ESDS - UnlistedMart

ESDS

₹520.00

0.00% 29 JUNE 2026

Listing Status:

esds.co.in

•••• ••••

•••

Key Metrics of ESDS

Market Cap
Total Equity Funding₹355 Cr in 7 rounds
Latest Funding Round₹139 Cr, Series B Oct 25, 2024
Post Money Valuation₹2,327 Cr 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 infrastructure managed security and software technology solutions. This organization offers autonomous cloud platforms, artificial intelligence operations, and...

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	₹139 Cr	₹341 Cr	Inst: Capri Loans, Deep Financial Consultants, Anchorage Capital, Niveshaay, Ace Investments, Samedh Trinity Partners, Rba Finance And Investment, Columbus Fin Vest, Aart Corporate Advisors, JVS Holdings, NKA Resources, Nexta Enterprises, 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	₹29 Cr	₹201 Cr	Inst: InCred Wealth
3.	Aug 19, 2021	Series A	₹20 Cr	₹184 Cr	Inst: GEF Capital Partners
4.	Jun 10, 2020	Series A	₹30 Cr	₹164 Cr	Inst: GEF Capital Partners
5.	Aug 6, 2019	Series A	₹41 Cr	₹68 Cr	Inst: GEF Capital Partners
6.	Jun 3, 2018	Series A	₹70 Cr	-	Inst: GEF Capital Partners, Global Environment Fund
7.	Feb 3, 2015	Seed	₹25 Cr	-	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 15-16

FY 14-15

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 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

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%