Home > Income Statement > FRONTIER SPRINGS

FRONTIER SPRINGS
Income Statement

FRONTIER SPRINGS is part of below Screeners ↓
Best Quarterly Growth Small Cap Stocks
COMMUNITY POLL
for FRONTIER SPRINGS
Please provide your vote to see the results

FRONTIER SPRINGS Last 5 Year Income Statement History

[Standalone]

Mar2025Mar2024Mar2023Mar2022Mar2021
INCOME :
Gross Sales ₹274 Cr₹160 Cr₹127 Cr₹84 Cr₹77 Cr
     Sales ₹270 Cr₹157 Cr₹124 Cr₹84 Cr₹77 Cr
     Job Work/ Contract Receipts ₹0.01 Cr₹0.01 Cr₹0.02 Cr₹0.03 Cr₹0.33 Cr
     Processing Charges / Service Income -----
     Revenue from property development -----
     Other Operational Income ₹4.48 Cr₹3.72 Cr₹3.31 Cr₹0.01 Cr-
Less: Excise Duty ₹42 Cr₹24 Cr₹19 Cr--
Net Sales ₹231 Cr₹135 Cr₹107 Cr₹84 Cr₹77 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹-1.18 Cr₹0.90 Cr₹-3.76 Cr₹-3.26 Cr₹1.38 Cr
Raw Material Consumed ₹116 Cr₹66 Cr₹56 Cr₹38 Cr₹28 Cr
     Opening Raw Materials ₹13 Cr₹12 Cr₹6.42 Cr₹6.86 Cr₹4.03 Cr
     Purchases Raw Materials ₹124 Cr₹67 Cr₹62 Cr₹38 Cr₹31 Cr
     Closing Raw Materials ₹20 Cr₹13 Cr₹12 Cr₹6.42 Cr₹6.86 Cr
     Other Direct Purchases / Brought in cost -----
     Other raw material cost -----
Power & Fuel Cost ₹9.60 Cr₹7.97 Cr₹7.53 Cr₹5.95 Cr₹5.00 Cr
     Electricity & Power ₹9.60 Cr₹7.97 Cr₹7.53 Cr₹5.95 Cr₹3.49 Cr
     Oil, Fuel & Natural gas ----₹1.51 Cr
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹5.80 Cr₹4.54 Cr₹3.85 Cr₹3.50 Cr₹3.37 Cr
     Salaries, Wages & Bonus ₹4.04 Cr₹3.16 Cr₹2.62 Cr₹3.00 Cr₹2.83 Cr
     Contributions to EPF & Pension Funds ₹0.56 Cr₹0.50 Cr₹0.43 Cr₹0.41 Cr₹0.39 Cr
     Workmen and Staff Welfare Expenses ₹0.28 Cr₹0.24 Cr₹0.20 Cr₹0.09 Cr₹0.15 Cr
     Other Employees Cost ₹0.92 Cr₹0.64 Cr₹0.60 Cr--
Other Manufacturing Expenses ₹33 Cr₹22 Cr₹17 Cr₹4.08 Cr₹14 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges ₹15 Cr₹10 Cr₹8.42 Cr-₹6.90 Cr
     Repairs and Maintenance ₹4.33 Cr₹2.81 Cr₹2.69 Cr₹1.71 Cr₹1.76 Cr
     Packing Material Consumed ₹8.76 Cr₹3.73 Cr₹1.96 Cr-₹1.68 Cr
     Other Mfg Exp ₹5.71 Cr₹4.98 Cr₹4.38 Cr₹2.36 Cr₹3.20 Cr
General and Administration Expenses ₹8.34 Cr₹8.32 Cr₹8.11 Cr₹0.59 Cr₹7.55 Cr
     Rent , Rates & Taxes ₹0.03 Cr₹0.03 Cr₹0.07 Cr₹0.45 Cr₹0.04 Cr
     Insurance ₹0.19 Cr₹0.17 Cr₹0.15 Cr₹0.12 Cr₹0.14 Cr
     Printing and stationery ₹0.23 Cr₹0.24 Cr₹0.10 Cr-₹0.07 Cr
     Professional and legal fees ₹0.33 Cr₹0.28 Cr₹0.23 Cr-₹0.19 Cr
     Traveling and conveyance ₹0.62 Cr₹0.59 Cr₹0.45 Cr-₹0.36 Cr
     Other Administration ₹6.94 Cr₹7.02 Cr₹7.11 Cr₹0.02 Cr₹6.75 Cr
Selling and Distribution Expenses ₹8.63 Cr₹4.78 Cr₹4.89 Cr-₹4.47 Cr
     Advertisement & Sales Promotion ₹0.08 Cr₹0.12 Cr₹0.83 Cr-₹0.13 Cr
     Sales Commissions & Incentives ₹1.95 Cr₹1.15 Cr₹1.03 Cr-₹1.10 Cr
     Freight and Forwarding ₹6.59 Cr₹3.50 Cr₹2.95 Cr-₹3.14 Cr
     Handling and Clearing Charges ----₹0.07 Cr
     Other Selling Expenses ₹0.03 Cr₹0.02 Cr₹0.08 Cr-₹0.03 Cr
