FROG CELLSAT
|
FROG CELLSAT Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹15 Cr | ₹15 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr |
Equity - Authorised | ₹16 Cr | ₹16 Cr | ₹0.10 Cr | ₹0.10 Cr | ₹0.10 Cr |
Equity - Issued | ₹15 Cr | ₹15 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr |
Equity Paid Up | ₹15 Cr | ₹15 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | ₹1.05 Cr | - | - | - | - |
Total Reserves | ₹117 Cr | ₹101 Cr | ₹69 Cr | ₹60 Cr | ₹45 Cr |
Securities Premium | ₹37 Cr | ₹37 Cr | - | - | - |
Capital Reserves | ₹0.41 Cr | ₹0.41 Cr | - | - | - |
Profit & Loss Account Balance | ₹79 Cr | ₹63 Cr | ₹69 Cr | ₹60 Cr | ₹45 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | - | - | - | - | - |
Reserve excluding Revaluation Reserve | ₹117 Cr | ₹101 Cr | ₹69 Cr | ₹60 Cr | ₹45 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹133 Cr | ₹117 Cr | ₹69 Cr | ₹60 Cr | ₹45 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹0.01 Cr | - | ₹2.73 Cr | ₹2.68 Cr | ₹9.95 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | - | - | - | ₹2.68 Cr | ₹1.20 Cr |
Term Loans - Institutions | - | - | ₹2.73 Cr | - | ₹8.75 Cr |
Other Secured | ₹0.01 Cr | - | - | - | - |
Unsecured Loans | - | - | - | ₹1.98 Cr | ₹1.98 Cr |
Fixed Deposits - Public | - | - | - | - | - |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | - | - | - | - | - |
Loans - Banks | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | - | ₹1.98 Cr | ₹1.98 Cr |
Other Unsecured Loan | - | - | - | - | - |
Deferred Tax Assets / Liabilities | ₹-2.22 Cr | ₹-3.90 Cr | ₹-2.61 Cr | ₹-2.42 Cr | ₹-2.13 Cr |
Deferred Tax Assets | ₹2.91 Cr | ₹4.30 Cr | ₹2.61 Cr | ₹2.42 Cr | ₹2.13 Cr |
Deferred Tax Liability | ₹0.69 Cr | ₹0.40 Cr | - | - | - |
Other Long Term Liabilities | - | - | - | - | ₹0.29 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹2.08 Cr | ₹1.50 Cr | ₹0.94 Cr | ₹1.14 Cr | ₹1.33 Cr |
Total Non-Current Liabilities | ₹-0.13 Cr | ₹-2.40 Cr | ₹1.06 Cr | ₹3.38 Cr | ₹11 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹11 Cr | ₹12 Cr | ₹15 Cr | ₹24 Cr | ₹16 Cr |
Sundry Creditors | ₹11 Cr | ₹12 Cr | ₹15 Cr | ₹24 Cr | ₹16 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹6.83 Cr | ₹6.35 Cr | ₹6.39 Cr | ₹3.15 Cr | ₹7.29 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹0.19 Cr | ₹0.03 Cr | ₹0.01 Cr | ₹0.10 Cr | ₹0.19 Cr |
Interest Accrued But Not Due | - | - | ₹0.02 Cr | ₹0.02 Cr | ₹0.07 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹6.64 Cr | ₹6.33 Cr | ₹6.36 Cr | ₹3.02 Cr | ₹7.03 Cr |
Short Term Borrowings | ₹4.69 Cr | - | ₹2.38 Cr | - | ₹5.38 Cr |
Secured ST Loans repayable on Demands | ₹4.69 Cr | - | ₹2.28 Cr | - | ₹5.18 Cr |
Working Capital Loans- Sec | ₹4.69 Cr | - | ₹2.28 Cr | - | ₹5.18 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-4.69 Cr | - | ₹-2.18 Cr | - | ₹-4.98 Cr |
Short Term Provisions | ₹0.33 Cr | ₹1.16 Cr | ₹0.50 Cr | ₹0.11 Cr | ₹0.13 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | - | ₹0.84 Cr | ₹0.15 Cr | - | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.33 Cr | ₹0.32 Cr | ₹0.35 Cr | ₹0.11 Cr | ₹0.13 Cr |
Total Current Liabilities | ₹23 Cr | ₹19 Cr | ₹25 Cr | ₹27 Cr | ₹28 Cr |
Total Liabilities | ₹156 Cr | ₹133 Cr | ₹95 Cr | ₹90 Cr | ₹85 Cr |
ASSETS | |||||
Gross Block | ₹99 Cr | ₹29 Cr | ₹33 Cr | ₹27 Cr | ₹33 Cr |
Less: Accumulated Depreciation | ₹17 Cr | ₹15 Cr | ₹14 Cr | ₹13 Cr | ₹14 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹82 Cr | ₹13 Cr | ₹20 Cr | ₹15 Cr | ₹19 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | - | ₹36 Cr | ₹7.05 Cr | - | - |
