FROG CELLSAT
|
FROG CELLSAT Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹158 Cr | ₹135 Cr | ₹133 Cr | ₹121 Cr | ₹87 Cr |
| Sales | ₹125 Cr | ₹108 Cr | ₹111 Cr | ₹105 Cr | ₹69 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹30 Cr | ₹25 Cr | ₹22 Cr | ₹16 Cr | ₹18 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹2.75 Cr | ₹2.20 Cr | ₹0.03 Cr | - | - |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹158 Cr | ₹135 Cr | ₹133 Cr | ₹121 Cr | ₹87 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-0.21 Cr | ₹0.68 Cr | ₹-1.67 Cr | ₹0.17 Cr | ₹0.98 Cr |
| Raw Material Consumed | ₹89 Cr | ₹68 Cr | ₹81 Cr | ₹79 Cr | ₹47 Cr |
| Opening Raw Materials | ₹26 Cr | ₹24 Cr | ₹19 Cr | ₹20 Cr | ₹18 Cr |
| Purchases Raw Materials | ₹91 Cr | ₹70 Cr | ₹87 Cr | ₹78 Cr | ₹49 Cr |
| Closing Raw Materials | ₹28 Cr | ₹26 Cr | ₹24 Cr | ₹19 Cr | ₹20 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹0.67 Cr | ₹0.25 Cr | ₹0.20 Cr | ₹0.20 Cr | ₹0.26 Cr |
| Electricity & Power | ₹0.67 Cr | ₹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 | ₹14 Cr | ₹6.33 Cr | ₹7.81 Cr | ₹14 Cr |
| Salaries, Wages & Bonus | ₹12 Cr | ₹13 Cr | ₹5.97 Cr | ₹7.13 Cr | ₹13 Cr |
| Contributions to EPF & Pension Funds | ₹0.57 Cr | ₹0.50 Cr | ₹0.28 Cr | ₹0.27 Cr | ₹0.67 Cr |
| Workmen and Staff Welfare Expenses | ₹0.13 Cr | ₹0.17 Cr | ₹0.09 Cr | ₹0.21 Cr | ₹0.17 Cr |
| Other Employees Cost | ₹0.80 Cr | - | - | ₹0.21 Cr | ₹0.25 Cr |
| Other Manufacturing Expenses | ₹21 Cr | ₹17 Cr | ₹16 Cr | ₹17 Cr | ₹11 Cr |
| Sub-contracted / Out sourced services | ₹2.32 Cr | ₹1.88 Cr | ₹1.21 Cr | ₹0.62 Cr | ₹0.32 Cr |
| Processing Charges | ₹18 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹10 Cr |
| Repairs and Maintenance | ₹0.81 Cr | ₹0.56 Cr | ₹0.21 Cr | ₹0.22 Cr | ₹0.42 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹0.09 Cr | ₹0.45 Cr | ₹0.13 Cr | ₹2.30 Cr | ₹0.12 Cr |
| General and Administration Expenses | ₹6.80 Cr | ₹6.29 Cr | ₹4.09 Cr | ₹2.28 Cr | ₹4.09 Cr |
| Rent , Rates & Taxes | ₹1.25 Cr | ₹2.07 Cr | ₹1.41 Cr | ₹0.58 Cr | ₹0.40 Cr |
| Insurance | ₹0.36 Cr | ₹0.22 Cr | ₹0.26 Cr | ₹0.27 Cr | ₹0.21 Cr |
| Printing and stationery | ₹0.07 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.05 Cr |
| Professional and legal fees | ₹2.14 Cr | ₹1.84 Cr | ₹1.31 Cr | ₹0.68 Cr | ₹0.48 Cr |
| Traveling and conveyance | ₹2.19 Cr | ₹1.66 Cr | ₹0.53 Cr | ₹0.62 Cr | ₹2.75 Cr |
| Other Administration | ₹0.79 Cr | ₹0.46 Cr | ₹0.53 Cr | ₹0.10 Cr | ₹0.20 Cr |
| Selling and Distribution Expenses | ₹4.89 Cr | ₹3.46 Cr | ₹5.62 Cr | ₹2.00 Cr | ₹2.09 Cr |
| Advertisement & Sales Promotion | ₹0.06 Cr | ₹0.08 Cr | ₹0.18 Cr | ₹0.06 Cr | ₹0.12 Cr |
| Sales Commissions & Incentives | - | ₹0.00 Cr | ₹0.13 Cr | - | - |
| Freight and Forwarding | ₹4.83 Cr | ₹3.38 Cr | ₹5.31 Cr | ₹1.94 Cr | ₹1.96 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.00 Cr | - | - | - | - |
| Miscellaneous Expenses | ₹1.04 Cr | ₹1.95 Cr | ₹1.55 Cr | ₹2.19 Cr | ₹1.62 Cr |
| Bad debts /advances written off | - | - | - | - | ₹0.08 Cr |
