ESDS - Unlisted Minds

ESDS

₹495.00

2.94% 05 Mar 2026

Listing Status: Active

esds.co.in

•••• ••••

•••

Key Metrics of ESDS

Market Cap4971.17 Cr.
Total Equity Funding$47M in 7 rounds
Latest Funding Round$17M, Series B Oct 25, 2024
Post Money Valuation$268M as on Feb 01, 2025
Annual Revenue₹377 Cr
EBITDA₹170 Cr
EBITDA Margin45.15%
Net Profit₹56 Cr
Net Profit Margin14.77%

About the Company

Provider of cloud and data centre infrastructure solutions. The company delivers infrastructure management and security solutions. It provides public, private,...

Price on BSE Volume

Funding Rounds

Total Rounds: 7 Esds.co

S.No.	Date	Round Name	Amount	TTM Revenue	Investors & Facilitators
1.	Oct 25, 2024	Series B	$16.6M	$35.0M	Inst: Capri Loans, Deepfin, Anchorage Capital, Niveshaay, Ace Investments, Samedh Trinity Partners, Rba Finance And Investment, Columbus Finvest, Aart Corporate Advisors, Jvsholdings, Nkaresources, Nextaenterprises, Amrut Bharat Opportunities, Savitt Universal, Shivan Consultants, Graceinvestmentadvisors, Mayvenn, Tattvam Trading Angel: Mukul, Vanaja, Ashish, Reina, Jitendra, Vivek, Ajay, Saumik, Moheet, Pitam, Saranya, Divyanshi, Gaurishankar, Akriti, Parag, Ashish, Mitul, Nikhil, Tanay, Prateek, Vijay, Susham, Karan, Rakesh, Deepa, Abdul, Anchal, Nikki, Atul, Paran, Amar, Gaurav, Bhavin, Ravikiran, Dhara, Manish, Sunil, Kopal, Reshma, Shrey, Prem, Swati, Abhijit, Ajay, Hemant, Pritesh, Sureshchandra, Sambhaw, Anupam, Madhulata, Yechuri, Sonam, Sandeep, Deepak, Chaitali, Pooja, Vivek, Prateek, Anupam, Deepak
2.	May 12, 2022	Series A	$3.8M	$23.8M	Inst: InCred Wealth
3.	Aug 19, 2021	Series A	$2.7M	$20.9M	Inst: GEF Capital Partners
4.	Jun 10, 2020	Series A	$4M	$19.2M	Inst: GEF Capital Partners
5.	Aug 6, 2019	Series A	$5.8M	$17.1M	Inst: GEF Capital Partners
6.	Jun 3, 2018	Series A	$10.5M	$12.2M	Inst: GEF Capital Partners, Global Environment Fund
7.	Feb 3, 2015	Seed	$4M	$4.5M	Inst: Canbank Venture Capital Fund

Financial Statements

Revenue - INR (Cr)

Net Profit/Loss - INR (Cr)

Select a year from the tabs

FY 24-25

FY 23-24

FY 22-23

FY 21-22

FY 20-21

FY 19-20

FY 18-19

FY 17-18

FY 16-17

FY 15-16

FY 14-15

FY 13-14

Detailed Income Statement

FY 24-25 (in Cr)

376.6

293.9

Cost of materials consumed

Changes in inventories of finished goods, work-in-progress and stock-in-trade

Employee benefit expense

94.1

Finance costs

25.2

62.2

112.3

Consumption of stores and spare parts

Power and fuel

19.7

Rent

1.0

Repairs to building

Repairs to machinery

Insurance

1.4

0.4

Travelling conveyance

4.0

Legal professional charges

11.5

Directors sitting fees

0.4

Advertising promotional expenses

3.6

Commission paid other selling agents

2.4

Loss on disposal of intangible asset

Loss on disposal discard demolishment and destruction of depreciable tangible asset

0.3

Miscellaneous expenses

21.8

CSR expenditure

0.1

Cost repairs maintenance other assets

1.4

Subscriptions Membership Fees

20.7

Donations Subscriptions

Telephone postage

9.0

9.9

Total profit before exceptional items, extraordinary items and tax

82.7

Exceptional items before tax

(0.1)

Total profit before tax

82.6

27.0

Total profit (loss) for period from continuing operations

55.6

Total profit (loss) for period

55.6

Detailed Balance Sheet

FY 24-25 (in Cr)

