About Frog Cellsat
Frog Cellsat is a publicly listed company based in Noida (India) founded in 2004 by Konark Trivedi. RF wireless repeaters provider. The company has 206 employees. Its chief executive, as recorded, is Pannkaj Gandhi. Its Indian entity Frog Innovations Limited reported revenue of βΉ109 Cr. Frog Cellsat offers products and services including Repeaters, Antennas, DAS Solutions, and RF Cables. Its focus areas include Telecom, Telecom Infrastructure Tech, Transport Network and Equipment.
Company details
Frog Cellsat was founded in 2004 and is based in Noida, India. RF wireless repeaters are provided by the company to network operators and service providers, focusing on in-building solutions for 2G, 3G, and 4G networks. The product range includes home and premium repeaters, along with accessories such as diplexers, amplifiers, and antennas. Services offered encompass site surveys, installation, integration, testing, and maintenance.
- Headquarters Noida, India
- Employees 206
- Founders Konark Trivedi
- Stage Public
- SectorsTelecommunications
- Emailβ’β’β’β’β’β’β’β’
- Website frogcellsat.com
- Social LinkedIn X Facebook
- Legal Name Frog Cellsat Ltd.
- Market Cap₹355 Cr
FROG-SM · NSE
- Share Price₹232.30
+1.71% today
- Revenue₹106 Cr
FY 2025-26 · -51.7% YoY
- EBITDA−₹2.01 Cr
Margin -1.9%
- Net Profit−₹1.12 Cr
FY 2025-26 · -104.8% YoY
- ROE-0.7%
ROCE -1.9%
- Debt / Equity0.10
Interest cover -7.5x
- Employee Count206
Associated legal entities of Frog Cellsat
Frog Cellsat is associated with 4 registered companies on The Company Check; the primary company is Frog Innovations Limited, a listed company. Each company page carries the filings, financials, charges and directors of that entity.
| Legal entity | Status | Incorporated | Registered in | Revenue (FY 2026) | Employees | Directors | Company page |
|---|---|---|---|---|---|---|---|
| Frog Innovations Limited Listed CIN L51909DL2004PLC127530 | Active | 12 Jul 2004 | Delhi, Delhi | ₹109 Cr | 150 | 10 | View details |
| Shiva Profiles Private Limited CIN U32100DL1997PTC088815 | Amalgamated | 30 Jul 1997 | Delhi, Delhi | ₹2.2 Cr | 2 | View details | |
| Frog Profiles Private Limited CIN U70109DL2017PTC324601 | Active | 06 Oct 2017 | Delhi, Delhi | ₹0.1 Cr | 3 | View details | |
| Frog Tele Private Limited CIN U64100DL2015PTC276870 | Active | 18 Feb 2015 | Delhi, Delhi | ₹0.3 Cr | 164 | 3 | View details |
Products & Services of Frog Cellsat
Frog Cellsat offers a comprehensive portfolio of products and services, including Repeaters, Antennas, DAS Solutions, and RF Cables.
Devices that enhance mobile signal coverage in buildings
Components for wireless communication and signal transmission
Systems for seamless mobile network coverage in indoor areas
Cables for connecting RF equipment in telecom setups
Board of directors of Frog Innovations Limited (Frog Cellsat)
Frog Innovations Limited is the primary company behind Frog Cellsat. The boards of the 4 registered companies of Frog Cellsat currently have 8 directors; the longest-serving is Konark Trivedi, appointed in 2004. 18 earlier directors have ceased.
| Director | Designation | Appointed | Tenure | Entity |
|---|---|---|---|---|
| Konark Trivedi DIN 00537897 | Managing Director | 12 Jul 2004 | 22 yrs 3 mo | Frog Innovations Limited, Shiva Profiles Private Limited, Frog Tele Private Limited |
| Charan Jeet Kalra DIN 02730779 | Director | 06 Oct 2017 | 9 yrs | Frog Profiles Private Limited, Frog Tele Private Limited |
| Satish Bhanu Trivedi DIN 02037127 | Director | 31 Jul 2018 | 8 yrs 2 mo | Frog Innovations Limited, Frog Profiles Private Limited |
| Tarun Tularam Sharma DIN 08849614 | Whole-time director | 26 Aug 2020 | 6 yrs 1 mo | Frog Innovations Limited, Frog Profiles Private Limited, Frog Tele Private Limited |
| Sonal Trivedi DIN 00537922 | Whole-time director | 03 Jun 2022 | 4 yrs 4 mo | Frog Innovations Limited, Shiva Profiles Private Limited |
| Barathy Sundaram DIN 01175376 | Director | 19 Aug 2022 | 4 yrs 2 mo | Frog Innovations Limited |
| Ajay Chacko DIN 05213596 | Director | 01 Sep 2022 | 4 yrs 1 mo | Frog Innovations Limited |
| Suchita Vishnoi DIN 10946338 | Additional Director | 23 Jan 2026 | 9 mo | Frog Innovations Limited |
People of Frog Cellsat
2 people are tracked at Frog Cellsat (2 in leadership); the tracked headcount is 206.
