2.08 | 3.27 | 3.56 | 5.67 | 3.20 | 1.51 | 0.79 | 1.62 | -6.92 | -9.89 | -0.15 | -0.11 | 4.88 | 6.61 | ||
| Diluted EPS | -0.31 | -0.07 | 1.14 | 2.08 | 3.27 | 3.56 | 5.67 | 3.20 | 1.51 | 0.79 | 1.62 | -6.92 | -9.89 | -0.15 | -0.11 | 4.88 | 6.61 | ||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 3,750,300.00 | 3,750,300.00 | 71,119,983.00 | 74,936,661.00 | 85,814,191.00 | 85,800,000.00 | 85,800,000.00 | 85,814,191.00 | 85,800,000.00 | 85,814,191.00 | 85,814,191.00 | 85,814,191.00 | 85,800,000.00 | 85,800,000.00 | 85,814,191.00 | 85,857,191.00 | 85,857,191.00 | ||
| Diluted Share Outstanding | 3,750,300.00 | 3,750,300.00 | 71,119,983.00 | 74,936,661.00 | 85,814,191.00 | 85,800,000.00 | 85,800,000.00 | 85,814,191.00 | 85,800,000.00 | 85,814,191.00 | 85,814,191.00 | 85,814,191.00 | 85,800,000.00 | 85,800,000.00 | 85,814,191.00 | 85,857,191.00 | 85,857,191.00 | ||