| Provision for doubtful debts | ₹0.22 Cr | ₹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 | ₹0.82 Cr | ₹0.70 Cr | ₹0.89 Cr | ₹1.05 Cr | ₹0.72 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹137 Cr | ₹111 Cr | ₹113 Cr | ₹111 Cr | ₹81 Cr |
| Operating Profit (Excl OI) | ₹20 Cr | ₹24 Cr | ₹20 Cr | ₹10 Cr | ₹6.33 Cr |
| Other Income | ₹3.19 Cr | ₹1.09 Cr | ₹2.94 Cr | ₹8.48 Cr | ₹1.49 Cr |
| Interest Received | ₹0.36 Cr | ₹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 | ₹2.28 Cr | - | - | ₹6.09 Cr | - |
| Profits on sale of Investments | - | - | ₹0.29 Cr | ₹0.24 Cr | ₹0.01 Cr |
| Provision Written Back | ₹0.10 Cr | ₹0.10 Cr | ₹0.73 Cr | ₹0.02 Cr | ₹0.22 Cr |
| Foreign Exchange Gains | ₹0.45 Cr | - | - | ₹0.86 Cr | - |
| Others | ₹0.01 Cr | ₹0.02 Cr | ₹1.02 Cr | ₹0.49 Cr | ₹0.79 Cr |
| Operating Profit | ₹24 Cr | ₹25 Cr | ₹23 Cr | ₹19 Cr | ₹7.82 Cr |
| Interest | ₹0.48 Cr | ₹0.57 Cr | ₹0.63 Cr | ₹1.23 Cr | ₹2.15 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹0.40 Cr | ₹0.36 Cr | ₹0.49 Cr | ₹1.05 Cr | ₹0.69 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.07 Cr | ₹0.07 Cr | ₹0.08 Cr | ₹0.05 Cr | ₹0.11 Cr |
| Other Interest | ₹0.00 Cr | ₹0.14 Cr | ₹0.06 Cr | ₹0.13 Cr | ₹1.35 Cr |
| PBDT | ₹23 Cr | ₹25 Cr | ₹22 Cr | ₹18 Cr | ₹5.67 Cr |
| Depreciation | ₹3.11 Cr | ₹1.61 Cr | ₹1.36 Cr | ₹1.77 Cr | ₹2.95 Cr |
| Profit Before Taxation & Exceptional Items | ₹20 Cr | ₹23 Cr | ₹21 Cr | ₹16 Cr | ₹2.72 Cr |
| Exceptional Income / Expenses | ₹0.07 Cr | ₹-2.52 Cr | - | - | - |
| Profit Before Tax | ₹20 Cr | ₹21 Cr | ₹21 Cr | ₹16 Cr | ₹2.72 Cr |
| Provision for Tax | ₹4.56 Cr | ₹5.42 Cr | ₹6.14 Cr | ₹1.63 Cr | ₹1.33 Cr |
| Current Income Tax | ₹3.01 Cr | ₹6.70 Cr | ₹6.15 Cr | ₹1.92 Cr | ₹0.58 Cr |
| Deferred Tax | ₹1.68 Cr | ₹-1.29 Cr | ₹-1.45 Cr | ₹-0.29 Cr | ₹1.13 Cr |
| Other taxes | ₹-0.13 Cr | - | ₹1.44 Cr | - | ₹-0.38 Cr |
| Profit After Tax | ₹16 Cr | ₹15 Cr | ₹15 Cr | ₹14 Cr | ₹1.39 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹16 Cr | ₹15 Cr | ₹15 Cr | ₹14 Cr | ₹1.39 Cr |
| Adjustments to PAT | ₹0.00 Cr | - | - | - | - |
| Profit Balance B/F | ₹63 Cr | ₹69 Cr | ₹59 Cr | ₹45 Cr | ₹44 Cr |
| Appropriations | ₹79 Cr | ₹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 | ₹10.05 | ₹9.81 | ₹2,949.24 | ₹2,851.52 | ₹278.24 |
| Adjusted EPS | ₹10.05 | ₹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 | ₹256.8 Cr | -2% | -25.5% | -48.3% | Stock Analytics | |
| ITI | ₹29,379.1 Cr | -3.4% | -8.4% | 5.2% | Stock Analytics | |
| BLACK BOX | ₹9,063.2 Cr | -4.5% | -0.6% | -3.9% | Stock Analytics | |
| TEJAS NETWORKS | ₹9,023.8 Cr | -2.1% | -5.6% | -59.7% | Stock Analytics | |
| AVANTEL | ₹4,222.3 Cr | -2.8% | -8.7% | 14.3% | Stock Analytics | |
| ADC INDIA COMMUNICATIONS | ₹623.7 Cr | 1.7% | -12.1% | -20.1% | Stock Analytics | |
FROG CELLSAT Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| FROG CELLSAT | -2% |
-25.5% |
-48.3% |
| SENSEX | 1.4% |
2% |
10.2% |
You may also like the below Video Courses