| Name | Role | Group |
|---|---|---|
| Founder & Managing Director | Leadership | |
Pannkaj Gandhi | CEO | Leadership |
Complete people profiles for Frog Cellsat
Full employee and board profiles, team structure, tenure and professional contact details require an active premium plan.
- Full employee list
- Team structure
- Board tenure
- Professional contacts
Verified entity values are shown only after access is granted.
IPO & Listings of Frog Cellsat
Frog Cellsat is a publicly listed company on the NSE with ticker symbol FROG in India, operating in the Electronic technology sector. As a publicly traded entity, the company provides investors with opportunities to participate in its growth story through equity ownership. The listing enables access to capital markets, enhances corporate visibility, and provides liquidity for shareholders while maintaining transparency through regulatory compliance and regular financial disclosures.
- IPO date13 Oct 2022
- Listed onNSE: FROG
- Listed entityFrog Cellsat Ltd.
- Exchange sectorElectronic technology
- ISININE385O01018
- Share price₹272.05 (+1.51% on the day) · 2026-10-14
- Market capitalisation₹417 Cr
- Price to earnings11.8
- EPS (diluted, trailing year)₹-1.01
- Volume (last session)10,400
Financials of Frog Cellsat
Exchange-reported figures of Frog Innovations Limited, the listed company behind Frog Cellsat (NSE: FROG-SM).
Financial Highlights
FY 2025-26 Β· ConsolidatedRevenue vs Net Profit ₹ Cr
Margin trends
Financial summary ₹ Cr
| Metrics | FY 2025-26 | FY 2024-25 | FY 2023-24 | FY 2022-23 | FY 2021-22 | FY 2020-21 | FY 2019-20 |
|---|---|---|---|---|---|---|---|
| Income statement | |||||||
| Revenue | 106 | 219 | 158 | 133 | 133 | 121 | 87.02 |
| Revenue growth | -51.7% | +39.1% | +18.6% | +0.1% | +10.0% | +39.0% | - |
| EBITDA | (2.01) | 35.56 | 20.48 | 19.44 | 19.93 | 10.40 | 6.30 |
| EBITDA margin | -1.9% | +16.2% | +13.0% | +14.6% | +15.0% | +8.6% | +7.2% |
| Profit before tax | (4.33) | 32.84 | 20.09 | 20.50 | 20.89 | 15.88 | 3.28 |
| Net profit | (1.12) | 23.55 | 13.74 | 16.81 | 14.66 | 9.36 | 1.99 |
| Net profit margin | -1.1% | +10.7% | +8.7% | +12.6% | +11.0% | +7.7% | +2.3% |
| EPS (βΉ) | (1.01) | 15.17 | 10.05 | 9.81 | 2,949.24 | 2,851.52 | 388.00 |
| Balance sheet | |||||||
| Total assets | 175 | 182 | 140 | 118 | 76.08 | 66.45 | 67.73 |
| Net worth | 159 | 160 | 133 | 117 | 68.96 | 59.58 | 46.44 |
| Total debt | 12.86 | 20.22 | 4.70 | 0.00 | 6.18 | 5.73 | 19.58 |
| Cash & bank | 6.62 | 7.11 | 1.43 | 20.20 | 12.71 | 16.29 | 9.30 |
| Net working capital | 67.98 | 92.12 | 53.92 | 60.17 | 41.19 | 35.77 | 30.46 |
| Cash flow | |||||||
| Cash from operations | 22.64 | (2.06) | 7.14 | 7.21 | 10.12 | 6.96 | 10.99 |
| Cash from investing | (15.33) | (7.14) | (30.27) | (34.64) | (8.55) | 3.59 | (1.47) |
| Cash from financing | (7.80) | 14.87 | 4.36 | 34.92 | (5.15) | (12.18) | (8.11) |