655.9

417.6

238.4

116.4

122.0

655.9

372.4

286.3

16.5

Other non-current assets

69.6

283.6

Inventories

246.9

Current tax assets

Other current assets

36.7

Non-current assets classified as held for sale

Detailed Cash Flow Statement	FY 24-25 (in Cr)
Net cash from / (used in) operating activities	121.2
Net cash from / (used in) investing activities	(109.3)
Net cash from / (used) in financing activities	48.9
Net increase / (decrease) in cash and cash equivalents before effect of exchange rate changes	60.7
Effect of exchange rate changes on cash and cash equivalents	(2.3)
Net increase / (decrease) in cash and cash equivalents	58.4
Cash and cash equivalents at the beginning of the year	2.2
Cash and cash equivalents at the end of the year	60.7

Detailed Income Statement

FY 23-24 (in Cr)

292.1

268.8

Cost of materials consumed

Changes in inventories of finished goods, work-in-progress and stock-in-trade

Employee benefit expense

85.1

Finance costs

31.6

52.6

99.6

Consumption of stores and spare parts

Power and fuel

13.8

Rent

1.0

Repairs to building

Repairs to machinery

Insurance

1.4

0.8

Travelling conveyance

3.2

Legal professional charges

7.4

Directors sitting fees

0.2

Advertising promotional expenses

2.2

Commission paid other selling agents

2.0

Loss on disposal of intangible asset

Loss on disposal discard demolishment and destruction of depreciable tangible asset

0.3

Miscellaneous expenses

17.3

CSR expenditure

0.0

Cost repairs maintenance other assets

1.3

Subscriptions Membership Fees

16.4

Donations Subscriptions

Telephone postage

8.6

5.5

Total profit before exceptional items, extraordinary items and tax

23.4

Exceptional items before tax

(1.1)

Total profit before tax

22.3

8.7

Total profit (loss) for period from continuing operations

13.6

Total profit (loss) for period

13.6

Detailed Balance Sheet

FY 23-24 (in Cr)

547.7

226.5

321.2

195.9

125.3

547.7

335.0

222.8

10.2

Other non-current assets

102.0

212.7

Inventories

180.4

Current tax assets

14.2

Other current assets

18.0

Non-current assets classified as held for sale

(0.0)

Detailed Cash Flow Statement	FY 23-24 (in Cr)
Net cash from / (used in) operating activities	57.2
Net cash from / (used in) investing activities	(1.4)
Net cash from / (used) in financing activities	(70.6)
Net increase / (decrease) in cash and cash equivalents before effect of exchange rate changes	(14.8)
Effect of exchange rate changes on cash and cash equivalents	0.2
Net increase / (decrease) in cash and cash equivalents	(14.6)
Cash and cash equivalents at the beginning of the year	16.9
Cash and cash equivalents at the end of the year	2.2

Detailed Income Statement

FY 22-23 (in Cr)

212.2

235.2

Cost of materials consumed

Changes in inventories of finished goods, work-in-progress and stock-in-trade

Employee benefit expense

77.0

Finance costs

25.9

49.1

83.1

Consumption of stores and spare parts

Power and fuel

9.2

Rent

0.4

Repairs to building

Repairs to machinery

Insurance

1.0

0.5

Travelling conveyance

2.7

Legal professional charges

8.6

Directors sitting fees

0.2

Advertising promotional expenses

1.4

Commission paid other selling agents

1.7

Loss on disposal of intangible asset

Loss on disposal discard demolishment and destruction of depreciable tangible asset

0.2

Miscellaneous expenses

20.8

CSR expenditure

0.2

Cost repairs maintenance other assets

1.3

Subscriptions Membership Fees

12.7

Donations Subscriptions

0.0

Telephone postage

11.7

4.4

Total profit before exceptional items, extraordinary items and tax

(22.9)

Exceptional items before tax

(4.8)

Total profit before tax

(27.7)

(5.2)

Total profit (loss) for period from continuing operations

(22.5)

Total profit (loss) for period

(22.5)

Detailed Balance Sheet

FY 22-23 (in Cr)

499.0

210.2

288.9

156.3

132.6

499.0

318.3

207.7

27.5

Other non-current assets

83.1

180.8

Inventories

138.8

Current tax assets

23.5

Other current assets

18.4

Detailed Cash Flow Statement	FY 22-23 (in Cr)
Net cash from / (used in) operating activities	55.1
Net cash from / (used in) investing activities	(54.0)
Net cash from / (used) in financing activities	(19.5)
Net increase / (decrease) in cash and cash equivalents before effect of exchange rate changes	(18.3)
Effect of exchange rate changes on cash and cash equivalents	0.2
Net increase / (decrease) in cash and cash equivalents	(18.2)
Cash and cash equivalents at the beginning of the year	35.1
Cash and cash equivalents at the end of the year	16.9

