Home > Income Statement > FROG INNOVATIONS

FROG INNOVATIONS
Income Statement

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

FROG INNOVATIONS Last 5 Year Income Statement History

[Consolidated]

Mar2026Mar2025Mar2024Mar2023Mar2022
INCOME :
Gross Sales ₹219 Cr₹158 Cr₹135 Cr₹133 Cr₹121 Cr
     Sales ₹184 Cr₹125 Cr₹108 Cr₹111 Cr₹105 Cr
     Job Work/ Contract Receipts -----
     Processing Charges / Service Income ₹30 Cr₹30 Cr₹25 Cr₹22 Cr₹16 Cr
     Revenue from property development -----
     Other Operational Income ₹5.70 Cr₹2.75 Cr₹2.20 Cr₹0.03 Cr-
Less: Excise Duty -----
Net Sales ₹219 Cr₹158 Cr₹135 Cr₹133 Cr₹121 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹0.34 Cr₹-0.21 Cr₹0.68 Cr₹-1.67 Cr₹0.17 Cr
Raw Material Consumed ₹121 Cr₹89 Cr₹68 Cr₹81 Cr₹79 Cr
     Opening Raw Materials ₹28 Cr₹26 Cr₹24 Cr₹19 Cr₹20 Cr
     Purchases Raw Materials ₹130 Cr₹91 Cr₹70 Cr₹87 Cr₹78 Cr
     Closing Raw Materials ₹36 Cr₹28 Cr₹26 Cr₹24 Cr₹19 Cr
     Other Direct Purchases / Brought in cost -----
     Other raw material cost -----
Power & Fuel Cost ₹0.75 Cr₹0.67 Cr₹0.25 Cr₹0.20 Cr₹0.20 Cr
     Electricity & Power ₹0.75 Cr₹0.67 Cr₹0.25 Cr₹0.20 Cr₹0.20 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹19 Cr₹14 Cr₹14 Cr₹6.33 Cr₹7.81 Cr
     Salaries, Wages & Bonus ₹15 Cr₹12 Cr₹13 Cr₹5.97 Cr₹7.13 Cr
     Contributions to EPF & Pension Funds ₹0.65 Cr₹0.57 Cr₹0.50 Cr₹0.28 Cr₹0.27 Cr
     Workmen and Staff Welfare Expenses ₹0.07 Cr₹0.13 Cr₹0.17 Cr₹0.09 Cr₹0.21 Cr
     Other Employees Cost ₹2.44 Cr₹0.80 Cr--₹0.21 Cr
Other Manufacturing Expenses ₹26 Cr₹21 Cr₹17 Cr₹16 Cr₹17 Cr
     Sub-contracted / Out sourced services ₹2.33 Cr₹2.32 Cr₹1.88 Cr₹1.21 Cr₹0.62 Cr
     Processing Charges ₹22 Cr₹18 Cr₹14 Cr₹14 Cr₹14 Cr
     Repairs and Maintenance ₹0.94 Cr₹0.81 Cr₹0.56 Cr₹0.21 Cr₹0.22 Cr
     Packing Material Consumed -----
     Other Mfg Exp ₹0.28 Cr₹0.09 Cr₹0.45 Cr₹0.13 Cr₹2.30 Cr
General and Administration Expenses ₹7.14 Cr₹6.80 Cr₹6.29 Cr₹4.09 Cr₹2.28 Cr
     Rent , Rates & Taxes ₹0.98 Cr₹1.25 Cr₹2.07 Cr₹1.41 Cr₹0.58 Cr
     Insurance ₹0.52 Cr₹0.36 Cr₹0.22 Cr₹0.26 Cr₹0.27 Cr
     Printing and stationery ₹0.07 Cr₹0.07 Cr₹0.05 Cr₹0.04 Cr₹0.04 Cr
     Professional and legal fees ₹1.80 Cr₹2.14 Cr₹1.84 Cr₹1.31 Cr₹0.68 Cr
     Traveling and conveyance ₹3.07 Cr₹2.19 Cr₹1.66 Cr₹0.53 Cr₹0.62 Cr
     Other Administration ₹0.69 Cr₹0.79 Cr₹0.46 Cr₹0.53 Cr₹0.10 Cr
Selling and Distribution Expenses ₹5.50 Cr₹4.89 Cr₹3.46 Cr₹5.62 Cr₹2.00 Cr
     Advertisement & Sales Promotion ₹0.21 Cr₹0.06 Cr₹0.08 Cr₹0.18 Cr₹0.06 Cr
     Sales Commissions & Incentives --₹0.00 Cr₹0.13 Cr-
     Freight and Forwarding ₹5.28 Cr₹4.83 Cr₹3.38 Cr₹5.31 Cr₹1.94 Cr
     Handling and Clearing Charges -----
     Other Selling Expenses ₹0.01 Cr₹0.00 Cr---
Miscellaneous Expenses ₹4.43 Cr₹1.04 Cr₹1.95 Cr₹1.55 Cr₹2.19 Cr
     Bad debts /advances written off ₹0.30 Cr----
     Provision for doubtful debts ₹0.27 Cr₹0.22 Cr₹0.77 Cr₹0.38 Cr₹0.38 Cr