| Particulars | Mar 2025 | Dec 2024 | Sep 2024 | Jun 2024 | Mar 2024 | Dec 2023 | Sep 2023 | Jun 2023 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 48.48 | 91.15 | 43.81 | 35.94 | 44.50 | 44.68 | 35.15 | 33.40 |
| Revenue growth (YoY) | +8.9% | +104.0% | +24.6% | +7.6% | +43.0% | - | - | - |
| Other income | 0.26 | (0.16) | 2.52 | 0.25 | 2.43 | 0.11 | 0.06 | 0.66 |
| EBITDA | 6.77 | 22.02 | 3.62 | 2.83 | 7.54 | 4.63 | 4.60 | 3.64 |
| EBITDA margin | +14.0% | +24.2% | +8.3% | +7.9% | +16.9% | +10.4% | +13.1% | +10.9% |
| Depreciation | 0.66 | 1.28 | 1.19 | 1.16 | 1.21 | 0.65 | 0.62 | 0.63 |
| Interest | 0.64 | 0.21 | 0.07 | 0.06 | 0.29 | 0.16 | 0.02 | 0.01 |
| Profit before tax | 5.73 | 20.37 | 4.88 | 1.86 | 8.47 | 3.93 | 4.02 | 3.66 |
| Tax | 2.75 | 5.11 | 0.74 | 0.69 | 1.09 | 1.32 | 1.45 | 0.96 |
| Net profit | 2.98 | 15.26 | 4.14 | 1.17 | 7.38 | 2.61 | 2.57 | 2.70 |
| EPS (βΉ) | 1.93 | 9.86 | 2.67 | 0.76 | 4.79 | 1.69 | 1.68 | 1.75 |
| Metrics | FY 2025-26 | FY 2024-25 | FY 2023-24 | FY 2022-23 | FY 2021-22 | FY 2020-21 | FY 2019-20 |
|---|---|---|---|---|---|---|---|
| Income statement | |||||||
| Revenue | 86.84 | 219 | 158 | 135 | 133 | 120 | 87.02 |
| Revenue growth | -60.4% | +39.1% | +16.6% | +1.7% | +10.9% | +37.7% | - |
| EBITDA | (4.31) | 35.43 | 19.77 | 22.16 | 19.02 | 9.78 | 5.07 |
| EBITDA margin | -5.0% | +16.2% | +12.5% | +16.4% | +14.3% | +8.2% | +5.8% |
| Profit before tax | (7.01) | 32.70 | 19.34 | 21.05 | 19.87 | 9.41 | 2.10 |
| Net profit | (3.30) | 23.56 | 13.30 | 17.22 | 13.86 | 6.98 | 0.99 |
| Net profit margin | -3.8% | +10.7% | +8.4% | +12.7% | +10.4% | +5.8% | +1.1% |
| EPS (βΉ) | (2.36) | 15.17 | 9.79 | 10.06 | 2,791.46 | 1,321.54 | 193.29 |
| Balance sheet | |||||||
| Total assets | 170 | 180 | 138 | 117 | 67.80 | 57.08 | 64.51 |
| Net worth | 155 | 158 | 132 | 115 | 60.78 | 51.82 | 45.21 |
| Total debt | 12.86 | 20.20 | 4.69 | 0.00 | 6.08 | 3.75 | 17.60 |
| Cash & bank | 5.25 | 6.29 | 1.20 | 20.13 | 4.20 | 10.34 | 8.59 |
| Net working capital | 63.86 | 90.51 | 53.56 | 60.49 | 37.39 | 30.32 | 30.45 |
| Cash flow | |||||||
| Cash from operations | 22.88 | (2.40) | 6.90 | 7.12 | 2.36 | 7.03 | 8.89 |
| Cash from investing | (16.18) | (7.38) | (30.18) | (26.07) | (7.44) | 4.99 | (0.45) |
| Cash from financing | (7.75) | 14.87 | 4.35 | 34.88 | (3.06) | (13.72) | (7.62) |
| Particulars | Mar 2025 | Dec 2024 | Sep 2024 | Jun 2024 | Mar 2024 | Dec 2023 | Sep 2023 | Jun 2023 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 48.48 | 91.15 | 43.77 | 35.94 | 44.46 | 44.68 | 35.14 | 33.40 |
| Revenue growth (YoY) | +9.0% | +104.0% | +24.6% | +7.6% | +42.8% | - | - | - |
| Other income | 0.26 | (0.19) | 2.52 | 0.25 | 2.41 | 0.13 | (0.03) | 0.63 |
| Total expenses | 41.97 | 68.85 | 41.48 | 31.95 | 37.95 | 40.11 | 30.46 | 29.40 |
| EBITDA | 6.51 | 22.30 | 2.29 | 3.99 | 6.51 | 4.57 | 4.68 | 4.00 |
| EBITDA margin | +13.4% | +24.5% | +5.2% | +11.1% | +14.6% | +10.2% | +13.3% | +12.0% |