Detailed Income Statement

FY 21-22 (in Cr)

198.7

197.3

Cost of materials consumed

Changes in inventories of finished goods, work-in-progress and stock-in-trade

Employee benefit expense

70.9

Finance costs

17.7

42.9

65.8

Consumption of stores and spare parts

Power and fuel

7.0

Rent

0.5

Repairs to building

Repairs to machinery

Insurance

0.9

1.6

Travelling conveyance

1.7

Legal professional charges

5.1

Directors sitting fees

0.1

Advertising promotional expenses

2.0

Commission paid other selling agents

2.4

Loss on disposal of intangible asset

Loss on disposal discard demolishment and destruction of depreciable tangible asset

0.4

Miscellaneous expenses

11.5

CSR expenditure

0.4

Cost repairs maintenance other assets

0.8

Subscriptions Membership Fees

8.4

Donations Subscriptions

0.0

Telephone postage

10.9

7.0

Total profit before exceptional items, extraordinary items and tax

1.4

Exceptional items before tax

(3.5)

Total profit before tax

(2.1)

0.5

Total profit (loss) for period from continuing operations

(2.7)

Total profit (loss) for period

(2.7)

Detailed Balance Sheet

FY 21-22 (in Cr)

522.5

205.3

317.3

138.4

178.8

522.5

326.8

220.9

20.6

Other non-current assets

85.3

195.8

Inventories

155.3

Current tax assets

16.4

Other current assets

24.1

Detailed Cash Flow Statement	FY 21-22 (in Cr)
Net cash from / (used in) operating activities	16.4
Net cash from / (used in) investing activities	(69.5)
Net cash from / (used) in financing activities	73.7
Net increase / (decrease) in cash and cash equivalents before effect of exchange rate changes	20.6
Effect of exchange rate changes on cash and cash equivalents	0.1
Net increase / (decrease) in cash and cash equivalents	20.7
Cash and cash equivalents at the beginning of the year	14.4
Cash and cash equivalents at the end of the year	35.1

Detailed Income Statement

FY 20-21 (in Cr)

174.1

165.3

Cost of materials consumed

Changes in inventories of finished goods, work-in-progress and stock-in-trade

Employee benefit expense

59.0

Finance costs

17.6

37.4

51.3

Consumption of stores and spare parts

Power and fuel

6.3

Rent

1.2

Repairs to building

Repairs to machinery

Insurance

0.5

0.4

Travelling conveyance

1.6

Legal professional charges

6.4

Directors sitting fees

Advertising promotional expenses

2.0

Commission paid other selling agents

1.2

Loss on disposal of intangible asset

Loss on disposal discard demolishment and destruction of depreciable tangible asset

0.2

Miscellaneous expenses

6.9

CSR expenditure

0.4

Cost repairs maintenance other assets

0.2

Subscriptions Membership Fees

6.6

Donations Subscriptions

Telephone postage

9.3

4.6

Total profit before exceptional items, extraordinary items and tax

8.8

Exceptional items before tax

Total profit before tax

8.8

3.3

Total profit (loss) for period from continuing operations

5.5

Total profit (loss) for period

5.5

Detailed Balance Sheet

FY 20-21 (in Cr)

460.4

186.6

273.8

112.4

161.5

460.4

338.8

216.3

23.0

Other non-current assets

99.5

121.6

Inventories

96.9

Current tax assets

6.4

Other current assets

18.3

Detailed Cash Flow Statement	FY 20-21 (in Cr)
Net cash from / (used in) operating activities	49.2
Net cash from / (used in) investing activities	(57.2)
Net cash from / (used) in financing activities	21.8
Net increase / (decrease) in cash and cash equivalents before effect of exchange rate changes	13.7
Effect of exchange rate changes on cash and cash equivalents	0.0
Net increase / (decrease) in cash and cash equivalents	13.7
Cash and cash equivalents at the beginning of the year	0.6
Cash and cash equivalents at the end of the year	14.4

Detailed Income Statement

FY 19-20 (in Cr)

