Faze Three Complete Financial Statements
In FY2025, Faze Three (FAZE3Q) reported revenue ₹207 Cr, net profit ₹-5 Cr and EPS ₹-2.14, with a net profit margin of -2.4% and ROE of -1.2%. Full financial statements from FY2018 to FY2025 (8 years) — income statement, balance sheet and cash flow in ₹ Crores. Download as Excel or CSV. Explore FAZE3Q investment value to estimate fundamental worth using multiple valuation models.
Complete Financial Data Export
Profitability Ratios
Balance Sheet Ratios
FAZE3Q Revenue, Net Profit & EBITDA — Year-on-Year Growth
FAZE3Q YoY (Sept 2024 vs Sept 2025) — revenue +34.4%, net profit -171.4%, EBITDA -68.4%, expenses +49.6%. Review FAZE3Q earnings valuation to evaluate earnings-based valuation against sector peers.
FAZE3Q Income Statement — Revenue, EBITDA & Net Profit
Faze Three revenue ₹207 Cr, EBITDA ₹6 Cr, net profit ₹-5 Cr, EPS ₹-2.14 (2025) — net profit margin -2.4%. For live price, earnings ratios and company overview, see FAZE3Q share price screener.
| Particulars | Sept 2025 | Mar 2025 | Jun 2025 | Dec 2025 | Sept 2024 | Mar 2024 | Jun 2024 | Dec 2024 | Sept 2023 | Mar 2023 | Jun 2023 | Dec 2023 | Sept 2022 | Mar 2022 | Jun 2022 | Dec 2022 | Sept 2021 | Mar 2021 | Jun 2021 | Dec 2021 | Sept 2020 | Mar 2020 | Jun 2020 | Dec 2020 | Sept 2019 | Mar 2019 | Jun 2019 | Dec 2019 | Sept 2018 | Jun 2018 | Dec 2018 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 207 | 218 | 216 | 229 | 154 | 166 | 152 | 178 | 135 | 144 | 134 | 140 | 138 | 157 | 148 | 134 | 119 | 110 | 103 | 133 | 81 | 74 | 41 | 95 | 74 | 64 | 76 | 84 | 74 | 62 | 70 |
| Expenses | 202 | 186 | 187 | 208 | 135 | 146 | 133 | 156 | 110 | 118 | 110 | 115 | 113 | 133 | 124 | 109 | 96 | 94 | 87 | 109 | 69 | 67 | 34 | 80 | 65 | 56 | 67 | 72 | 66 | 56 | 63 |
| EBITDA | 6 | 32 | 29 | 21 | 19 | 20 | 19 | 22 | 25 | 26 | 24 | 25 | 25 | 24 | 25 | 25 | 23 | 16 | 16 | 23 | 12 | 7 | 7 | 15 | 9 | 8 | 9 | 12 | 8 | 6 | 7 |
| Operating Profit Margin % | 3.00% | 12.00% | 12.00% | 8.00% | 12.00% | 11.00% | 11.00% | 12.00% | 17.00% | 17.00% | 15.00% | 17.00% | 17.00% | 15.00% | 16.00% | 17.00% | 18.00% | 14.00% | 13.00% | 17.00% | 14.00% | 9.00% | 16.00% | 15.00% | 8.00% | 12.00% | 10.00% | 14.00% | 11.00% | 9.00% | 9.00% |
| Depreciation | 8 | 7 | 7 | 8 | 6 | 6 | 6 | 6 | 5 | 4 | 5 | 5 | 4 | 3 | 3 | 4 | 2 | 2 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 |
| Interest | 5 | 4 | 4 | 5 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 2 | 1 | 2 | 2 | 1 | 2 | 1 | 3 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 |
| Profit Before Tax | -7 | 21 | 17 | 8 | 10 | 12 | 10 | 12 | 17 | 19 | 17 | 17 | 20 | 21 | 20 | 19 | 19 | 12 | 13 | 18 | 9 | 3 | 3 | 11 | 5 | 5 | 5 | 7 | 5 | 3 | 4 |
| Tax | -2 | 4 | 4 | 2 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 6 | 4 | 4 | 6 | 3 | 0 | 1 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
| Net Profit | -5 | 17 | 13 | 6 | 7 | 9 | 7 | 9 | 13 | 15 | 12 | 13 | 14 | 16 | 15 | 15 | 14 | 9 | 9 | 13 | 6 | 3 | 2 | 8 | 4 | 4 | 4 | 6 | 4 | 3 | 4 |
| Earnings Per Share (₹) | -2.14 | 7.17 | 5.25 | 2.64 | 2.92 | 3.67 | 2.99 | 3.65 | 5.18 | 6.10 | 5.09 | 5.23 | 5.91 | 6.48 | 6.00 | 5.97 | 5.59 | 3.55 | 3.75 | 5.20 | 2.52 | 1.22 | 0.88 | 3.31 | 1.83 | 1.67 | 1.73 | 2.51 | 1.81 | 1.07 | 1.65 |
FAZE3Q Balance Sheet — Assets, Liabilities & Shareholders' Equity
FAZE3Q total assets ₹687 Cr, total equity ₹420 Cr, total liabilities ₹ Cr (2025) — ROE -1.2%.
| Particulars | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||
| Total Assets | 687 | 594 | 547 | 488 | 357 | 285 | 270 | 261 |
| Current Assets | 356 | 322 | 317 | 307 | 207 | 136 | 140 | 139 |
| Fixed Assets | 306 | 252 | 216 | 161 | 141 | 137 | 121 | 113 |
| Capital Work in Progress | 9 | 7 | 4 | 4 | 1 | 1 | 0 | 1 |
| Investments | 11 | 15 | 12 | 10 | 0 | 0 | 0 | 0 |
| Other Assets | 362 | 321 | 314 | 312 | 214 | 147 | 149 | 146 |
| LIABILITIES | ||||||||
| Total Liabilities | ||||||||
| Current Liabilities | 17 | 18 | 18 | 13 | 11 | 13 | 4 | 2 |
| Non-Current Liabilities | ||||||||
| SHAREHOLDERS' EQUITY | ||||||||
| Total Equity | 420 | 381 | 335 | 278 | 226 | 201 | 185 | 172 |
| Share Capital | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 |
| Reserves & Surplus | 396 | 356 | 310 | 254 | 202 | 177 | 161 | 147 |
FAZE3Q Cash Flow Statement — Operating, Investing & Financing
Faze Three operating cash flow ₹12 Cr, investing ₹-43 Cr, financing ₹4 Cr, net cash flow ₹-27 Cr (2025).
| Particulars | March 2025 | March 2024 | March 2023 | March 2022 | March 2021 | March 2020 | March 2019 | March 2018 |
|---|---|---|---|---|---|---|---|---|
| Operating Activities | 12 | 37 | 110 | -7 | 9 | 31 | 37 | -13 |
| Investing Activities | -43 | -44 | -44 | -51 | -53 | -5 | -15 | -4 |
| Financing Activities | 4 | -19 | -6 | 61 | 31 | -22 | -13 | 18 |
| Net Cash Flow | -27 | -26 | 60 | 4 | -13 | 4 | 9 | 0 |