| Depreciation | 0.65 | 1.27 | 1.19 | 1.15 | 1.20 | 0.65 | 0.62 | 0.63 |
| Interest | 0.64 | 0.21 | 0.07 | 0.06 | 0.29 | 0.16 | 0.02 | 0.01 |
| Profit before tax | 5.48 | 20.63 | 3.55 | 3.03 | 7.43 | 3.89 | 4.01 | 3.99 |
| Tax | 2.69 | 4.99 | 0.76 | 0.69 | 0.83 | 1.06 | 1.33 | 1.01 |
Financial Statements
| Particulars | Mar 2025 | Dec 2024 | Sep 2024 | Jun 2024 | Mar 2024 | Dec 2023 | Sep 2023 | Jun 2023 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 48.48 | 91.15 | 43.81 | 35.94 | 44.50 | 44.68 | 35.15 | 33.40 |
| Revenue growth (YoY) | +8.9% | +104.0% | +24.6% | +7.6% | +43.0% | - | - | - |
| Other income | 0.26 | (0.16) | 2.52 | 0.25 | 2.43 | 0.11 | 0.06 | 0.66 |
| EBITDA | 6.77 | 22.02 | 3.62 | 2.83 | 7.54 | 4.63 | 4.60 | 3.64 |
| EBITDA margin | +14.0% | +24.2% | +8.3% | +7.9% | +16.9% | +10.4% | +13.1% | +10.9% |
| Depreciation | 0.66 | 1.28 | 1.19 | 1.16 | 1.21 | 0.65 | 0.62 | 0.63 |
| Interest | 0.64 | 0.21 | 0.07 | 0.06 | 0.29 | 0.16 | 0.02 | 0.01 |
| Profit before tax | 5.73 | 20.37 | 4.88 | 1.86 | 8.47 | 3.93 | 4.02 | 3.66 |
| Tax | 2.75 | 5.11 | 0.74 | 0.69 | 1.09 | 1.32 | 1.45 | 0.96 |
| Net profit | 2.98 | 15.26 | 4.14 | 1.17 | 7.38 | 2.61 | 2.57 | 2.70 |
| EPS (βΉ) | 1.93 | 9.86 | 2.67 | 0.76 | 4.79 | 1.69 | 1.68 | 1.75 |
| Particulars | FY 2025-26 | FY 2024-25 | FY 2023-24 | FY 2022-23 | FY 2021-22 | FY 2020-21 | FY 2019-20 |
|---|---|---|---|---|---|---|---|
| Revenue | 106 | 219 | 158 | 133 | 133 | 121 | 87.02 |
| Revenue growth | -51.7% | +39.1% | +18.6% | +0.1% | +10.0% | +39.0% | - |
| Other income | 3.42 | 2.84 | 3.19 | 3.24 | 2.94 | 8.48 | 2.08 |
| Total expenses | 108 | 184 | 137 | 114 | 113 | 111 | 80.72 |
| Employee cost | 20.94 | 18.54 | 13.69 | 13.96 | 6.33 | 7.81 | 13.70 |
| EBITDA | (2.01) | 35.56 | 20.48 | 19.44 | 19.93 | 10.40 | 6.30 |
| EBITDA margin | -1.9% | +16.2% | +13.0% | +14.6% | +15.0% | +8.6% | +7.2% |
| Depreciation | 5.20 | 4.29 | 3.11 | 1.61 | 1.36 | 1.77 | 2.95 |
| Interest | 0.54 | 1.27 | 0.47 | 0.57 | 0.62 | 1.23 | 2.15 |
| Profit before tax | (4.33) | 32.84 | 20.09 | 20.50 | 20.89 | 15.88 | 3.28 |
| Tax | (2.78) | 9.29 | 4.56 | 5.41 | 6.14 | 1.63 | 1.33 |
| Net profit | (1.12) | 23.55 | 13.74 | 16.81 | 14.66 | 9.36 | 1.99 |
| Net profit margin | -1.1% | +10.7% | +8.7% | +12.6% | +11.0% | +7.7% | +2.3% |
| EPS (βΉ) | (1.01) | 15.17 | 10.05 | 9.81 | 2,949.24 | 2,851.52 | 388.00 |
| Particulars | FY 2025-26 | FY 2024-25 | FY 2023-24 | FY 2022-23 | FY 2021-22 | FY 2020-21 | FY 2019-20 |
|---|---|---|---|---|---|---|---|
| Equity & liabilities | |||||||
| Share capital | 15.55 | 15.53 | 15.44 | 15.38 | 0.05 | 0.05 | 0.05 |
| Reserves & surplus | 143 | 144 | 118 | 101 | 68.91 | 59.53 | 46.39 |
| Shareholders' funds (net worth) | 159 | 160 | 133 | 117 | 68.96 | 59.58 | 46.44 |
| Minority interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Secured loans | 12.86 | 20.22 | 4.70 | 0.00 | 6.08 | 3.75 | 12.22 |
| Unsecured loans | 0.00 | 0.00 | 0.00 | 0.00 | 0.10 | 1.98 | 7.36 |
