Frontier Springs Limited (BOM:522195)
India · Delayed Price · Currency is INR 4,265.25
+73.50 (1.75%)
At close: Mar 5, 2026
Frontier Springs Income Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
Operating Revenue | 3,096 | 2,313 | 1,354 | 1,074 | 836.55 | 769.65 |
Other Revenue | 0 | 0 | - | - | -0 | - |
| 3,096 | 2,313 | 1,354 | 1,074 | 836.55 | 769.65 | |
Revenue Growth (YoY) | 50.72% | 70.84% | 26.14% | 28.33% | 8.69% | -22.94% |
Cost of Revenue | 1,505 | 1,194 | 693 | 549.5 | 366.71 | 312.05 |
Gross Profit | 1,591 | 1,119 | 661.15 | 524.06 | 469.84 | 457.59 |
Selling, General & Admin | 60.68 | 58.77 | 46.5 | 46.7 | 39.02 | 36.9 |
Other Operating Expenses | 734.52 | 563.48 | 406.57 | 346.04 | 301.7 | 287.61 |
Operating Expenses | 837.82 | 662.32 | 490.19 | 424.76 | 369.25 | 351.19 |
Operating Income | 752.9 | 456.85 | 170.96 | 99.3 | 100.59 | 106.4 |
Interest Expense | -3.05 | -2.44 | -2.18 | -3.47 | -2.81 | -4.95 |
Interest & Investment Income | 3.05 | 3.05 | 2.16 | 1.74 | 1.94 | 1.79 |
Other Non Operating Income (Expenses) | -0.1 | - | 0 | 0 | 0 | - |
EBT Excluding Unusual Items | 752.8 | 457.46 | 170.94 | 97.56 | 99.72 | 103.24 |
Gain (Loss) on Sale of Investments | 6.27 | 6.27 | 3.77 | 0.19 | 1.04 | 1.88 |
Gain (Loss) on Sale of Assets | 0.34 | 0.34 | -0.01 | -0.02 | - | 0.25 |
Pretax Income | 759.41 | 464.07 | 174.7 | 97.73 | 100.76 | 105.37 |
Income Tax Expense | 195.49 | 117.43 | 44.84 | 25.32 | 25.61 | 27.41 |
Net Income | 563.91 | 346.64 | 129.86 | 72.41 | 75.15 | 77.96 |
Net Income to Common | 563.91 | 346.64 | 129.86 | 72.41 | 75.15 | 77.96 |
Net Income Growth | 101.02% | 166.93% | 79.35% | -3.65% | -3.62% | -44.39% |
Shares Outstanding (Basic) | 4 | 4 | 4 | 4 | 4 | 4 |
Shares Outstanding (Diluted) | 4 | 4 | 4 | 4 | 4 | 4 |
EPS (Basic) | 144.32 | 88.01 | 32.97 | 18.38 | 19.08 | 19.80 |
EPS (Diluted) | 144.32 | 88.01 | 32.97 | 18.38 | 19.08 | 19.80 |
EPS Growth | 126.99% | 166.93% | 79.35% | -3.65% | -3.62% | -44.39% |
Free Cash Flow | - | 73.43 | 37.48 | 10.94 | 39.92 | 85.13 |
Free Cash Flow Per Share | - | 18.64 | 9.52 | 2.78 | 10.13 | 21.61 |
Dividend Per Share | - | 1.800 | 1.500 | 1.000 | 1.000 | - |
Dividend Growth | - | 20.00% | 50.00% | - | - | - |
Gross Margin | 51.38% | 48.38% | 48.82% | 48.81% | 56.16% | 59.46% |
Operating Margin | 24.32% | 19.75% | 12.63% | 9.25% | 12.03% | 13.83% |
Profit Margin | 18.21% | 14.98% | 9.59% | 6.74% | 8.98% | 10.13% |
Free Cash Flow Margin | - | 3.17% | 2.77% | 1.02% | 4.77% | 11.06% |
EBITDA | 794.98 | 496.72 | 207.87 | 131.11 | 129.12 | 133.09 |
EBITDA Margin | 25.68% | 21.47% | 15.35% | 12.21% | 15.43% | 17.29% |
D&A For EBITDA | 42.09 | 39.87 | 36.92 | 31.81 | 28.53 | 26.68 |
EBIT | 752.9 | 456.85 | 170.96 | 99.3 | 100.59 | 106.4 |
EBIT Margin | 24.32% | 19.75% | 12.63% | 9.25% | 12.03% | 13.83% |
Effective Tax Rate | 25.74% | 25.30% | 25.66% | 25.91% | 25.42% | 26.01% |
Revenue as Reported | 3,106 | 2,323 | 1,360 | 1,080 | 846.31 | 779.36 |
Advertising Expenses | - | 0.75 | 1.15 | 8.24 | - | - |
Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.