160.5

158.6

Other income

2.0

157.1

Cost of materials consumed

Purchases of stock-in-trade

4.2

Changes in inventories of finished goods, work-in-progress and stock-in-trade

Employee benefit expense

48.3

Finance costs

11.3

36.9

56.3

Consumption of stores and spare parts

Power and fuel

4.6

Rent

3.0

Repairs to building

Repairs to machinery

Insurance

0.3

0.7

Travelling conveyance

4.6

Legal professional charges

4.9

Directors sitting fees

Advertising promotional expenses

8.3

Commission paid other selling agents

2.2

Loss on disposal of intangible asset

Loss on disposal discard demolishment and destruction of depreciable tangible asset

0.1

Miscellaneous expenses

15.2

CSR expenditure

0.5

Subscriptions Membership Fees

2.2

Telephone postage

6.9

Total profit before exceptional items, extraordinary items and tax

3.5

Total profit before tax

3.5

2.5

Total profit (loss) for period from continuing operations

0.9

Total profit (loss) for period

0.9

Detailed Balance Sheet

FY 19-20 (in Cr)

411.6

150.9

260.7

119.4

141.3

411.6

309.2

288.4

19.3

Other non-current assets

1.5

102.4

Inventories

65.4

Current tax assets

13.5

Other current assets

23.5

Detailed Cash Flow Statement	FY 19-20 (in Cr)
Net cash from / (used in) operating activities	52.9
Net cash from / (used in) investing activities	(83.8)
Net cash from / (used) in financing activities	23.0
Net increase / (decrease) in cash and cash equivalents before effect of exchange rate changes	(8.0)
Effect of exchange rate changes on cash and cash equivalents	(0.0)
Net increase / (decrease) in cash and cash equivalents	(8.0)
Cash and cash equivalents at the beginning of the year	8.6
Cash and cash equivalents at the end of the year	0.6

Detailed Income Statement

FY 18-19 (in Cr)

142.6

114.6

Purchases of stock-in-trade

0.3

Employee benefit expense

27.5

Finance costs

6.8

15.9

64.1

Power and fuel	3.6
Rent	8.0
Repairs to building	0
Repairs to machinery	0.1
Insurance	0.4
Total rates and taxes excluding taxes on income	0.7
Subscriptions membership fees	1.7
Telephone postage	4.8
Printing stationery	0
Travelling conveyance	2.5
Legal professional charges	6.5
Training recruitment expenses	0
Directors sitting fees	0
Donations subscriptions	0
Bank charges	0
Advertising promotional expenses	2.2
Commission paid other selling agents	2.4
Cost repairs maintenance other assets	0.2
Total cost transportation	0
Cost water charges	0
Cost technical services	0
Provision bad doubtful debts created	0
Total net provisions charged	0
Total write-off assets	3.1
Loss on disposal, discard, demolishment and destruction of depreciable tangible asset	0.3
Total contract cost	1.7
Total payments to auditor	0.1
CSR expenditure	0
Miscellaneous expenses	25.8

Total profit before prior period items, exceptional items, extraordinary items and tax

28.0

Exceptional items before tax

Total profit before extraordinary items and tax

28.0

Extraordinary items before tax

Total profit before tax

28.0

7.1

Total profit (loss) for period from continuing operations

20.9

Detailed Balance Sheet

FY 18-19 (in Cr)

236.2

117.2

119.0

236.2

110.2

Minority interest

126.0

33.2

92.8

Detailed Cash Flow Statement	FY 18-19 (in Cr)
Cash flow from operating activities	16.6
Net cash from/(used in) operating activities	16.6
Cash flow from investing activities	(44.1)
Net cash from/(used in) investing activities	(44.1)
Cash flow from financing activities	32.8
Net cash from/(used) in financing activities	32.8
Net increase/(decrease) in cash and cash equivalents before effect of exchange rate changes	5.3
Effect of exchange rate changes on cash and cash equivalents	0
Net increase /(decrease) in cash and cash equivalents	5.3
Cash and cash equivalents at the beginning of the year	6.7
Cash and cash equivalents at the end of the year	12.1

Detailed Income Statement

FY 17-18 (in Cr)

101.9

87.1

Purchases of stock-in-trade

16.0

Employee benefit expense

22.3

Finance costs

4.7

13.5

30.6

Power and fuel	3.7
Rent	7.7
Repairs to building	0
Repairs to machinery	0
Insurance	0.3
Total rates and taxes excluding taxes on income	0.8
Subscriptions membership fees	1.0
Telephone postage	4.8
Printing stationery	0
Travelling conveyance	1.2
Legal professional charges	1.1
Training recruitment expenses	0
Directors sitting fees	0
Donations subscriptions	0
Bank charges	0.3
Advertising promotional expenses	1.2
Commission paid other selling agents	1.0
Cost repairs maintenance other assets	0.2
Total cost transportation	0
Cost water charges	0
Cost technical services	4.2
Provision bad doubtful debts created	0
Total net provisions charged	0
Total write-off assets	1.4
Loss on disposal, discard, demolishment and destruction of depreciable tangible asset	0
Total contract cost	1.3
Total payments to auditor	0.2
CSR expenditure	0
Miscellaneous expenses	0.2