     Losson disposal of fixed assets(net) ----₹0.75 Cr
     Losson foreign exchange fluctuations ₹0.24 Cr-₹0.44 Cr₹0.12 Cr-
     Losson sale of non-trade current investments --₹0.04 Cr₹0.16 Cr₹0.02 Cr
     Other Miscellaneous Expenses ₹3.62 Cr₹0.82 Cr₹0.70 Cr₹0.89 Cr₹1.05 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹184 Cr₹137 Cr₹111 Cr₹113 Cr₹111 Cr
Operating Profit (Excl OI) ₹36 Cr₹20 Cr₹24 Cr₹20 Cr₹10 Cr
Other Income ₹2.84 Cr₹3.19 Cr₹1.09 Cr₹2.94 Cr₹8.48 Cr
     Interest Received ₹0.61 Cr₹0.36 Cr₹0.97 Cr₹0.90 Cr₹0.77 Cr
     Dividend Received ---₹0.00 Cr₹0.01 Cr
     Profit on sale of Fixed Assets ₹0.00 Cr₹2.28 Cr--₹6.09 Cr
     Profits on sale of Investments ---₹0.29 Cr₹0.24 Cr
     Provision Written Back ₹2.21 Cr₹0.10 Cr₹0.10 Cr₹0.73 Cr₹0.02 Cr
     Foreign Exchange Gains ₹0.00 Cr₹0.45 Cr--₹0.86 Cr
     Others ₹0.02 Cr₹0.01 Cr₹0.02 Cr₹1.02 Cr₹0.49 Cr
Operating Profit ₹38 Cr₹24 Cr₹25 Cr₹23 Cr₹19 Cr
Interest ₹1.27 Cr₹0.48 Cr₹0.57 Cr₹0.63 Cr₹1.23 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan ₹0.73 Cr₹0.40 Cr₹0.36 Cr₹0.49 Cr₹1.05 Cr
     Intereston Fixed deposits -----
     Bank Charges etc ₹0.24 Cr₹0.07 Cr₹0.07 Cr₹0.08 Cr₹0.05 Cr
     Other Interest ₹0.29 Cr₹0.00 Cr₹0.14 Cr₹0.06 Cr₹0.13 Cr
PBDT ₹37 Cr₹23 Cr₹25 Cr₹22 Cr₹18 Cr
Depreciation ₹4.29 Cr₹3.11 Cr₹1.61 Cr₹1.36 Cr₹1.77 Cr
Profit Before Taxation & Exceptional Items ₹33 Cr₹20 Cr₹23 Cr₹21 Cr₹16 Cr
Exceptional Income / Expenses -₹0.07 Cr₹-2.52 Cr--
Profit Before Tax ₹33 Cr₹20 Cr₹21 Cr₹21 Cr₹16 Cr
Provision for Tax ₹9.29 Cr₹4.56 Cr₹5.42 Cr₹6.14 Cr₹1.63 Cr
     Current Income Tax ₹7.73 Cr₹3.01 Cr₹6.70 Cr₹6.15 Cr₹1.92 Cr
     Deferred Tax ₹0.26 Cr₹1.68 Cr₹-1.29 Cr₹-1.45 Cr₹-0.29 Cr
     Other taxes ₹1.30 Cr₹-0.13 Cr-₹1.44 Cr-
Profit After Tax ₹24 Cr₹16 Cr₹15 Cr₹15 Cr₹14 Cr
Extra items -----
Minority Interest -----
Share of Associate -----
Other Consolidated Items -----
Consolidated Net Profit ₹24 Cr₹16 Cr₹15 Cr₹15 Cr₹14 Cr
Adjustments to PAT -₹0.00 Cr---
Profit Balance B/F ₹79 Cr₹63 Cr₹69 Cr₹59 Cr₹45 Cr
Appropriations ₹102 Cr₹79 Cr₹84 Cr₹74 Cr₹60 Cr
     General Reserves -----
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation --₹21 Cr₹-0.05 Cr-
Equity Dividend % ---₹10,000.00-
Earnings Per Share ₹15.17₹10.05₹9.81₹2,949.24₹2,851.52
Adjusted EPS ₹15.17₹10.05₹9.81₹13.05₹12.62

Compare Income Statement of peers of FROG INNOVATIONS

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
FROG INNOVATIONS ₹329.8 Cr 14.6% 32% -14.6% Stock Analytics
ITI ₹26,414.8 Cr -2.6% -10.5% -12.2% Stock Analytics
BLACK BOX ₹13,830.5 Cr -7.3% -21% 47.4% Stock Analytics
TEJAS NETWORKS ₹8,831.1 Cr -8.7% -20.4% -23.2% Stock Analytics
VALIANT COMMUNICATIONS ₹1,130.5 Cr -2.4% -15.3% 66.9% Stock Analytics
ADC INDIA COMMUNICATIONS ₹977.0 Cr -6.6% -12.2% 85.9% Stock Analytics


FROG INNOVATIONS Share Price vs Sensex

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

14.6%

32%

-14.6%

SENSEX

-2.7%

-0.2%

-8%


You may also like the below Video Courses