| Total debt | 12.86 | 20.22 | 4.70 | 0.00 | 6.18 | 5.73 | 19.58 |
| Total liabilities | 175 | 182 | 140 | 118 | 76.08 | 66.45 | 67.73 |
| Assets | |||||||
| Gross block | 119 | 106 | 98.59 | 28.57 | 34.06 | 27.35 | 32.62 |
| Net block | 92.17 | 85.26 | 81.64 | 13.37 | 20.38 | 14.63 | 18.68 |
| Capital work in progress | 3.48 | 0.00 | 0.00 | 35.89 | 7.05 | 0.00 | 0.00 |
| Investments | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 5.70 | 7.08 |
| Inventories | 39.00 | 39.13 | 30.74 | 29.19 | 27.85 | 20.64 | 22.29 |
| Sundry debtors | 39.02 | 79.08 | 30.82 | 27.85 | 19.67 | 26.71 | 21.46 |
| Cash & bank balances | 6.62 | 7.11 | 1.43 | 20.20 | 12.71 | 16.29 | 9.30 |
| Loans & advances | 6.44 | 11.69 | 13.65 | 6.37 | 6.16 | 2.57 | 2.36 |
| Total current assets | 91.08 | 137 | 76.64 | 83.61 | 66.39 | 66.21 | 55.41 |
| Total current liabilities | 23.10 | 44.89 | 22.72 | 23.44 | 25.20 | 30.44 | 24.95 |
| Net working capital | 67.98 | 92.12 | 53.92 | 60.17 | 41.19 | 35.77 | 30.46 |
| Total assets | 175 | 182 | 140 | 118 | 76.08 | 66.45 | 67.73 |
| Particulars | FY 2025-26 | FY 2024-25 | FY 2023-24 | FY 2022-23 | FY 2021-22 | FY 2020-21 | FY 2019-20 |
|---|---|---|---|---|---|---|---|
| Opening cash | 7.11 | 1.43 | 20.20 | 12.71 | 16.29 | 2.88 | 1.46 |
| Net cash from operating activities | 22.64 | (2.06) | 7.14 | 7.21 | 10.12 | 6.96 | 10.99 |
| Net cash from investing activities | (15.33) | (7.14) | (30.27) | (34.64) | (8.55) | 3.59 | (1.47) |
| Net cash from financing activities | (7.80) | 14.87 | 4.36 | 34.92 | (5.15) | (12.18) | (8.11) |
| Net change in cash | (0.49) | 5.68 | (18.77) | 7.49 | (3.58) | (1.62) | 1.41 |
| Closing cash | 6.62 | 7.11 | 1.43 | 20.20 | 12.71 | 16.29 | 9.30 |
| Particulars | FY 2025-26 | FY 2024-25 | FY 2023-24 | FY 2022-23 | FY 2021-22 | FY 2020-21 | FY 2019-20 |
|---|---|---|---|---|---|---|---|
| Growth | |||||||
| Sales growth | -51.7% | +39.1% | +18.6% | +0.1% | +10.0% | +39.0% | - |
| EBITDA growth | -105.7% | +73.6% | +5.4% | -2.5% | +91.6% | +65.1% | - |
| PBT growth | - | +63.5% | -2.0% | -1.9% | +31.6% | +384.2% | +9998.0% |
| Net income growth | -104.8% | +71.4% | -18.3% | +14.7% | +56.6% | +370.4% | - |
| Revenue CAGR (3Y) | -7.3% | +18.2% | +9.3% | +15.2% | +30.0% | +11.0% | - |
| EBITDA CAGR (3Y) | - | +21.3% | +25.3% | +45.6% | - | +28.5% | - |
| Profitability & leverage | |||||||
| Net income margin | -1.5% | +10.7% | +9.9% | +11.3% | +11.1% | +11.8% | +2.2% |
| Return on capital employed | -1.9% | +21.2% | +14.1% | +24.4% | +30.2% | +17.2% | +7.7% |
| Return on net worth | -0.7% | +16.1% | +11.0% | +18.1% | +23.0% | +17.7% | +4.3% |
| Debt / equity | 0.10 | 0.09 | 0.02 | 0.03 | 0.09 | 0.24 | 0.50 |
| Long-term debt / equity | 0.01 | 0.00 | 0.00 | 0.01 | 0.06 | 0.16 | 0.29 |
| Interest cover | -7.49 | 4.06 | 2.71 | 3.20 | 3.34 | 14.25 | 64.18 |
| Efficiency & per share | |||||||
| Fixed asset turnover | 0.94 | 2.14 | 2.48 | 4.25 | 4.33 | 4.03 | 2.69 |
