Home > Income Statement > FROG CELLSAT

FROG CELLSAT
Income Statement

FROG CELLSAT is part of below Screeners ↓
Best 1M Momentum Small Cap Stocks
COMMUNITY POLL
for FROG CELLSAT
Please provide your vote to see the results

FROG CELLSAT Last 5 Year Income Statement History

[Consolidated]

Mar2023Mar2022Mar2021Mar2020
INCOME :
Gross Sales ₹133 Cr₹133 Cr₹121 Cr₹87 Cr
     Sales ₹108 Cr₹111 Cr₹105 Cr₹69 Cr
     Job Work/ Contract Receipts ----
     Processing Charges / Service Income ₹25 Cr₹22 Cr₹16 Cr₹18 Cr
     Revenue from property development ----
     Other Operational Income ₹0.05 Cr₹0.03 Cr--
Less: Excise Duty ----
Net Sales ₹133 Cr₹133 Cr₹121 Cr₹87 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹0.68 Cr₹-1.67 Cr₹0.17 Cr₹0.98 Cr
Raw Material Consumed ₹68 Cr₹81 Cr₹79 Cr₹47 Cr
     Opening Raw Materials ₹24 Cr₹19 Cr₹20 Cr₹18 Cr
     Purchases Raw Materials ₹70 Cr₹87 Cr₹78 Cr₹49 Cr
     Closing Raw Materials ₹26 Cr₹24 Cr₹19 Cr₹20 Cr
     Other Direct Purchases / Brought in cost ----
     Other raw material cost ----
Power & Fuel Cost ₹0.25 Cr₹0.20 Cr₹0.20 Cr₹0.26 Cr
     Electricity & Power ₹0.25 Cr₹0.20 Cr₹0.20 Cr₹0.26 Cr
     Oil, Fuel & Natural gas ----
     Coals etc ----
     Other power & fuel ----
Employee Cost ₹14 Cr₹6.33 Cr₹7.81 Cr₹14 Cr
     Salaries, Wages & Bonus ₹13 Cr₹5.97 Cr₹7.13 Cr₹13 Cr
     Contributions to EPF & Pension Funds ₹0.50 Cr₹0.28 Cr₹0.27 Cr₹0.67 Cr
     Workmen and Staff Welfare Expenses ₹0.17 Cr₹0.09 Cr₹0.21 Cr₹0.17 Cr
     Other Employees Cost --₹0.21 Cr₹0.25 Cr
Other Manufacturing Expenses ₹17 Cr₹16 Cr₹17 Cr₹11 Cr
     Sub-contracted / Out sourced services ₹1.88 Cr₹1.21 Cr₹0.62 Cr₹0.32 Cr
     Processing Charges ₹14 Cr₹14 Cr₹14 Cr₹10 Cr
     Repairs and Maintenance ₹0.56 Cr₹0.21 Cr₹0.22 Cr₹0.42 Cr
     Packing Material Consumed ----
     Other Mfg Exp ₹0.45 Cr₹0.13 Cr₹2.30 Cr₹0.12 Cr
General and Administration Expenses ₹6.29 Cr₹4.09 Cr₹2.28 Cr₹4.09 Cr
     Rent , Rates & Taxes ₹2.07 Cr₹1.41 Cr₹0.58 Cr₹0.40 Cr
     Insurance ₹0.22 Cr₹0.26 Cr₹0.27 Cr₹0.21 Cr
     Printing and stationery ₹0.05 Cr₹0.04 Cr₹0.04 Cr₹0.05 Cr
     Professional and legal fees ₹1.84 Cr₹1.31 Cr₹0.68 Cr₹0.48 Cr
     Traveling and conveyance ₹1.66 Cr₹0.53 Cr₹0.62 Cr₹2.75 Cr
     Other Administration ₹2.12 Cr₹1.06 Cr₹0.72 Cr₹2.96 Cr
Selling and Distribution Expenses ₹3.46 Cr₹5.62 Cr₹2.00 Cr₹2.09 Cr
     Advertisement & Sales Promotion ₹0.08 Cr₹0.18 Cr₹0.06 Cr₹0.12 Cr
     Sales Commissions & Incentives ₹0.00 Cr₹0.13 Cr--
     Freight and Forwarding ₹3.38 Cr₹5.31 Cr₹1.94 Cr₹1.96 Cr
     Handling and Clearing Charges ----
     Other Selling Expenses ----
Miscellaneous Expenses ₹1.95 Cr₹1.55 Cr₹2.19 Cr₹1.62 Cr
     Bad debts /advances written off ---₹0.08 Cr
     Provision for doubtful debts ₹0.77 Cr₹0.38 Cr₹0.38 Cr₹0.38 Cr