Non Current Investments | - | - | ₹0.69 Cr | ₹3.97 Cr | ₹6.48 Cr |
Long Term Investment | - | - | ₹0.69 Cr | ₹3.97 Cr | ₹6.48 Cr |
Quoted | - | - | - | - | - |
Unquoted | - | - | ₹0.69 Cr | ₹3.97 Cr | ₹6.48 Cr |
Long Term Loans & Advances | ₹1.64 Cr | ₹4.24 Cr | ₹4.71 Cr | ₹5.81 Cr | ₹7.89 Cr |
Other Non Current Assets | ₹0.49 Cr | ₹0.41 Cr | ₹0.09 Cr | ₹2.10 Cr | ₹0.05 Cr |
Total Non-Current Assets | ₹84 Cr | ₹54 Cr | ₹32 Cr | ₹27 Cr | ₹33 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹1.73 Cr | ₹0.60 Cr |
Quoted | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹1.73 Cr | ₹0.60 Cr |
Unquoted | - | - | - | - | - |
Inventories | ₹26 Cr | ₹25 Cr | ₹24 Cr | ₹17 Cr | ₹18 Cr |
Raw Materials | ₹23 Cr | ₹22 Cr | ₹20 Cr | ₹15 Cr | ₹16 Cr |
Work-in Progress | ₹0.00 Cr | - | ₹0.78 Cr | ₹0.06 Cr | ₹0.94 Cr |
Finished Goods | ₹3.10 Cr | ₹2.92 Cr | ₹2.84 Cr | ₹1.84 Cr | ₹0.68 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | - | - | - | - | - |
Other Inventory | - | - | - | - | ₹0.28 Cr |
Sundry Debtors | ₹31 Cr | ₹28 Cr | ₹20 Cr | ₹27 Cr | ₹21 Cr |
Debtors more than Six months | ₹1.41 Cr | ₹2.37 Cr | ₹1.91 Cr | ₹2.74 Cr | ₹1.88 Cr |
Debtors Others | ₹29 Cr | ₹26 Cr | ₹18 Cr | ₹24 Cr | ₹20 Cr |
Cash and Bank | ₹1.43 Cr | ₹20 Cr | ₹13 Cr | ₹16 Cr | ₹9.30 Cr |
Cash in hand | ₹0.03 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.04 Cr |
Balances at Bank | ₹1.40 Cr | ₹20 Cr | ₹13 Cr | ₹16 Cr | ₹9.27 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹3.52 Cr | ₹2.90 Cr | ₹1.50 Cr | ₹0.37 Cr | ₹0.62 Cr |
Interest accrued on Investments | ₹0.06 Cr | ₹0.13 Cr | ₹0.24 Cr | ₹0.21 Cr | ₹0.42 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹0.70 Cr | ₹0.62 Cr | ₹0.19 Cr | ₹0.16 Cr | ₹0.20 Cr |
Other current_assets | ₹2.76 Cr | ₹2.15 Cr | ₹1.08 Cr | - | - |
Short Term Loans and Advances | ₹10 Cr | ₹3.47 Cr | ₹4.66 Cr | ₹2.20 Cr | ₹1.74 Cr |
Advances recoverable in cash or in kind | ₹6.02 Cr | ₹2.99 Cr | ₹0.40 Cr | ₹0.47 Cr | ₹0.52 Cr |
Advance income tax and TDS | ₹2.98 Cr | ₹0.24 Cr | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹1.13 Cr | ₹0.24 Cr | ₹4.26 Cr | ₹1.73 Cr | ₹1.22 Cr |
Total Current Assets | ₹72 Cr | ₹80 Cr | ₹62 Cr | ₹64 Cr | ₹52 Cr |
Net Current Assets (Including Current Investments) | ₹49 Cr | ₹60 Cr | ₹38 Cr | ₹36 Cr | ₹24 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹156 Cr | ₹133 Cr | ₹95 Cr | ₹90 Cr | ₹85 Cr |
Contingent Liabilities | - | - | - | - | - |
Total Debt | ₹4.70 Cr | - | ₹6.18 Cr | ₹5.73 Cr | ₹20 Cr |
Book Value | - | 75.80 | 13,792.34 | 11,915.10 | 9,063.58 |
Adjusted Book Value | 85.60 | 75.80 | 61.03 | 52.72 | 40.10 |
Compare Balance Sheet of peers of FROG CELLSAT
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
FROG CELLSAT | ₹531.4 Cr | 4.4% | 15.2% | 60.8% | Stock Analytics | |
ITI | ₹21,740.1 Cr | 7% | -14.7% | -15.8% | Stock Analytics | |
BLACK BOX | ₹8,195.3 Cr | 7.9% | -3.3% | 90% | Stock Analytics | |
AVANTEL | ₹4,192.8 Cr | 2.8% | -5.7% | 63.8% | Stock Analytics | |
ADC INDIA COMMUNICATIONS | ₹816.4 Cr | 15% | -9.7% | 154.3% | Stock Analytics | |
VALIANT COMMUNICATIONS | ₹449.0 Cr | 0.8% | -12.1% | 125.8% | Stock Analytics |
FROG CELLSAT Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
FROG CELLSAT | 4.4% |
15.2% |
60.8% |
SENSEX | -0.8% |
-5.8% |
24.5% |
You may also like the below Video Courses