Interactive Financial Charts Not Available

ICDS (ICDSLTD) | Financial Analysis & Statements

ICDS Ltd. | Small-cap | Real Estate

₹47.14

-4.57%

ICDS vs Altius Telecom ICDS vs Nirlon ICDS vs Efco (Cambodia ICDS vs Shipping ICDS vs Elpro International ICDS vs NIFTY 50 | Market

TL;DR Income Statement Balance Sheet Cash Flow Key Ratios Peer Comparison

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income Metrics

Revenue 23.5M

Operating Income 14.2M 60.48%

Net Income 8.4M 35.64%

Balance Sheet Metrics

Total Assets 322.0M

Total Liabilities 32.5M

Shareholders Equity 289.4M

Debt to Equity 0.11

Cash Flow Metrics

Revenue & Profitability Trend

Interactive Financial Charts Not Available

This page uses interactive financial charts and dynamic data visualization tools that require JavaScript. For detailed financial analysis:

Available Financial Data:

Income statements (annual and quarterly)
Balance sheets with asset and liability details
Cash flow statements and free cash flow analysis
Key financial ratios and performance metrics
Peer comparison and industry benchmarking

All financial data is displayed in accessible table format below. Use the table headers and structure to analyze trends and compare metrics across different periods.

ICDS Income Statement From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Revenue i	39.0M	35.1M	22.6M	12.7M	10.9M
Cost of Goods Sold i	-	5.0M	6.0M	4.8M	6.3M
Gross Profit i	-	30.1M	16.6M	8.0M	4.5M
Gross Margin % i	0.0%	85.8%	73.3%	62.5%	41.7%
Operating Expenses
Research & Development i	-	-	-	-	-
Selling, General & Administrative i	-	3.0M	4.1M	4.3M	2.3M
Other Operating Expenses i	12.9M	4.5M	6.5M	-44.5M	7.0M
Total Operating Expenses i	12.9M	7.5M	10.6M	-40.1M	9.3M
Operating Income i	16.9M	17.4M	1.0M	43.4M	8.5M
Operating Margin % i	43.4%	49.5%	4.5%	340.6%	77.9%
Non-Operating Items
Interest Income i	-	5.8M	4.9M	2.1M	2.6M
Interest Expense i	781.0K	729.0K	626.0K	702.0K	762.0K
Other Non-Operating Income	-	-	-	-	-
Pre-tax Income i	29.3M	23.6M	5.3M	59.4M	10.2M
Income Tax i	15.3M	3.3M	1.5M	1.0M	64.0M
Effective Tax Rate % i	52.1%	13.8%	28.7%	1.7%	628.8%
Net Income i	14.0M	20.4M	3.8M	58.4M	-53.8M
Net Margin % i	36.0%	58.0%	16.8%	457.8%	-495.3%
Key Metrics
EBITDA i	33.8M	26.8M	9.6M	48.9M	14.4M
EPS (Basic) i	₹1.08	₹1.56	₹0.29	₹4.48	₹-4.13
EPS (Diluted) i	₹1.08	₹1.56	₹0.29	₹4.48	₹-4.13
Basic Shares Outstanding i	12988889	13026700	13026700	13026700	13026700
Diluted Shares Outstanding i	12988889	13026700	13026700	13026700	13026700