| Inventory turnover | 2.72 | 6.28 | 5.26 | 4.66 | 5.48 | 5.63 | 4.04 |
| Debtors turnover | 1.80 | 3.99 | 5.38 | 5.60 | 5.73 | 5.02 | 5.10 |
| EPS (βΉ) | (1.01) | 15.17 | 10.05 | 9.81 | 2,949.24 | 2,851.52 | 388.00 |
| Dividend per share (βΉ) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Book value per share (βΉ) | 102.20 | 102.99 | 86.28 | 75.80 | 13,792.34 | 11,915.10 | 9,288.70 |
| Particulars | Mar 2025 | Dec 2024 | Sep 2024 | Jun 2024 | Mar 2024 | Dec 2023 | Sep 2023 | Jun 2023 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 48.48 | 91.15 | 43.77 | 35.94 | 44.46 | 44.68 | 35.14 | 33.40 |
| Revenue growth (YoY) | +9.0% | +104.0% | +24.6% | +7.6% | +42.8% | - | - | - |
| Other income | 0.26 | (0.19) | 2.52 | 0.25 | 2.41 | 0.13 | (0.03) | 0.63 |
| Total expenses | 41.97 | 68.85 | 41.48 | 31.95 | 37.95 | 40.11 | 30.46 | 29.40 |
| EBITDA | 6.51 | 22.30 | 2.29 | 3.99 | 6.51 | 4.57 | 4.68 | 4.00 |
| EBITDA margin | +13.4% | +24.5% | +5.2% | +11.1% | +14.6% | +10.2% | +13.3% | +12.0% |
| Depreciation | 0.65 | 1.27 | 1.19 | 1.15 | 1.20 | 0.65 | 0.62 | 0.63 |
| Interest | 0.64 | 0.21 | 0.07 | 0.06 | 0.29 | 0.16 | 0.02 | 0.01 |
| Profit before tax | 5.48 | 20.63 | 3.55 | 3.03 | 7.43 | 3.89 | 4.01 | 3.99 |
| Tax | 2.69 | 4.99 | 0.76 | 0.69 | 0.83 | 1.06 | 1.33 | 1.01 |
| Particulars | FY 2025-26 | FY 2024-25 | FY 2023-24 | FY 2022-23 | FY 2021-22 | FY 2020-21 | FY 2019-20 |
|---|---|---|---|---|---|---|---|
| Revenue | 86.84 | 219 | 158 | 135 | 133 | 120 | 87.02 |
| Revenue growth | -60.4% | +39.1% | +16.6% | +1.7% | +10.9% | +37.7% | - |
| Other income | 3.01 | 2.81 | 3.14 | 1.18 | 2.74 | 2.56 | 2.13 |
| Total expenses | 91.15 | 184 | 138 | 113 | 114 | 110 | 81.95 |
| Employee cost | 12.69 | 11.78 | 8.63 | 9.77 | 6.02 | 7.67 | 8.22 |
| EBITDA | (4.31) | 35.43 | 19.77 | 22.16 | 19.02 | 9.78 | 5.07 |
| EBITDA margin | -5.0% | +16.2% | +12.5% | +16.4% | +14.3% | +8.2% | +5.8% |
| Depreciation | 5.17 | 4.27 | 3.10 | 1.58 | 1.36 | 1.77 | 2.95 |
| Interest | 0.54 | 1.27 | 0.47 | 0.71 | 0.53 | 1.16 | 2.15 |
| Profit before tax | (7.01) | 32.70 | 19.34 | 21.05 | 19.87 | 9.41 | 2.10 |
| Tax | (3.35) | 9.14 | 4.23 | 5.58 | 5.92 | 2.80 | 1.13 |
| Net profit | (3.30) | 23.56 | 13.30 | 17.22 | 13.86 | 6.98 | 0.99 |
| Net profit margin | -3.8% | +10.7% | +8.4% | +12.7% | +10.4% | +5.8% | +1.1% |
| EPS (βΉ) | (2.36) | 15.17 | 9.79 | 10.06 | 2,791.46 | 1,321.54 | 193.29 |
| Particulars | FY 2025-26 | FY 2024-25 | FY 2023-24 | FY 2022-23 | FY 2021-22 | FY 2020-21 | FY 2019-20 |
|---|---|---|---|---|---|---|---|
| Equity & liabilities | |||||||
| Share capital | 15.55 | 15.53 | 15.44 | 15.38 | 0.05 | 0.05 | 0.05 |
| Reserves & surplus | 140 | 143 | 116 | 100 | 60.73 | 51.77 | 45.16 |
| Shareholders' funds (net worth) | 155 | 158 | 132 | 115 | 60.78 | 51.82 | 45.21 |
| Secured loans | 12.86 | 20.20 | 4.69 | 0.00 | 6.08 | 2.68 | 12.22 |
| Unsecured loans | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.07 | 5.38 |