Miscellaneous Expenses ₹0.27 Cr₹0.23 Cr₹0.31 Cr₹22 Cr₹0.60 Cr
     Bad debts /advances written off -----
     Provision for doubtful debts -----
     Losson disposal of fixed assets(net) -₹0.00 Cr₹0.00 Cr--
     Losson foreign exchange fluctuations -----
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses ₹0.27 Cr₹0.23 Cr₹0.31 Cr₹22 Cr₹0.60 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹181 Cr₹114 Cr₹94 Cr₹71 Cr₹64 Cr
Operating Profit (Excl OI) ₹50 Cr₹21 Cr₹13 Cr₹12 Cr₹13 Cr
Other Income ₹0.99 Cr₹0.62 Cr₹0.72 Cr₹0.98 Cr₹0.97 Cr
     Interest Received ₹0.19 Cr₹0.14 Cr₹0.11 Cr₹0.15 Cr₹0.16 Cr
     Dividend Received ₹0.12 Cr₹0.08 Cr₹0.07 Cr₹0.05 Cr₹0.02 Cr
     Profit on sale of Fixed Assets ₹0.03 Cr---₹0.03 Cr
     Profits on sale of Investments ₹0.63 Cr₹0.38 Cr₹0.02 Cr₹0.10 Cr₹0.19 Cr
     Provision Written Back -----
     Foreign Exchange Gains -----
     Others ₹0.02 Cr₹0.02 Cr₹0.52 Cr₹0.68 Cr₹0.58 Cr
Operating Profit ₹51 Cr₹22 Cr₹14 Cr₹13 Cr₹14 Cr
Interest ₹0.59 Cr₹0.58 Cr₹0.69 Cr₹0.28 Cr₹0.75 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan ₹0.12 Cr₹0.17 Cr₹0.29 Cr₹0.22 Cr₹0.41 Cr
     Intereston Fixed deposits -----
     Bank Charges etc ₹0.36 Cr₹0.38 Cr₹0.35 Cr-₹0.26 Cr
     Other Interest ₹0.11 Cr₹0.04 Cr₹0.05 Cr₹0.06 Cr₹0.09 Cr
PBDT ₹50 Cr₹21 Cr₹13 Cr₹13 Cr₹13 Cr
Depreciation ₹4.01 Cr₹3.71 Cr₹3.20 Cr₹2.85 Cr₹2.67 Cr
Profit Before Taxation & Exceptional Items ₹46 Cr₹17 Cr₹9.77 Cr₹10 Cr₹11 Cr
Exceptional Income / Expenses -----
Profit Before Tax ₹46 Cr₹17 Cr₹9.77 Cr₹10 Cr₹11 Cr
Provision for Tax ₹12 Cr₹4.48 Cr₹2.53 Cr₹2.56 Cr₹2.74 Cr
     Current Income Tax ₹11 Cr₹4.33 Cr₹2.34 Cr₹2.51 Cr₹2.50 Cr
     Deferred Tax ₹0.33 Cr₹0.15 Cr₹0.20 Cr₹0.03 Cr₹0.14 Cr
     Other taxes -₹0.01 Cr-₹0.02 Cr₹0.10 Cr
Profit After Tax ₹35 Cr₹13 Cr₹7.24 Cr₹7.52 Cr₹7.80 Cr
Extra items -----
Adjustments to PAT -----
Profit Balance B/F ₹81 Cr₹67 Cr₹59 Cr₹51 Cr₹43 Cr
Appropriations ₹117 Cr₹82 Cr₹67 Cr₹60 Cr₹51 Cr
     General Reserves -----
     Proposed Equity Dividend ₹0.71 Cr₹0.59 Cr₹0.39 Cr₹0.39 Cr-
     Corporate dividend tax -----
     Other Appropriation -----
Equity Dividend % ₹18.00₹15.00₹10.00₹10.00-
Earnings Per Share ₹88.01₹32.97₹18.38₹19.08₹19.80
Adjusted EPS ₹29.34₹10.99₹6.13₹6.36₹6.60

Compare Income Statement of peers of FRONTIER SPRINGS

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
FRONTIER SPRINGS ₹1,635.8 Cr -3.3% -12.5% 6.9% Stock Analytics
JSW STEEL ₹299,886.0 Cr -1.2% -4% 23.6% Stock Analytics
TATA STEEL ₹234,876.0 Cr -2.8% -9.9% 24.4% Stock Analytics
STEEL AUTHORITY OF INDIA ₹71,561.4 Cr 2.5% -15.3% 38.6% Stock Analytics
JINDAL STAINLESS ₹57,082.8 Cr 0.1% 1.5% -0.7% Stock Analytics
APL APOLLO TUBES ₹49,655.0 Cr -3% -2.4% -0.3% Stock Analytics


FRONTIER SPRINGS Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
FRONTIER SPRINGS

-3.3%

-12.5%

6.9%

SENSEX

-0.8%

0.8%

-7.2%


You may also like the below Video Courses