Total profit before prior period items, exceptional items, extraordinary items and tax

14.8

Exceptional items before tax

Total profit before extraordinary items and tax

14.8

Extraordinary items before tax

Total profit before tax

14.8

4.9

Total profit (loss) for period from continuing operations

9.9

Detailed Balance Sheet

FY 17-18 (in Cr)

144.3

86.6

57.7

144.3

61.0

Minority interest

0.6

82.7

27.1

55.6

Detailed Cash Flow Statement	FY 17-18 (in Cr)
Cash flow from operating activities	13.1
Net cash from/(used in) operating activities	13.1
Cash flow from investing activities	(25.5)
Net cash from/(used in) investing activities	(25.5)
Cash flow from financing activities	7.0
Net cash from/(used) in financing activities	7.0
Net increase/(decrease) in cash and cash equivalents before effect of exchange rate changes	(5.4)
Effect of exchange rate changes on cash and cash equivalents	0
Net increase /(decrease) in cash and cash equivalents	(5.4)
Cash and cash equivalents at the beginning of the year	12.1
Cash and cash equivalents at the end of the year	6.7

Detailed Income Statement

FY 16-17 (in Cr)

73.1

64.9

Purchases of stock-in-trade

7.9

Employee benefit expense

19.1

Finance costs

3.0

8.5

26.4

Power and fuel	3.1
Rent	6.7
Repairs to building	0
Repairs to machinery	0
Insurance	0.2
Total rates and taxes excluding taxes on income	0.6
Subscriptions membership fees	0.9
Telephone postage	4.4
Printing stationery	0
Travelling conveyance	1.0
Legal professional charges	0.8
Training recruitment expenses	0
Directors sitting fees	0
Donations subscriptions	0
Bank charges	0.1
Advertising promotional expenses	2.0
Commission paid other selling agents	0.2
Cost repairs maintenance other assets	0
Total cost transportation	0
Cost water charges	0
Cost technical services	0
Provision bad doubtful debts created	0
Total net provisions charged	0
Total write-off assets	0.4
Loss on disposal, discard, demolishment and destruction of depreciable tangible asset	0.0
Total contract cost	4.4
Total payments to auditor	0.1
CSR expenditure	0
Miscellaneous expenses	1.5

Total profit before prior period items, exceptional items, extraordinary items and tax

8.2

Exceptional items before tax

Total profit before extraordinary items and tax

8.2

Extraordinary items before tax

Total profit before tax

8.2

2.6

Total profit (loss) for period from continuing operations

5.6

Detailed Balance Sheet

FY 16-17 (in Cr)

110.3

63.4

46.9

110.3

51.4

Minority interest

0.2

58.7

17.8

40.9

Detailed Cash Flow Statement	FY 16-17 (in Cr)
Cash flow from operating activities	24.2
Net cash from/(used in) operating activities	24.2
Cash flow from investing activities	(16.5)
Net cash from/(used in) investing activities	(16.5)
Cash flow from financing activities	1.2
Net cash from/(used) in financing activities	1.2
Net increase/(decrease) in cash and cash equivalents before effect of exchange rate changes	9.0
Effect of exchange rate changes on cash and cash equivalents	0
Net increase /(decrease) in cash and cash equivalents	9.0
Cash and cash equivalents at the beginning of the year	3.1
Cash and cash equivalents at the end of the year	12.1

Detailed Income Statement

FY 15-16 (in Cr)

51.5

50.0

Other income

1.4

49.2

Cost of materials consumed

Purchases of stock-in-trade

9.0

Changes in inventories of finished goods, work-in-progress and stock-in-trade

Employee benefit expense

16.5

Finance costs

2.5

5.2

16.0

Consumption of stores and spare parts

Power and fuel

1.2

Rent

0.2

Repairs to building

Repairs to machinery

0.0

Insurance

0.2

Printing stationery

0.0

Travelling conveyance

1.0

Legal professional charges

0.5

Training recruitment expenses

0.0

Directors sitting fees

0.1

Advertising promotional expenses

2.3

Commission paid other selling agents

0.1

Provision bad doubtful debts created

Provision bad doubtful loans advances created

Loss on disposal of intangible asset

Loss on disposal discard demolishment and destruction of depreciable tangible asset

