ALLIED DIGITAL SERVICES LTD. (ADSL)

Current Price: ₹0.00

Back to Home
Stock Performance

Quarterly Financials

Consolidated Standalone
Particulars Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
Revenue from Operations 166.23 169.00 170.23 171.08 176.76 179.13 203.02 220.57 204.35 219.02 233.70 247.42
YOY Revenue Growth % 6.27% 10.71% 1.92% -1.78% 6.33% 5.99% 19.26% 28.93% 15.61% 22.27% 15.11% 12.17%
Other Income 0.02 0.15 0.29 0.58 0.14 1.01 3.77 2.29 37.53 2.69 6.96 4.68
Total Income 166.25 169.15 170.52 171.65 176.90 180.14 206.79 222.86 241.88 221.71 240.66 252.10
Total Expenses + 43.64 51.03 151.66 150.69 45.90 48.93 52.53 55.12 230.90 207.55 220.10 229.36
Cost of Materials Consumed 0.00 0.00 103.98 98.98 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Benefit Expense 26.60 34.70 31.84 33.73 37.82 34.76 35.02 37.45 54.51 47.83 49.47 49.93
Other Expenses 17.04 16.33 15.84 17.98 8.08 14.17 17.51 17.67 75.51 20.47 16.78 31.43
Operating Profit 122.59 117.97 18.57 20.39 130.86 130.20 150.49 165.45 -26.55 11.47 13.60 18.06
OPM % 73.7% 69.8% 10.9% 11.9% 74% 72.7% 74.1% 75% -13% 5.2% 5.8% 7.3%
Profit Before Tax + 13.27 12.50 15.57 16.10 18.80 14.12 15.60 20.07 10.98 14.16 20.56 21.44
Tax Expense 50.62 3.91 4.10 4.40 4.70 3.71 4.00 2.36 18.59 -0.28 5.15 7.54
Tax % 381.4% 31.3% 26.3% 27.4% 25% 26.3% 25.6% 11.8% 169.3% -2% 25% 35.2%
Profit After Tax -37.35 8.59 11.47 11.70 14.11 10.41 11.60 17.71 -7.61 14.44 15.41 13.90
EPS (Basic) -6.88 1.56 2.09 2.11 2.53 1.88 1.83 2.97 -1.42 2.34 2.58 2.20

Yearly Financial Results

Consolidated Standalone
Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2020 Mar 2018
Revenue from Operations 807.07 687.06 660.07 484.68 330.14 224.90
YOY Revenue Growth % 17.47% 4.09% 36.19% 46.81% 46.79% -
Other Income 44.60 1.16 5.66 2.57 5.58 4.04
Total Income 851.67 688.22 665.73 487.25 335.72 228.94
Total Expenses + 790.91 196.33 169.08 401.31 90.27 67.95
Employee Benefit Expense 161.74 138.09 108.59 83.94 48.16 35.02
Other Expenses 124.87 58.24 60.49 317.37 42.11 32.93
Operating Profit 16.16 490.73 490.99 83.37 239.87 156.95
OPM % 2% 71.4% 74.4% 17.2% 72.7% 69.8%
Profit Before Exceptional 60.76 62.96 72.96 49.72 24.04 22.27
Exceptional Items 0.00 0.00 0.00 23.80 0.00 -3.23
Profit Before Tax + 60.76 62.96 72.96 73.52 24.04 19.04
Tax Expense 28.66 17.12 66.05 12.49 4.78 9.06
Tax % 47.2% 27.2% 90.5% 17% 19.9% 47.6%
Profit After Tax 32.10 45.85 6.91 61.03 19.26 9.98
EPS (Basic) 4.98 8.29 1.26 11.66 3.83 1.99

Balance Sheet

Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2020 Mar 2018
ASSETS
Non-Current Assets + 290.27 330.19 311.19 0.00 0.00 0.00
Property, Plant & Equipment 44.35 59.91 62.29 0.00 0.00 0.00
Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00
Non-Current Investments 6.01 6.22 6.22 0.00 0.00 0.00
Goodwill 96.22 96.22 96.22 0.00 0.00 0.00
Other Intangible Assets 54.09 45.44 27.82 0.00 0.00 0.00
Current Assets + 635.07 447.85 383.67 0.00 0.00 0.00
Inventories 49.12 48.09 42.77 0.00 0.00 0.00
Trade Receivables 187.54 149.90 159.54 0.00 0.00 0.00
Cash and Cash Equivalents 188.13 126.71 77.27 0.00 0.00 0.00
Current Investments 2.25 0.00 0.00 0.00 0.00 0.00
LIABILITIES & EQUITY
Total Equity 0.00 0.00 0.00 0.00 0.00 0.00
Equity Share Capital 28.19 27.65 27.42 0.00 0.00 0.00
Other Equity 573.57 550.96 508.53 0.00 0.00 0.00
Non-Current Liabilities 68.50 34.81 14.81 0.00 0.00 0.00
Current Liabilities 210.46 124.29 108.73 0.00 0.00 0.00
Total Liabilities 278.96 159.10 123.54 0.00 0.00 0.00

Cash Flow Statement

Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2020 Mar 2018
Cash from Operating Activities 92.26 67.61 47.02 14.62 0.00 0.00
Cash from Investing Activities -12.40 -2.93 -11.65 -5.96 0.00 0.00
Cash from Financing Activities -18.44 -10.24 -11.06 -7.69 0.00 0.00
Net Increase/Decrease in Cash 61.42 54.45 24.31 0.97 0.00 0.00