FAZE THREE
|
FAZE THREE Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹565 Cr | ₹558 Cr | ₹504 Cr | ₹324 Cr | ₹302 Cr |
Sales | ₹539 Cr | ₹531 Cr | ₹477 Cr | ₹306 Cr | ₹279 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹26 Cr | ₹27 Cr | ₹27 Cr | ₹18 Cr | ₹23 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹565 Cr | ₹558 Cr | ₹504 Cr | ₹324 Cr | ₹302 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-30 Cr | ₹27 Cr | ₹-29 Cr | ₹-8.96 Cr | ₹5.51 Cr |
Raw Material Consumed | ₹287 Cr | ₹216 Cr | ₹247 Cr | ₹160 Cr | ₹133 Cr |
Opening Raw Materials | ₹25 Cr | ₹36 Cr | ₹22 Cr | ₹22 Cr | ₹23 Cr |
Purchases Raw Materials | ₹309 Cr | ₹204 Cr | ₹262 Cr | ₹159 Cr | ₹132 Cr |
Closing Raw Materials | ₹47 Cr | ₹25 Cr | ₹36 Cr | ₹22 Cr | ₹22 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹30 Cr | ₹31 Cr | ₹31 Cr | ₹19 Cr | ₹20 Cr |
Electricity & Power | ₹30 Cr | ₹31 Cr | ₹31 Cr | ₹19 Cr | ₹20 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹82 Cr | ₹69 Cr | ₹65 Cr | ₹51 Cr | ₹52 Cr |
Salaries, Wages & Bonus | ₹76 Cr | ₹65 Cr | ₹61 Cr | ₹48 Cr | ₹48 Cr |
Contributions to EPF & Pension Funds | ₹3.53 Cr | ₹2.43 Cr | ₹2.13 Cr | ₹1.75 Cr | ₹2.75 Cr |
Workmen and Staff Welfare Expenses | ₹1.88 Cr | ₹1.44 Cr | ₹1.10 Cr | ₹1.15 Cr | ₹1.31 Cr |
Other Employees Cost | ₹0.86 Cr | ₹0.75 Cr | ₹0.63 Cr | ₹0.63 Cr | - |
Other Manufacturing Expenses | ₹45 Cr | ₹47 Cr | ₹61 Cr | ₹27 Cr | ₹27 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹25 Cr | ₹10 Cr | ₹13 Cr | ₹9.28 Cr | ₹8.63 Cr |
Repairs and Maintenance | ₹5.18 Cr | ₹4.03 Cr | ₹12 Cr | ₹7.87 Cr | ₹5.85 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹15 Cr | ₹33 Cr | ₹35 Cr | ₹9.99 Cr | ₹12 Cr |
General and Administration Expenses | ₹17 Cr | ₹20 Cr | ₹15 Cr | ₹9.63 Cr | ₹12 Cr |
Rent , Rates & Taxes | ₹1.68 Cr | ₹4.24 Cr | ₹3.21 Cr | ₹2.09 Cr | ₹2.89 Cr |
Insurance | ₹1.27 Cr | ₹1.17 Cr | ₹0.84 Cr | ₹0.68 Cr | ₹0.54 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹4.29 Cr | ₹5.62 Cr | ₹4.79 Cr | ₹2.44 Cr | ₹2.68 Cr |
Traveling and conveyance | ₹4.92 Cr | ₹4.26 Cr | ₹1.64 Cr | ₹0.84 Cr | ₹2.47 Cr |
Other Administration | ₹5.15 Cr | ₹4.67 Cr | ₹4.23 Cr | ₹3.58 Cr | ₹3.36 Cr |
Selling and Distribution Expenses | ₹29 Cr | ₹41 Cr | ₹25 Cr | ₹15 Cr | ₹14 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹19 Cr | ₹29 Cr | ₹23 Cr | ₹13 Cr | ₹11 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹10 Cr | ₹12 Cr | ₹1.94 Cr | ₹2.08 Cr | ₹2.85 Cr |
Miscellaneous Expenses | ₹7.95 Cr | ₹5.68 Cr | ₹7.09 Cr | ₹3.49 Cr | ₹5.53 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | ₹0.40 Cr | ₹0.07 Cr | - | - | - |
Losson foreign exchange fluctuations | ₹2.73 Cr | ₹1.96 Cr | - | ₹1.39 Cr | - |
Losson sale of non-trade current investments | - | - | ₹0.06 Cr | - | - |
