OnMobile Global Limited
NSE:ONMOBILE.NS
77.3 (INR) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash & Cash Equivalents
| 636.69 | 770.23 | 727.83 | 918.44 | 895.13 | 794.13 | 1,799.63 | 2,130.98 | 2,281.34 | 1,995.58 | 833.94 | 1,671.37 | 2,013.69 | 912.32 | 1,883.09 | 2,855.11 | 1,458.84 | 211.605 | 34.33 | 10.6 |
Short Term Investments
| 38.21 | 742.38 | 617.95 | 1,141.71 | 1,554.94 | 1,916.5 | 1,203.3 | 1,645.89 | 927.34 | 717.87 | 406.42 | 337.3 | 221.03 | 1,503.93 | 2,119.77 | 1,685.71 | 947.357 | 479.052 | 31.67 | 41.22 |
Cash and Short Term Investments
| 636.69 | 1,512.61 | 1,345.78 | 2,060.15 | 2,450.07 | 2,710.63 | 3,002.93 | 3,776.87 | 3,208.68 | 2,713.45 | 1,240.36 | 2,008.67 | 2,234.72 | 2,416.25 | 4,002.86 | 4,540.82 | 2,406.196 | 690.658 | 66 | 51.82 |
Net Receivables
| 0 | 1,984.45 | 2,181.36 | 2,067.91 | 2,406.62 | 2,295.51 | 2,357.45 | 2,357.21 | 2,900.72 | 3,014.53 | 0 | 3,455.35 | 2,809.55 | 2,607.35 | 1,946.73 | 1,696.79 | 0 | 0 | 356.48 | 171.32 |
Inventory
| 0 | 0 | -300.23 | -791.72 | -1,149.64 | -1,916.5 | 58.23 | 18.06 | -927.34 | 5.39 | 5.17 | 0 | 19.8 | 25.28 | 0 | 0 | 10.606 | 0 | 187.59 | 79.07 |
Other Current Assets
| 2,040.85 | 2,551.4 | 2,711.45 | 2,602.82 | 576.65 | 352.83 | 232.28 | 502.12 | 2,620.25 | 556.83 | 1,076.98 | 4,330.02 | 874.83 | 1,007.82 | 1,787.02 | 1,456.53 | 12.537 | 544.662 | 220.39 | 82.69 |
Total Current Assets
| 2,712.39 | 3,410.99 | 4,057.23 | 4,662.97 | 5,507.55 | 5,506.18 | 5,699.58 | 5,973.18 | 6,761.48 | 6,315.39 | 5,255.29 | 6,338.69 | 5,938.9 | 4,701.54 | 5,717.33 | 6,008.43 | 3,419.065 | 1,235.319 | 642.87 | 305.83 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 192.65 | 245.88 | 255.05 | 244.95 | 322.01 | 213.74 | 346 | 439.57 | 473.35 | 630.27 | 912.86 | 1,022.68 | 1,111.54 | 1,105.03 | 918.97 | 932 | 853.612 | 297.629 | 213.01 | 128.49 |
Goodwill
| 636.08 | 641.88 | 656.58 | 596.7 | 533.59 | 762.74 | 0 | 0 | 32.34 | 25.52 | 1,366.61 | 2,046.26 | 2,046.26 | 2,046.26 | 2,046.26 | 2,107.82 | 1,367.93 | 204.81 | 0 | 0 |
Intangible Assets
| 2,187.02 | 1,578.21 | 815.58 | 351.25 | 168.32 | 223.69 | 228.53 | 290.23 | 648.81 | 1,861.99 | 2,872.78 | 2,507.49 | 2,513.03 | 2,815.76 | 2,467.94 | 115.01 | 55.116 | 37.444 | 0 | 0 |
Goodwill and Intangible Assets
| 2,823.1 | 2,220.09 | 1,472.16 | 947.95 | 701.91 | 986.43 | 228.53 | 290.23 | 681.15 | 1,887.51 | 4,239.39 | 4,553.75 | 4,559.29 | 4,862.02 | 4,514.2 | 2,222.83 | 1,423.046 | 242.254 | 0 | 0 |
Long Term Investments
