Frog Cellsat Limited (NSE:FROG)
India · Delayed Price · Currency is INR 162.10
-1.75 (-1.07%)
Jun 1, 2026, 3:29 PM IST
Frog Cellsat Income Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Operating Revenue | 1,061 | 2,194 | 1,577 | 1,352 | 1,330 |
Other Revenue | 34.18 | - | 0 | - | -0 |
| 1,095 | 2,194 | 1,577 | 1,352 | 1,330 | |
Revenue Growth (YoY) | -50.09% | 39.09% | 16.68% | 1.67% | 9.96% |
Cost of Revenue | 532.22 | 1,252 | 904.13 | 689.53 | 794 |
Gross Profit | 562.67 | 941.74 | 673.2 | 662.36 | 535.69 |
Selling, General & Admin | 379.22 | 196.5 | 148.48 | 159.52 | 79.23 |
Other Operating Expenses | 165.03 | 369.78 | 320.52 | 256.49 | 238.26 |
Operating Expenses | 596.28 | 609.2 | 500.13 | 432.09 | 331.05 |
Operating Income | -33.61 | 332.54 | 173.07 | 230.27 | 204.64 |
Interest Expense | -5.44 | -10.25 | -4.07 | -5.01 | -5.21 |
Interest & Investment Income | - | 6.09 | 3.6 | 9.68 | 8.98 |
Currency Exchange Gain (Loss) | - | 2.45 | 4.45 | -4.42 | -1.21 |
Other Non Operating Income (Expenses) | 1.09 | -2.42 | 0.31 | 0.05 | -0.77 |
EBT Excluding Unusual Items | -37.96 | 328.4 | 177.37 | 230.57 | 206.43 |
Gain (Loss) on Sale of Investments | - | - | -0 | -0.41 | 2.73 |
Gain (Loss) on Sale of Assets | - | 0.02 | 22.75 | - | -0.4 |
Asset Writedown | - | - | - | - | -0.04 |
Other Unusual Items | -5.45 | - | 0.67 | -25.11 | 0.39 |
Pretax Income | -43.41 | 328.43 | 200.78 | 205.05 | 209.11 |
Income Tax Expense | -27.75 | 92.93 | 45.59 | 54.15 | 61.65 |
Net Income | -15.66 | 235.5 | 155.19 | 150.9 | 147.46 |
Net Income to Common | -15.66 | 235.5 | 155.19 | 150.9 | 147.46 |
Net Income Growth | - | 51.75% | 2.84% | 2.33% | 15.90% |
Shares Outstanding (Basic) | 15 | 15 | 15 | 13 | 11 |
Shares Outstanding (Diluted) | 16 | 15 | 15 | 13 | 11 |
Shares Change (YoY) | 0.19% | 0.53% | 16.33% | 17.09% | - |
EPS (Basic) | -1.01 | 15.22 | 10.08 | 11.40 | 13.05 |
EPS (Diluted) | -1.01 | 15.22 | 10.08 | 11.40 | 13.05 |
EPS Growth | - | 50.98% | -11.61% | -12.61% | 15.90% |
Free Cash Flow | 71.1 | -131.12 | -292.48 | -263.08 | 6.56 |
Free Cash Flow Per Share | 4.59 | -8.47 | -19.00 | -19.88 | 0.58 |
Dividend Per Share | - | - | - | - | 4.425 |
Gross Margin | 51.39% | 42.93% | 42.68% | 48.99% | 40.29% |
Operating Margin | -3.07% | 15.16% | 10.97% | 17.03% | 15.39% |
Profit Margin | -1.43% | 10.73% | 9.84% | 11.16% | 11.09% |
Free Cash Flow Margin | 6.49% | -5.98% | -18.54% | -19.46% | 0.49% |
EBITDA | 18.42 | 373.86 | 202.71 | 245.77 | 217.51 |
EBITDA Margin | 1.68% | 17.04% | 12.85% | 18.18% | 16.36% |
D&A For EBITDA | 52.03 | 41.32 | 29.64 | 15.5 | 12.87 |
EBIT | -33.61 | 332.54 | 173.07 | 230.27 | 204.64 |
EBIT Margin | -3.07% | 15.16% | 10.97% | 17.03% | 15.39% |
Effective Tax Rate | - | 28.29% | 22.71% | 26.41% | 29.48% |
Revenue as Reported | 1,095 | 2,222 | 1,609 | 1,363 | 1,359 |
Advertising Expenses | - | 2.13 | 0.56 | 0.8 | 1.79 |