Other Miscellaneous Expenses | ₹4.82 Cr | ₹3.65 Cr | ₹7.03 Cr | ₹2.10 Cr | ₹5.53 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹468 Cr | ₹457 Cr | ₹422 Cr | ₹277 Cr | ₹269 Cr |
Operating Profit (Excl OI) | ₹97 Cr | ₹102 Cr | ₹82 Cr | ₹48 Cr | ₹34 Cr |
Other Income | ₹7.80 Cr | ₹5.58 Cr | ₹6.98 Cr | ₹2.35 Cr | ₹4.12 Cr |
Interest Received | ₹5.09 Cr | ₹3.55 Cr | ₹2.31 Cr | ₹1.57 Cr | ₹0.45 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | ₹0.12 Cr | - |
Profits on sale of Investments | - | - | ₹0.27 Cr | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | ₹3.27 Cr | - | ₹2.67 Cr |
Others | ₹2.71 Cr | ₹2.03 Cr | ₹1.13 Cr | ₹0.66 Cr | ₹1.00 Cr |
Operating Profit | ₹105 Cr | ₹107 Cr | ₹89 Cr | ₹50 Cr | ₹38 Cr |
Interest | ₹22 Cr | ₹15 Cr | ₹7.74 Cr | ₹5.68 Cr | ₹8.61 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹9.93 Cr | ₹6.47 Cr | ₹3.95 Cr | ₹2.54 Cr | ₹5.23 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹10 Cr | ₹7.21 Cr | ₹2.75 Cr | ₹1.91 Cr | ₹2.25 Cr |
Other Interest | ₹1.32 Cr | ₹1.37 Cr | ₹1.04 Cr | ₹1.23 Cr | ₹1.13 Cr |
PBDT | ₹83 Cr | ₹92 Cr | ₹82 Cr | ₹44 Cr | ₹29 Cr |
Depreciation | ₹21 Cr | ₹14 Cr | ₹10 Cr | ₹8.84 Cr | ₹7.96 Cr |
Profit Before Taxation & Exceptional Items | ₹62 Cr | ₹78 Cr | ₹71 Cr | ₹35 Cr | ₹21 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹62 Cr | ₹78 Cr | ₹71 Cr | ₹35 Cr | ₹21 Cr |
Provision for Tax | ₹16 Cr | ₹19 Cr | ₹20 Cr | ₹10 Cr | ₹3.04 Cr |
Current Income Tax | ₹14 Cr | ₹18 Cr | ₹20 Cr | ₹9.62 Cr | ₹4.24 Cr |
Deferred Tax | ₹1.70 Cr | ₹1.36 Cr | ₹0.06 Cr | ₹0.78 Cr | ₹-1.20 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹47 Cr | ₹58 Cr | ₹51 Cr | ₹25 Cr | ₹18 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹47 Cr | ₹58 Cr | ₹51 Cr | ₹25 Cr | ₹18 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹132 Cr | ₹76 Cr | ₹25 Cr | ₹1.92 Cr | ₹-19 Cr |
Appropriations | ₹179 Cr | ₹134 Cr | ₹76 Cr | ₹27 Cr | ₹-1.06 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.40 Cr | ₹2.20 Cr | - | ₹-0.08 Cr | ₹0.25 Cr |
Equity Dividend % | - | ₹5.00 | - | - | ₹5.00 |
Earnings Per Share | ₹19.16 | ₹23.97 | ₹21.00 | ₹10.25 | ₹7.46 |
Adjusted EPS | ₹19.16 | ₹23.97 | ₹21.00 | ₹10.25 | ₹7.46 |
Compare Income Statement of peers of FAZE THREE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
FAZE THREE | ₹1,037.1 Cr | -2.3% | 2.9% | -0.3% | Stock Analytics | |
PAGE INDUSTRIES | ₹52,540.6 Cr | -4.3% | 3.6% | 31.2% | Stock Analytics | |
KPR MILL | ₹35,283.8 Cr | -10% | 7.8% | 25.8% | Stock Analytics | |
VEDANT FASHIONS | ₹30,054.4 Cr | -6.6% | -12.6% | -2.7% | Stock Analytics | |
SWAN ENERGY | ₹22,404.3 Cr | -6% | 15.9% | 47.4% | Stock Analytics | |
WELSPUN LIVING | ₹15,082.7 Cr | -7.9% | 6.2% | 10.2% | Stock Analytics |
FAZE THREE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
FAZE THREE | -2.3% |
2.9% |
-0.3% |
SENSEX | -2.1% |
-2% |
11.3% |
You may also like the below Video Courses