Income Statement Trend

ICDS Balance Sheet From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Assets
Current Assets
Cash & Equivalents i	796.0K	3.3M	729.0K	784.0K	724.0K
Short-term Investments i	68.6M	75.1M	79.4M	51.5M	55.8M
Accounts Receivable i	886.0K	1.8M	797.0K	716.0K	1.1M
Inventory i	-	-	-	-	-
Other Current Assets	344.0K	228.0K	94.0K	406.0K	95.0K
Total Current Assets i	132.8M	151.0M	90.6M	121.3M	64.0M
Non-Current Assets
Property, Plant & Equipment i	32.0M	183.0K	179.0K	115.0K	115.0K
Goodwill i	-	-	-	-	-
Intangible Assets i	-	-	-	-	-
Long-term Investments	-	-	-	-	-
Other Non-Current Assets	19.9M	23.0K	483.0K	211.0K	697.0K
Total Non-Current Assets i	189.2M	135.6M	177.7M	144.8M	140.9M
Total Assets i	322.0M	286.6M	268.3M	266.1M	204.8M
Liabilities
Current Liabilities
Accounts Payable i	660.0K	684.0K	1.2M	1.2M	701.0K
Short-term Debt i	2.6M	3.6M	3.0M	4.8M	1.6M
Current Portion of Long-term Debt	-	-	-	-	-
Other Current Liabilities	21.6M	451.0K	536.0K	450.0K	543.0K
Total Current Liabilities i	26.8M	6.1M	5.8M	8.3M	4.0M
Non-Current Liabilities
Long-term Debt i	-	-	-	4.5M	6.6M
Deferred Tax Liabilities i	-	-	-	-	-
Other Non-Current Liabilities	1.3M	696.0K	1.3M	1.2M	560.0K
Total Non-Current Liabilities i	5.8M	5.1M	7.4M	5.6M	7.1M
Total Liabilities i	32.5M	11.2M	13.2M	14.0M	11.2M
Equity
Common Stock i	130.3M	130.3M	130.3M	130.3M	130.3M
Retained Earnings i	-	77.8M	57.5M	54.5M	-4.0M
Treasury Stock i	-	-	-	-	-
Other Equity	-	-	-	-	-
Total Shareholders Equity i	289.4M	275.4M	255.1M	252.1M	193.6M
Key Metrics
Total Debt i	2.6M	3.6M	3.0M	9.3M	8.2M
Working Capital i	106.0M	144.9M	84.8M	112.9M	59.9M

Balance Sheet Composition

ICDS Cash Flow Statement From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Operating Activities
Net Income i	29.3M	23.6M	5.3M	59.4M	10.2M
Depreciation & Amortization i	-	-	-	-	-
Stock-Based Compensation i	-	-	-	-	-
Working Capital Changes i	-14.2M	-1.9M	66.0M	-65.1M	579.0K
Operating Cash Flow i	3.8M	16.5M	66.6M	-7.5M	8.4M
Investing Activities
Capital Expenditures i	-1.0M	220.0K	-48.0K	-3.0M	-6.0K
Acquisitions i	-	-	-	-	-
Investment Purchases i	-3.5M	-1.9M	-	0	-6.1M
Investment Sales i	-	-	1.0M	2.4M	3.9M
Investing Cash Flow i	-25.6M	56.1M	-65.1M	-121.0K	7.4M
Financing Activities
Share Repurchases i	-	-	-	-	-
Dividends Paid i	-	-	-	-	-
Debt Issuance i	-	-	-	-	-
Debt Repayment i	-	-	-	-	-
Financing Cash Flow i	1.3M	-1.6M	-1.8M	3.4M	-617.0K
Free Cash Flow i	9.5M	1.8M	63.6M	-8.3M	-8.8M
Net Change in Cash i	-20.5M	71.0M	-327.0K	-4.2M	15.2M

Cash Flow Trend

ICDS Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 45.82

Price to Sales 17.49

PEG Ratio -1.49

Profitability Ratios

Profit Margin 0.00%

Operating Margin 77.12%

Return on Equity 4.85%

Return on Assets 4.36%

Financial Health

Current Ratio 4.96

Debt to Equity 0.00

Per Share Data

EPS (TTM) ₹1.08

Revenue per Share ₹3.00

Peer Financial Comparison

Company	Market Cap	P/E Ratio	P/B Ratio	ROE	Profit Margin	Debt/Equity
icdsltd	682.6M	45.82	-	4.85%	0.00%	0.00
Altius Telecom	463.9B	51.16	2.13	5.58%	44.73%	2.59
Nirlon	47.6B	21.78	13.33	59.78%	34.30%	321.18
Efco (Cambodia	35.6B	25.29	6.56	27.81%	17.18%	151.12
Shipping	24.9B	52.49	0.81	-6.09%	6.23%	0.00
Elpro International	17.1B	24.63	0.79	3.63%	14.34%	49.60

Financial data is updated regularly. All figures are in the company's reporting currency.