| 675.27 | 667.1 | 654.65 | 615.54 | 278.72 | 1,334.07 | -1,203.28 | -1,645.87 | -927.32 | -717.85 | -406.4 | -4,553.75 | -14.09 | -962.11 | -1,442.65 | -1,599.01 | 2,246.344 | 539.1 | 0 | 0 |
Tax Assets
| 459.42 | 524.43 | 492.86 | 570.39 | 620.59 | 522.37 | 439.05 | 378.4 | 228.81 | 210.6 | 121.03 | 31.26 | 0.61 | 0.31 | 0.23 | 0.95 | 947.357 | 0 | 0 | 0 |
Other Non-Current Assets
| 1,991.97 | 2,003.04 | 2,176.48 | 2,020.71 | 1,426.69 | 162.84 | 2,633.24 | 2,975.65 | 2,377.11 | 2,072.3 | 1,868.14 | 5,625.44 | 815.76 | 1,503.93 | 2,119.77 | 1,685.71 | -0 | 479.052 | 0 | 0 |
Total Non-Current Assets
| 6,142.41 | 5,660.54 | 5,051.2 | 4,399.54 | 3,349.92 | 3,219.45 | 2,443.54 | 2,437.98 | 2,833.1 | 4,082.83 | 6,735.02 | 6,679.38 | 6,473.11 | 6,509.18 | 6,110.52 | 3,242.48 | 5,470.358 | 1,558.037 | 213.01 | 128.49 |
Total Assets
| 8,854.8 | 9,071.53 | 9,108.43 | 9,062.51 | 8,857.47 | 8,725.63 | 8,143.12 | 8,411.16 | 9,594.58 | 10,398.22 | 11,990.31 | 13,018.07 | 12,412.01 | 11,210.72 | 11,827.85 | 9,250.91 | 8,889.424 | 2,793.356 | 855.88 | 434.32 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 1,679.32 | 1,801.06 | 1,710.29 | 1,861.82 | 2,241.89 | 2,116.65 | 1,879.55 | 2,114.05 | 2,379.75 | 2,271.53 | 2,013.78 | 1,719.07 | 1,578.52 | 1,319.5 | 1,032.22 | 845.18 | 647.51 | 244.447 | 78.78 | 87.22 |
Short Term Debt
| 151.19 | 110.18 | 54.93 | 15.01 | -367.38 | 0 | 0 | 0 | 195.59 | 0 | 433.67 | 488.27 | 817.34 | 0 | 0 | 0 | 0 | 0 | 0 | 21.09 |
Tax Payables
| 93.27 | 14.81 | 254.08 | 308 | 267.46 | 102.03 | 96.91 | 109.63 | 303.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 211.98 | 89.4 |
Deferred Revenue
| 0 | 116.07 | 512.28 | 506.23 | 321.35 | 51.03 | 65.16 | 87.29 | 95.28 | -276.73 | 410.68 | 1,149 | 491.65 | 0 | 0 | 0 | 0 | 0 | 0 | 89.4 |
Other Current Liabilities
| 299.18 | 397.09 | 366.09 | 418.33 | -139.66 | 522.61 | 299.85 | 499.33 | 537.37 | 1,337.29 | 924.72 | 389.27 | 937.43 | 715.63 | 1,498.76 | 1,172.84 | 1,813.068 | 478.406 | 93.12 | -63.56 |
Total Current Liabilities
| 2,222.96 | 2,323.14 | 2,385.39 | 2,603.16 | 2,728.5 | 2,792.32 | 2,341.47 | 2,723.01 | 3,511.29 | 3,608.82 | 3,782.85 | 3,745.61 | 3,333.29 | 2,035.13 | 2,530.98 | 2,018.02 | 2,460.578 | 722.853 | 383.88 | 223.55 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 16.2 | 16.2 | 54.83 | 61.67 | 106.87 | 0 | 0 | 0 | 0 | 184.55 | 443.02 | 2.6 | 5.39 | 14.28 | 86.86 | 46.39 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 9.2 | 9.07 | 9.04 | 1.09 | 7.31 | 1.36 | 1.08 | 1.08 | 1.17 | 1.43 | 7.39 | 32.26 | 75.89 | 78.41 | 93.69 | 68.14 | 39.253 | 29.861 | 23.38 | 11.3 |
