OPTIEMUSTelecom - Equipment & Accessories
Optiemus Infracom Ltd — Profit & Loss Statement
₹312.50
-5.80%
Optiemus Infracom Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | 0.00 | 0.00 | -7.32 Cr | -5.21 Cr | — |
| Tax Rate For Calcs | 0.17 | 0.25 | 0.21 | 0.30 | — |
| Normalized EBITDA | 129.09 Cr | 101.69 Cr | 106.50 Cr | 33.46 Cr | — |
| Total Unusual Items | 0.00 | 0.00 | -34.56 Cr | -17.38 Cr | — |
| Total Unusual Items Excluding Goodwill | 0.00 | 0.00 | -34.56 Cr | -17.38 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 63.33 Cr | 56.76 Cr | 41.87 Cr | -0.92 Cr | — |
| Reconciled Depreciation | 22.38 Cr | 17.65 Cr | 12.97 Cr | 6.31 Cr | — |
| Reconciled Cost Of Revenue | 1.66K Cr | 1.30K Cr | 1.05K Cr | 453.46 Cr | — |
| EBITDA | 129.09 Cr | 101.69 Cr | 71.93 Cr | 16.09 Cr | — |
| EBIT | 106.71 Cr | 84.04 Cr | 58.97 Cr | 9.78 Cr | — |
| Net Interest Income | -30.03 Cr | -7.96 Cr | 9.18 Cr | 3.94 Cr | — |
| Interest Expense | 30.03 Cr | 7.96 Cr | 5.84 Cr | 5.09 Cr | — |
| Normalized Income | 63.33 Cr | 56.76 Cr | 69.11 Cr | 11.24 Cr | — |
| Net Income From Continuing And Discontinued Operation | 63.33 Cr | 56.76 Cr | 41.87 Cr | -0.92 Cr | — |
| Total Expenses | 1.80K Cr | 1.47K Cr | 1.09K Cr | 471.99 Cr | — |
| Diluted Average Shares | 8.64 Cr | 8.57 Cr | 8.59 Cr | 8.58 Cr | 8.58 Cr |
| Basic Average Shares | 8.59 Cr | 8.57 Cr | 8.59 Cr | 8.58 Cr | 8.58 Cr |
| Diluted EPS | 7.33 | 6.62 | 4.88 | -0.10 | 11.01 |
| Basic EPS | 7.37 | 6.62 | 4.88 | -0.10 | 11.01 |
| Diluted NI Availto Com Stockholders | 63.33 Cr | 56.76 Cr | 41.87 Cr | -0.92 Cr | — |
| Net Income Common Stockholders | 63.33 Cr | 56.76 Cr | 41.87 Cr | -0.92 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 63.33 Cr | 56.76 Cr | 41.87 Cr | -0.92 Cr | — |
| Net Income Including Noncontrolling Interests | 63.33 Cr | 56.76 Cr | 41.87 Cr | -0.92 Cr | — |
| Net Income Continuous Operations | 63.33 Cr | 56.76 Cr | 41.87 Cr | -0.92 Cr | — |
| Tax Provision | 13.35 Cr | 19.33 Cr | 11.26 Cr | 5.61 Cr | — |
| Pretax Income | 76.68 Cr | 76.09 Cr | 53.13 Cr | 4.69 Cr | — |
| Other Non Operating Income Expenses | 17.28 Cr | 18.42 Cr | 27.52 Cr | 26.85 Cr | — |
| Special Income Charges | 0.00 | 0.00 | -43.70 Cr | -17.40 Cr | — |
| Net Non Operating Interest Income Expense | -30.03 Cr | -7.96 Cr | 9.18 Cr | 3.94 Cr | — |
| Interest Expense Non Operating | 30.03 Cr | 7.96 Cr | 5.84 Cr | 5.09 Cr | — |
| Operating Income | 86.09 Cr | 61.05 Cr | 55.95 Cr | -7.25 Cr | — |
| Operating Expense | 148.12 Cr | 169.16 Cr | 39.92 Cr | 18.53 Cr | — |
| Other Operating Expenses | 64.91 Cr | 81.48 Cr | 8.56 Cr | 3.66 Cr | — |
| Depreciation And Amortization In Income Statement | 22.38 Cr | 17.65 Cr | 12.97 Cr | 6.31 Cr | — |
| Depreciation Income Statement | 22.38 Cr | 17.65 Cr | 12.95 Cr | 6.29 Cr | — |
| Gross Profit | 234.21 Cr | 230.21 Cr | 95.87 Cr | 11.28 Cr | — |
| Cost Of Revenue | 1.66K Cr | 1.30K Cr | 1.05K Cr | 453.46 Cr | — |
| Total Revenue | 1.89K Cr | 1.53K Cr | 1.14K Cr | 464.74 Cr | — |
| Operating Revenue | 1.89K Cr | 1.53K Cr | 1.14K Cr | 464.74 Cr | — |
| Interest Income | — | 0.51 Cr | 15.02 Cr | 9.03 Cr | 2.56 Cr |
| Rent Expense Supplemental | — | 1.73 Cr | 1.28 Cr | 2.81 Cr | 0.75 Cr |
| Other Special Charges | — | 0.27 Cr | -0.10 Cr | — | -58.72 Cr |
| Write Off | — | 39.39 Cr | 43.80 Cr | 17.40 Cr | 66.84 Cr |
| Total Other Finance Cost | — | 6.70 Cr | 0.03 Cr | 44000.00 | 53000.00 |
| Interest Income Non Operating | — | 0.51 Cr | 15.02 Cr | 9.03 Cr | 2.56 Cr |
| Amortization | — | 0.03 Cr | 0.01 Cr | 0.01 Cr | 0.08 Cr |
| Research And Development | — | 2.21 Cr | 0.00 | — | — |
| Selling General And Administration | — | 7.12 Cr | 8.17 Cr | 3.88 Cr | 5.42 Cr |
| Selling And Marketing Expense | — | 0.51 Cr | 0.48 Cr | 0.58 Cr | 0.48 Cr |
| General And Administrative Expense | — | 6.60 Cr | 7.69 Cr | 3.29 Cr | 4.94 Cr |
| Rent And Landing Fees | — | 1.73 Cr | 1.28 Cr | 2.81 Cr | 0.75 Cr |
| Net Income Discontinuous Operations | — | — | — | 0.00 | 95.78 Cr |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Optiemus Infracom Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.