| Total debt | 12.86 | 20.20 | 4.69 | 0.00 | 6.08 | 3.75 | 17.60 |
| Total liabilities | 170 | 180 | 138 | 117 | 67.80 | 57.08 | 64.51 |
| Assets | |||||||
| Gross block | 113 | 101 | 93.28 | 23.40 | 20.00 | 17.98 | 23.25 |
| Net block | 86.73 | 79.84 | 76.27 | 8.12 | 6.21 | 5.28 | 9.32 |
| Capital work in progress | 3.48 | 0.00 | 0.00 | 35.89 | 7.05 | 0.00 | 0.00 |
| Investments | 1.03 | 0.89 | 0.39 | 0.11 | 10.19 | 11.87 | 10.74 |
| Inventories | 39.00 | 39.13 | 30.74 | 29.19 | 27.85 | 16.39 | 22.29 |
| Sundry debtors | 33.71 | 79.08 | 30.82 | 27.85 | 19.64 | 26.71 | 21.46 |
| Cash & bank balances | 5.25 | 6.29 | 1.20 | 20.13 | 4.20 | 10.34 | 8.59 |
| Loans & advances | 5.21 | 10.44 | 12.81 | 5.04 | 7.85 | 3.04 | 2.02 |
| Total current assets | 83.17 | 135 | 75.57 | 82.21 | 59.54 | 56.48 | 54.36 |
| Total current liabilities | 19.31 | 44.43 | 22.01 | 21.72 | 22.15 | 26.16 | 23.91 |
| Net working capital | 63.86 | 90.51 | 53.56 | 60.49 | 37.39 | 30.32 | 30.45 |
| Total assets | 170 | 180 | 138 | 117 | 67.80 | 57.08 | 64.51 |
| Particulars | FY 2025-26 | FY 2024-25 | FY 2023-24 | FY 2022-23 | FY 2021-22 | FY 2020-21 | FY 2019-20 |
|---|---|---|---|---|---|---|---|
| Opening cash | 6.29 | 1.20 | 20.13 | 4.20 | 12.34 | 2.17 | 1.35 |
| Net cash from operating activities | 22.88 | (2.40) | 6.90 | 7.12 | 2.36 | 7.03 | 8.89 |
| Net cash from investing activities | (16.18) | (7.38) | (30.18) | (26.07) | (7.44) | 4.99 | (0.45) |
| Net cash from financing activities | (7.75) | 14.87 | 4.35 | 34.88 | (3.06) | (13.72) | (7.62) |
| Net change in cash | (1.04) | 5.09 | (18.93) | 15.93 | (8.14) | (1.70) | 0.82 |
| Closing cash | 5.25 | 6.29 | 1.20 | 20.13 | 4.20 | 10.34 | 8.59 |
| Particulars | FY 2025-26 | FY 2024-25 | FY 2023-24 | FY 2022-23 | FY 2021-22 | FY 2020-21 | FY 2019-20 |
|---|---|---|---|---|---|---|---|
| Growth | |||||||
| Sales growth | -60.4% | +39.1% | +16.6% | +1.7% | +10.9% | +37.7% | - |
| EBITDA growth | -112.2% | +79.2% | -10.8% | +16.5% | +94.5% | +92.9% | - |
| PBT growth | - | +69.1% | -8.1% | +5.9% | +111.2% | +348.1% | +9998.0% |
| Net income growth | -114.0% | +77.1% | -22.8% | +24.2% | +98.6% | +605.1% | - |
| Revenue CAGR (3Y) | -13.7% | +18.2% | +9.6% | +15.8% | +30.0% | +10.6% | +0.1% |
| EBITDA CAGR (3Y) | - | +23.0% | +26.4% | +63.5% | - | +27.9% | -22.7% |
| Profitability & leverage | |||||||
| Net income margin | -4.2% | +10.7% | +9.6% | +11.4% | +10.5% | +5.5% | +1.1% |
| Return on capital employed | -3.7% | +21.3% | +13.7% | +26.3% | +32.7% | +17.4% | +6.4% |
| Return on net worth | -2.3% | +16.2% | +10.8% | +19.5% | +24.8% | +13.6% | +2.2% |
| Debt / equity | 0.11 | 0.09 | 0.02 | 0.03 | 0.09 | 0.22 | 0.43 |
| Long-term debt / equity | 0.01 | 0.00 | 0.00 | 0.02 | 0.05 | 0.13 | 0.25 |
| Interest cover | -5.70 | 4.08 | 2.82 | 3.45 | 3.00 | 14.48 | 101.42 |
| Efficiency & per share | |||||||
| Fixed asset turnover | 0.81 | 2.26 | 2.70 | 6.23 | 7.00 | 5.81 | 4.98 |