0.0

0.1

Miscellaneous expenses

1.4

Bank charges

0.1

CSR expenditure

Subscriptions Membership Fees

1.5

Donations Subscriptions

0.0

Telephone postage

4.5

Total profit before prior period items, exceptional items, extraordinary items and tax

2.3

Total profit before extraordinary items and tax

2.3

Total profit before tax

2.3

0.9

Total profit (loss) for period from continuing operations

1.3

Total profit (loss) for period before minority interest

1.3

Total profit (loss) for period

1.3

Basic earning per equity share

Diluted earnings per equity share

Detailed Balance Sheet

FY 15-16 (in Cr)

87.1

48.9

38.2

16.8

21.4

87.1

51.8

46.8

4.9

Other non-current assets

0.1

35.3

Detailed Cash Flow Statement	FY 15-16 (in Cr)
Cash flow from operating activities	9.0
Net cash from / (used in) operating activities	9.0
Cash flow from investing activities	(1.2)
Net cash from / (used in) investing activities	(1.2)
Cash flow from financing activities	(6.6)
Net cash from / (used) in financing activities	(6.6)
Net increase / (decrease) in cash and cash equivalents before effect of exchange rate changes	1.2
Net increase / (decrease) in cash and cash equivalents	1.2
Cash and cash equivalents at the beginning of the year	1.7
Cash and cash equivalents at the end of the year	2.9

Detailed Income Statement

FY 14-15 (in Cr)

37.7

35.5

Other income

2.2

34.2

Cost of materials consumed

Purchases of stock-in-trade

2.4

Changes in inventories of finished goods, work-in-progress and stock-in-trade

Employee benefit expense

10.3

Finance costs

3.3

1.6

16.7

Consumption of stores and spare parts

Power and fuel

0.9

Rent

0.1

Repairs to building

0.0

Repairs to machinery

0.1

Insurance

0.1

0.6

Printing stationery

0.0

Travelling conveyance

0.6

Legal professional charges

1.1

Training recruitment expenses

0.1

Directors sitting fees

0.4

Advertising promotional expenses

1.3

Commission paid other selling agents

0.6

Provision bad doubtful debts created

Provision bad doubtful loans advances created

Loss on disposal of intangible asset

Loss on disposal discard demolishment and destruction of depreciable tangible asset

0.0

0.1

Miscellaneous expenses

1.5

Bank charges

0.1

CSR expenditure

Subscriptions Membership Fees

0.9

Donations Subscriptions

0.0

Telephone postage

3.9

Total profit before prior period items, exceptional items, extraordinary items and tax

3.5

Total profit before extraordinary items and tax

3.5

Total profit before tax

3.5

1.0

Total profit (loss) for period from continuing operations

2.5

Total profit (loss) for period before minority interest

2.5

Total profit (loss) for period

2.5

Basic earning per equity share

Diluted earnings per equity share

Detailed Balance Sheet

FY 14-15 (in Cr)

83.0

47.5

35.4

17.7

83.0

34.5

27.0

6.7

Other non-current assets

0.8

48.5

Detailed Cash Flow Statement	FY 14-15 (in Cr)
Cash flow from operating activities	5.4
Net cash from / (used in) operating activities	5.4
Cash flow from investing activities	(31.0)
Net cash from / (used in) investing activities	(31.0)
Cash flow from financing activities	27.1
Net cash from / (used) in financing activities	27.1
Net increase / (decrease) in cash and cash equivalents before effect of exchange rate changes	1.5
Net increase / (decrease) in cash and cash equivalents	1.5
Cash and cash equivalents at the beginning of the year	0.1
Cash and cash equivalents at the end of the year	1.7

Detailed Income Statement

FY 13-14 (in Cr)

37.8

36.7

Purchases of stock-in-trade

0.7

Employee benefit expense

9.6

Finance costs

2.9

4.1

19.4

Power and fuel	0.8
Rent	0.2
Repairs to building	0.1
Repairs to machinery	0.0
Insurance	0.1
Total rates and taxes excluding taxes on income	0.4
Subscriptions membership fees	0.6
Telephone postage	3.3
Printing stationery	0.0
Travelling conveyance	0.6
Legal professional charges	0.7
Training recruitment expenses	0
Directors sitting fees	0
Donations subscriptions	0.0
Bank charges	0.1
Advertising promotional expenses	1.0
Commission paid other selling agents	0.2
Cost repairs maintenance other assets	0
Total cost transportation	0.0
Cost water charges	0.0
Cost technical services	0
Provision bad doubtful debts created	2.2
Total net provisions charged	0
Total write-off assets	0
Loss on disposal, discard, demolishment and destruction of depreciable tangible asset	0
Total contract cost	7.7
Total payments to auditor	0.1
CSR expenditure	0
Miscellaneous expenses	1.3