Other Non-Current Liabilities
| 109.77 | 176.98 | 131.29 | 135.55 | 114.51 | 274.03 | 37.55 | 51.67 | 43.93 | 34.67 | 87.54 | 147.4 | 143.37 | 576.96 | 1,773.44 | 128.57 | 278.637 | 0 | 2.72 | 1.38 |
Total Non-Current Liabilities
| 135.17 | 202.25 | 195.16 | 198.31 | 228.69 | 275.39 | 38.63 | 52.75 | 45.1 | 220.65 | 537.95 | 182.26 | 224.65 | 853.22 | 1,900.95 | 243.1 | 317.889 | 29.861 | 26.1 | 12.68 |
Total Liabilities
| 2,358.13 | 2,525.39 | 2,580.55 | 2,801.47 | 2,957.19 | 3,067.71 | 2,380.1 | 2,775.76 | 3,556.39 | 3,829.47 | 4,320.8 | 3,927.87 | 3,557.94 | 2,888.35 | 4,431.93 | 2,261.12 | 2,778.467 | 752.714 | 409.98 | 236.23 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 8,653.41 | 8,452.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.87 | 12.87 |
Common Stock
| 1,062.14 | 1,060.15 | 1,056.02 | 1,044.96 | 1,056.96 | 1,056.96 | 1,055.71 | 1,043.5 | 1,081.11 | 1,092.2 | 1,142.36 | 1,141.53 | 1,150.03 | 589.55 | 585.17 | 578.33 | 574.061 | 36.538 | 10 | 10 |
Retained Earnings
| 2,548.33 | 2,394.3 | 2,485.27 | 2,318.65 | 2,021.09 | 1,936.39 | 1,938.66 | 2,009.2 | 2,093.35 | 2,415.02 | 2,935.41 | 4,454.54 | 4,196.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 438.21 | 649.06 | 555.23 | 513.14 | -2,739.93 | -2,781.11 | -2,909.46 | -2,753.72 | -3,107.32 | -3,168.66 | -2,930.02 | -2,527.21 | -2,102.68 | -1,607.21 | -1,178.12 | -811.34 | -394.149 | -170.623 | 423.03 | 175.22 |
Other Total Stockholders Equity
| 2,447.99 | 2,442.63 | 2,431.36 | 2,384.29 | 6,619.12 | 2,403.49 | 2,399.26 | 2,355.13 | 2,655.22 | 2,970.24 | 3,591.74 | 3,493.13 | 3,507.98 | 4,224.52 | 4,209.1 | 4,181.65 | 5,536.897 | 1,990.24 | 0 | 0 |
Total Shareholders Equity
| 6,496.67 | 6,546.14 | 6,527.88 | 6,261.04 | 5,900.28 | 5,657.92 | 5,763.02 | 5,635.4 | 6,038.19 | 6,568.75 | 7,669.51 | 9,090.2 | 8,854.07 | 8,322.37 | 7,395.92 | 6,989.79 | 6,110.957 | 2,026.778 | 445.9 | 198.09 |
Total Equity
| 6,496.67 | 6,546.14 | 6,527.88 | 6,261.04 | 5,900.28 | 5,657.92 | 5,763.02 | 5,635.4 | 6,038.19 | 6,568.75 | 7,669.51 | 9,090.2 | 8,854.07 | 8,322.37 | 7,395.92 | 6,989.79 | 6,110.957 | 2,040.642 | 445.9 | 198.09 |
Total Liabilities & Shareholders Equity
| 8,854.8 | 9,071.53 | 9,108.43 | 9,062.51 | 8,857.47 | 8,725.63 | 8,143.12 | 8,411.16 | 9,594.58 | 10,398.22 | 11,990.31 | 13,018.07 | 12,412.01 | 11,210.72 | 11,827.85 | 9,250.91 | 8,889.424 | 2,793.356 | 855.88 | 434.32 |