| Inventory turnover | 2.22 | 6.28 | 5.26 | 4.74 | 6.01 | 6.20 | 4.55 |
| Debtors turnover | 1.54 | 3.99 | 5.38 | 5.69 | 5.74 | 4.98 | 5.10 |
| EPS (βΉ) | (2.36) | 15.17 | 9.79 | 10.06 | 2,791.46 | 1,321.54 | 193.29 |
| Dividend per share (βΉ) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Book value per share (βΉ) | 99.90 | 102.04 | 85.32 | 75.10 | 12,155.06 | 10,363.59 | 9,042.05 |
Web traffic of Frog Cellsat
The website of Frog Cellsat (frogcellsat.com) receives about 8K visits a month.
- Monthly visits8K
▲ 288.1% vs previous month
Websites whose visitors overlap most with Frog Cellsat. Affinity shows how closely the audiences match.
| Website | Domain | Audience affinity | Monthly visits | Global rank | Profile |
|---|---|---|---|---|---|
| sarthi.in | 100% | 3.4K | #5,094,013 | View details |
Unlock complete access to The Company Check
Get unrestricted viewing across everything we track β from companies and brands to investors, funding rounds, acquisitions, financials, and more.
- Unlimited viewing on all profiles Companies, investors, financials, funding, acquisitions & directors
- Full access to every database India & global coverage, advanced filters and rich profile details
- Always-on access from your team account Single premium plan for everything you see on the portal
Related news about Frog Cellsat
Complete news archive for Frog Cellsat
Full article history, source details, and older brand coverage require an active premium plan.
- Full article archive
- Source and publication date
- Older coverage
- Brand-specific news history
Verified entity values are shown only after access is granted.
Frequently Asked Questions about Frog Cellsat
Frog Cellsat was founded in 2004.
Frog Cellsat is headquartered in Noida, India. It is registered at Noida, Uttar Pradesh, India.
Pannkaj Gandhi is the CEO of Frog Cellsat, as recorded in our data.
Frog Cellsat has 206 employees.
The primary company behind Frog Cellsat, Frog Innovations Limited, reported revenue of βΉ109 Cr for FY 2026, down 52% year on year.
Frog Cellsat was founded in 2004 and is based in Noida, India. RF wireless repeaters are provided by the company to network operators and service providers, focusing on in-building solutions for 2G, 3G, and 4G networks. The product range includes home and premium repeaters, along with accessories such as diplexers, amplifiers, and antennas. Services offered encompass site surveys, installation, integration, testing, and maintenance.
Frog Cellsat offers Repeaters, Antennas, DAS Solutions, and RF Cables.
Yes, Frog Cellsat is publicly traded on NSE under the ticker symbol FROG.
Frog Cellsat is associated with 4 legal entities: Frog Innovations Limited, Frog Profiles Private Limited, Shiva Profiles Private Limited and others.
The legal entities of Frog Cellsat currently have 10 directors, including Ajay Chacko, Satish Bhanu Trivedi, Tarun Tularam Sharma and others.