Total profit before prior period items, exceptional items, extraordinary items and tax

1.1

Exceptional items before tax

Total profit before extraordinary items and tax

1.1

Extraordinary items before tax

Total profit before tax

1.1

0.7

Total profit (loss) for period from continuing operations

0.4

Detailed Balance Sheet

FY 13-14 (in Cr)

51.0

33.6

17.4

51.0

20.8

Minority interest

30.2

16.0

14.2

Detailed Cash Flow Statement	FY 13-14 (in Cr)
Cash flow from operating activities	0.5
Net cash from/(used in) operating activities	0.5
Cash flow from investing activities	(6.5)
Net cash from/(used in) investing activities	(6.5)
Cash flow from financing activities	4.2
Net cash from/(used) in financing activities	4.2
Net increase/(decrease) in cash and cash equivalents before effect of exchange rate changes	(1.8)
Effect of exchange rate changes on cash and cash equivalents	0
Net increase /(decrease) in cash and cash equivalents	(1.8)
Cash and cash equivalents at the beginning of the year	2.0
Cash and cash equivalents at the end of the year	0.1

Shareholding Pattern

As of Feb 1, 2025 • Esds

Total Shares 103.43M

Top Shareholders

Shareholder	Category	Shares (Mn)	% Holding
Piyush Somani	Founder	26.85M	25.96%
Komal Somani	Other People	22.47M	21.72%
South Asia Growth Fund II LP	Fund	20.71M	20.03%
South Asia Growth Fund II Holdings LLC	Fund	9.51M	9.19%
Gef Esds Partners LLC	Fund	7.58M	7.33%