     Losson disposal of fixed assets(net) --₹0.75 Cr-
     Losson foreign exchange fluctuations ₹0.44 Cr₹0.12 Cr-₹0.37 Cr
     Losson sale of non-trade current investments ₹0.04 Cr₹0.16 Cr₹0.02 Cr₹0.09 Cr
     Other Miscellaneous Expenses ₹0.70 Cr₹0.89 Cr₹1.05 Cr₹0.72 Cr
Less: Expenses Capitalised ----
Total Expenditure ₹111 Cr₹113 Cr₹111 Cr₹81 Cr
Operating Profit (Excl OI) ₹22 Cr₹20 Cr₹10 Cr₹6.33 Cr
Other Income ₹3.24 Cr₹2.94 Cr₹8.48 Cr₹1.49 Cr
     Interest Received ₹0.97 Cr₹0.90 Cr₹0.77 Cr₹0.47 Cr
     Dividend Received -₹0.00 Cr₹0.01 Cr₹0.00 Cr
     Profit on sale of Fixed Assets --₹6.09 Cr-
     Profits on sale of Investments -₹0.29 Cr₹0.24 Cr₹0.01 Cr
     Provision Written Back ₹0.10 Cr₹0.73 Cr₹0.02 Cr₹0.22 Cr
     Foreign Exchange Gains --₹0.86 Cr-
     Others ₹2.17 Cr₹1.02 Cr₹0.49 Cr₹0.79 Cr
Operating Profit ₹25 Cr₹23 Cr₹19 Cr₹7.82 Cr
Interest ₹0.57 Cr₹0.63 Cr₹1.23 Cr₹2.15 Cr
     InterestonDebenture / Bonds ----
     Interest on Term Loan ₹0.36 Cr₹0.49 Cr₹1.05 Cr₹0.69 Cr
     Intereston Fixed deposits ----
     Bank Charges etc ₹0.07 Cr₹0.08 Cr₹0.05 Cr₹0.11 Cr
     Other Interest ₹0.14 Cr₹0.06 Cr₹0.13 Cr₹1.35 Cr
PBDT ₹25 Cr₹22 Cr₹18 Cr₹5.67 Cr
Depreciation ₹1.61 Cr₹1.36 Cr₹1.77 Cr₹2.95 Cr
Profit Before Taxation & Exceptional Items ₹23 Cr₹21 Cr₹16 Cr₹2.72 Cr
Exceptional Income / Expenses ₹-2.52 Cr---
Profit Before Tax ₹21 Cr₹21 Cr₹16 Cr₹2.72 Cr
Provision for Tax ₹5.42 Cr₹6.14 Cr₹1.63 Cr₹1.33 Cr
     Current Income Tax ₹6.70 Cr₹6.15 Cr₹1.92 Cr₹0.58 Cr
     Deferred Tax ₹-1.29 Cr₹-1.45 Cr₹-0.29 Cr₹1.13 Cr
     Other taxes -₹1.44 Cr-₹-0.38 Cr
Profit After Tax ₹15 Cr₹15 Cr₹14 Cr₹1.39 Cr
Extra items ----
Minority Interest ----
Share of Associate ----
Other Consolidated Items ----
Consolidated Net Profit ₹15 Cr₹15 Cr₹14 Cr₹1.39 Cr
Adjustments to PAT ----
Profit Balance B/F ₹69 Cr₹59 Cr₹45 Cr₹44 Cr
Appropriations ₹84 Cr₹74 Cr₹60 Cr₹45 Cr
     General Reserves ----
     Proposed Equity Dividend ----
     Corporate dividend tax ----
     Other Appropriation ₹21 Cr₹-0.05 Cr--
Equity Dividend % -₹10,000.00--
Earnings Per Share ₹9.81₹2,949.24₹2,851.52₹278.24
Adjusted EPS ₹9.81₹13.05₹12.62₹1.23

Compare Income Statement of peers of FROG CELLSAT

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
FROG CELLSAT ₹278.9 Cr 6.5% 11.7% -11.1% Stock Analytics
ITI ₹28,130.0 Cr 4.7% 12.1% 213.1% Stock Analytics
BLACK BOX ₹4,250.2 Cr -1.3% 8.1% 78.5% Stock Analytics
AVANTEL ₹2,869.1 Cr 5.5% 15.2% 240.3% Stock Analytics
ADC INDIA COMMUNICATIONS ₹553.6 Cr -4% 34.2% 55.8% Stock Analytics
VALIANT COMMUNICATIONS ₹416.8 Cr 4% 41.6% 250.7% Stock Analytics


FROG CELLSAT Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
FROG CELLSAT

6.5%

11.7%

-11.1%

SENSEX

0.9%

1.5%

23.6%


You may also like the below Video Courses