Frog Cellsat Ltd Financial Statement
*All values are in Rs. Cr
| Particulars | Mar 2025 | Dec 2024 | Sep 2024 |
|---|---|---|---|
| Revenue | 48.74 | 90.97 | 46.29 |
| Operating Expense | 41.97 | 68.85 | 41.48 |
| Net Profit | 2.78 | 15.64 | 2.79 |
| Net Profit Margin | 5.70 | 17.19 | 6.03 |
| Earning Per Share | 1.80 | 10.11 | 1.81 |
| EBIDTA | 5.97 | 22.70 | 3.97 |
| Effective Tax Rate | 28.11 | 25.23 | -1.66 |
| Particulars | Mar 2025 |
|---|---|
| Revenue | 48.74 |
| Operating Expense | 41.97 |
| Net Profit | 2.78 |
| Net Profit Margin | 5.70 |
| Earning Per Share | 1.80 |
| EBIDTA | 5.97 |
| Effective Tax Rate | 28.11 |
*All values are in Rs. Cr
Standalone
Consolidated
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 |
|---|---|---|---|
| Total Revenue Annual | 219.35 | 157.68 | 135.19 |
| Operating Expenses Annual | 184.22 | 137.91 | 110.55 |
| Operating Profit Annual | 37.94 | 22.91 | 23.30 |
| Interest Annual | 0.97 | 0.47 | 0.68 |
| Depreciation | 3.75 | 2.95 | 1.52 |
| Net Profit Annual | 23.56 | 15.11 | 15.46 |
| Tax Annual | 9.14 | 4.23 | 5.58 |
| Particulars | Mar 2025 |
|---|---|
| Total Revenue Annual | 219.35 |
| Operating Expenses Annual | 184.22 |
| Operating Profit Annual | 37.94 |
| Interest Annual | 0.97 |
| Depreciation | 3.75 |
| Net Profit Annual | 23.56 |
| Tax Annual | 9.14 |
*All values are in Rs. Cr
Standalone
Consolidated
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 |
|---|---|---|---|
| Cash Flow at the Beginning | 1.20 | 20.13 | 4.20 |
| Cash Flow from Operations | -2.60 | 6.90 | 7.12 |
| Cash Flow from Investing | -7.18 | -30.18 | -26.07 |
| Cash Flow from Financing | 14.87 | 4.35 | 34.88 |
| Cash Flow at the End | 6.29 | 1.20 | 20.13 |
| Particulars | Mar 2025 |
|---|---|
| Cash Flow at the Beginning | 1.20 |
| Cash Flow from Operations | -2.60 |
| Cash Flow from Investing | -7.18 |
| Cash Flow from Financing | 14.87 |
| Cash Flow at the End | 6.29 |
*All values are in Rs. Cr
Standalone
Consolidated
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 |
|---|---|---|---|
| PBDIT Margin (%) | 17.43 | 13.05 | 19.16 |
| PBIT Margin (%) | 15.48 | 11.08 | 17.99 |
| PBT Margin (%) | 3.28 | -12.49 | -7.34 |
| Net PROFIT Margin (%) | 10.74 | 9.58 | 11.44 |
| Return On Networth / Equity (%) | 16.24 | 10.76 | 19.53 |
| Return On Networth /Employed (%) | 21.33 | 13.70 | 26.33 |
| Return On Assets (%) | 14.82 | 11.88 | 16.70 |
| Total Debt / Equity (X) | 0.09 | 0.02 | 0.03 |
| Asset Turnover Ratio (%) | 1.38 | 1.24 | 1.46 |
| Particulars | Mar 2025 |
|---|---|
| PBDIT Margin (%) | 17.43 |
| PBIT Margin (%) | 15.48 |
| PBT Margin (%) | 3.28 |
| Net PROFIT Margin (%) | 10.74 |
| Return On Networth / Equity (%) | 16.24 |
| Return On Networth /Employed (%) | 21.33 |
| Return On Assets (%) | 14.82 |
| Total Debt / Equity (X) | 0.09 |
| Asset Turnover Ratio (%) | 1.38 |
*All values are in Rs. Cr
Standalone
Consolidated
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 |
|---|---|---|---|
| Fixed Assets Annual | 79.84 | 76.27 | 8.13 |
| Total Current Assets Annual | 127.65 | 71.10 | 78.12 |
| Non Current Assets Annual | 89.93 | 84.54 | 56.30 |
| Total Shareholders Funds Annual | 158.46 | 131.69 | 115.47 |
| Total Assets Annual | 217.58 | 155.64 | 134.42 |
| Particulars | Mar 2025 |
|---|---|
| Fixed Assets Annual | 79.84 |
| Total Current Assets Annual | 127.65 |
| Non Current Assets Annual | 89.93 |
| Total Shareholders Funds Annual | 158.46 |
| Total Assets Annual | 217.58 |
EPS (INR)
Expected
1.93
Reported
1.93
Surprise
0.00%
Dec 2024
EPS beaten by 0.00%
Sep 2024
EPS beaten by 0.10%
Jun 2024
EPS beaten by 0.00%