#	Shareholder	Category	Shares (Mn)	% Holding
1	Piyush Somani	Founder	26.85M	25.96%
2	Komal Somani	Other People	22.47M	21.72%
3	South Asia Growth Fund II LP	Fund	20.71M	20.03%
4	South Asia Growth Fund II Holdings LLC	Fund	9.51M	9.19%
5	Gef Esds Partners LLC	Fund	7.58M	7.33%
6	Mukul Agrawal	Angel	3.14M	3.03%
7	ESOP Pool Available	ESOP Pool	3.00M	2.90%
8	Nimish Khakhar	Other People	2.38M	2.30%
9	Sarla Somani	Other People	1.87M	1.81%
10	Other Investors	Other Investors	1.43M	1.38%
11	Vanaja Iyer	Angel	0.50M	0.48%
12	Rba Finance And Investment	Enterprise	0.45M	0.44%
13	Ashish Kacholia	Angel	0.45M	0.44%
14	Capri Global Holdings Private Limited	Fund	0.28M	0.28%
15	Anchorage Capital Scheme II	Fund	0.28M	0.28%
16	Columbus Finvest	Enterprise	0.24M	0.24%
17	Aart Corporate Advisors	Enterprise	0.21M	0.21%
18	Niveshaay Hedgehogs LLP	Fund	0.20M	0.20%
19	Oneup Financial Consultants	Fund	0.20M	0.19%
20	Nkaresources	Enterprise	0.18M	0.17%
21	Jvsholdings	Enterprise	0.16M	0.15%
22	Reina Jaisingahni	Angel	0.09M	0.09%
23	Jitendra Sanghavi	Angel	0.09M	0.08%
24	Vivek Jain	Angel	0.09M	0.08%
25	Nextaenterprises	Enterprise	0.07M	0.07%
26	Ajay Jaisinghani	Angel	0.07M	0.07%
27	Saumik Doshi	Angel	0.07M	0.07%
28	Moheet Agrawal	Angel	0.07M	0.07%
29	Orbis Trusteeship Pvt Ltd	Fund	0.06M	0.06%
30	Pitam Goel	Angel	0.04M	0.04%
31	Tattvam AIF Trust - Cat III Aif	Fund	0.04M	0.03%
32	Ashish Rathi	Angel	0.03M	0.03%
33	Saranya Agrawal	Angel	0.03M	0.03%
34	Divyanshi Agrawal	Angel	0.03M	0.03%
35	Mitul Mehta	Angel	0.03M	0.03%
36	Gaurishankar Jahalani	Angel	0.03M	0.03%
37	Akriti Agarwal	Angel	0.03M	0.03%
38	Nikhil Jaisinghani	Angel	0.03M	0.03%
39	Tanay Gupta	Angel	0.03M	0.03%
40	Prateek Jain	Angel	0.02M	0.02%
41	Amrut Bharat Opportunities	Enterprise	0.02M	0.02%
42	Ace Investments	Fund	0.01M	0.01%
43	Vijay Khetan	Angel	0.01M	0.01%
44	Susham Sirsat	Angel	0.01M	0.01%
45	Karan Dharnidharka	Angel	0.01M	0.01%
46	Rakesh Agrawal	Angel	0.01M	0.01%
47	Deepa Jain	Angel	0.01M	0.01%
48	Abdul Hadi Shaikh	Angel	0.01M	0.01%
49	Anchal Maheshwari	Angel	0.01M	0.01%
50	Nikki Kamdar	Angel	0.01M	0.01%
51	Atul Khandelwal	Angel	0.01M	0.01%
52	Paran Khandelwal	Angel	0.01M	0.01%
53	Amar Maurya	Angel	0.01M	0.01%
54	Sunil Dayma	Angel	0.01M	0.01%
55	Gaurav Jain	Angel	0.01M	0.01%
56	Bhavin Thakkar	Angel	0.01M	0.01%
57	Ravikiran Surana	Angel	0.01M	0.01%
58	Dhara Gandhi	Angel	0.01M	0.01%
59	Manish Kukreja	Angel	0.01M	0.01%
60	Kopal Tak	Angel	0.01M	0.01%
61	Shweta Agrawal	Angel	0.01M	0.01%
62	Reshma Kukreja	Angel	0.01M	0.01%
63	Shrey Loonker	Angel	0.01M	0.01%
64	Prem Bajaj	Angel	0.01M	0.01%
65	Swati Shah	Angel	0.01M	0.01%
66	Abhijit Mukerjee	Angel	0.01M	0.00%
67	Sameer Surani	Other People	0.01M	0.00%
68	Anjali Rathod	Other People	0.00M	0.00%
69	Aziz Surani	Other People	0.00M	0.00%
70	Samedh Trinity Partners	Fund	0.00M	0.00%
71	Ajay Prabhudesai	Angel	0.00M	0.00%
72	Hemant Desai	Angel	0.00M	0.00%
73	Pritesh Chheda	Angel	0.00M	0.00%
74	Sureshchandra Khandelwal	Angel	0.00M	0.00%
75	Parag Mehta	Angel	0.00M	0.00%
76	Sambhaw Jain	Angel	0.00M	0.00%
77	Anupam Agarwal	Angel	0.00M	0.00%
78	Madhulata Khandelwal	Angel	0.00M	0.00%
79	Yechuri Rao	Angel	0.00M	0.00%
80	Sonam Udasi	Angel	0.00M	0.00%
81	Savitt Universal	Enterprise	0.00M	0.00%
82	Graceinvestmentadvisors	Enterprise	0.00M	0.00%
83	Sandeep Ajmera	Angel	0.00M	0.00%
84	Deepak Agrawal	Angel	0.00M	0.00%
85	Shivan Consultants	Enterprise	0.00M	0.00%
86	Amplifycapitals	Enterprise	0.00M	0.00%
87	Mayvenn	Enterprise	0.00M	0.00%
88	Chaitali Shah	Angel	0.00M	0.00%
89	Reina Consulting	Enterprise	0.00M	0.00%
90	Husain Nayani	Other People	0.00M	0.00%
91	Pooja Gupta	Angel	0.00M	0.00%
92	Tajbanu Nayani	Other People	0.00M	0.00%
93	Farida Nayani	Other People	0.00M	0.00%
94	Altius Investech	Fund	0.00M	0.00%
95	Meenaxi Building Solutions	Enterprise	0.00M	0.00%
96	Orbis Capital Limited	Fund	0.00M	0.00%
97	Pooja Somani	Other People	0.00M	0.00%
98	Prajakta Jadhav	Other People	0.00M	0.00%
99	InCred Wealth	Enterprise	0.00M	0.00%
100	Canbank Venture Capital Fund Limited	Fund	0.00M	0.00%
101	Global Environment Capital Company LLC	Fund	0.00M	0.00%
102	P O Somani Family Trust	Fund	0.00M	0.00%
	Total		103.43M	100%