
Futebol Clube do (FCP) | Financial Analysis & Statements
Futebol Clube do Porto, Futebol SAD | Small-cap | Communication Services
Futebol Clube do Porto, Futebol SAD | Small-cap | Communication Services
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2016Income Metrics
Revenue
17.8M
Gross Profit
17.3M
97.40%
Operating Income
-22.6M
-126.80%
Net Income
-20.3M
-113.98%
Balance Sheet Metrics
Total Assets
356.3M
Total Liabilities
532.3M
Shareholders Equity
-176.0M
Cash Flow Metrics
Free Cash Flow
-10.7M
Revenue & Profitability Trend
Futebol Clube do Income Statement From 2019 to 2023
Metric | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|
Revenue | 163.7M | 142.5M | 151.9M | 86.8M | 173.9M |
Cost of Goods Sold | 5.9M | 5.3M | 3.6M | 3.2M | 3.9M |
Gross Profit | 157.8M | 137.3M | 148.2M | 83.6M | 170.0M |
Gross Margin % | 96.4% | 96.3% | 97.6% | 96.3% | 97.8% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 3.0M | 2.5M | 4.3M | 4.2M | 4.6M |
Other Operating Expenses | 51.2M | 46.7M | 33.6M | 39.6M | 42.5M |
Total Operating Expenses | 54.2M | 49.2M | 37.8M | 43.9M | 47.0M |
Operating Income | -33.0M | -34.9M | -17.5M | -95.7M | -9.9M |
Operating Margin % | -20.2% | -24.5% | -11.5% | -110.2% | -5.7% |
Non-Operating Items | |||||
Interest Income | 2.5M | 4.6M | 2.4M | 2.2M | 3.1M |
Interest Expense | 22.8M | 23.4M | 23.8M | 21.5M | 21.0M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | -47.1M | 21.6M | 20.0M | -115.6M | 11.0M |
Income Tax | 946.5K | 735.2K | 1.2M | 563.4K | 1.7M |
Effective Tax Rate % | 0.0% | 3.4% | 5.9% | 0.0% | 15.2% |
Net Income | -48.0M | 20.8M | 18.8M | -116.2M | 9.3M |
Net Margin % | -29.3% | 14.6% | 12.4% | -133.8% | 5.4% |
Key Metrics | |||||
EBITDA | 13.6M | 722.2K | 22.6M | -45.0M | 27.3M |
EPS (Basic) | €-2.12 | €0.92 | €0.86 | €-5.15 | €0.42 |
EPS (Diluted) | €-2.12 | €0.92 | €0.86 | €-5.15 | €0.42 |
Basic Shares Outstanding | 22500000 | 22500000 | 22500000 | 22500000 | 22500000 |
Diluted Shares Outstanding | 22500000 | 22500000 | 22500000 | 22500000 | 22500000 |
Income Statement Trend
Futebol Clube do Balance Sheet From 2019 to 2023
Metric | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 19.8M | 4.8M | 8.5M | 5.5M | 9.1M |
Short-term Investments | 21.9M | - | - | - | - |
Accounts Receivable | 62.3M | 85.4M | 81.2M | 50.4M | 107.4M |
Inventory | 3.4M | 3.2M | 3.7M | 3.5M | 2.9M |
Other Current Assets | -1 | -1 | 1 | -1 | -1 |
Total Current Assets | 125.1M | 112.6M | 107.6M | 70.5M | 136.4M |
Non-Current Assets | |||||
Property, Plant & Equipment | 43.6M | 43.6M | 43.5M | 43.5M | 43.0M |
Goodwill | 91.7M | 89.8M | 106.4M | 86.7M | 85.5M |
Intangible Assets | 87.0M | 80.9M | 97.5M | 77.7M | 76.6M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 156.6K | 155.7K | 85.3K | -2 | -1 |
Total Non-Current Assets | 231.2M | 305.9M | 286.1M | 230.2M | 236.9M |
Total Assets | 356.3M | 418.4M | 393.7M | 300.6M | 373.3M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 90.7M | 81.4M | 72.3M | 60.1M | 56.8M |
Short-term Debt | 139.9M | 98.4M | 101.3M | 120.4M | 95.1M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | -223.0K | -195.2K | -160.5K | -137.5K | -189.9K |
Total Current Liabilities | 289.9M | 247.8M | 235.4M | 256.0M | 209.9M |
Non-Current Liabilities | |||||
Long-term Debt | 175.5M | 195.2M | 205.0M | 131.3M | 127.0M |
Deferred Tax Liabilities | 1.8M | 1.8M | 1.9M | 1.9M | 2.0M |
Other Non-Current Liabilities | -600.7K | -1.8M | -2.5M | -710.3K | -590.1K |
Total Non-Current Liabilities | 242.4M | 282.3M | 290.7M | 195.8M | 198.2M |
Total Liabilities | 532.3M | 530.1M | 526.1M | 451.9M | 408.1M |
Equity | |||||
Common Stock | 112.5M | 112.5M | 112.5M | 112.5M | 112.5M |
Retained Earnings | -329.9M | -282.3M | -303.0M | -322.3M | -206.4M |
Treasury Stock | 499 | 499 | 499 | 499 | 499 |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | -176.0M | -111.7M | -132.5M | -151.2M | -34.8M |
Key Metrics | |||||
Total Debt | 315.5M | 293.6M | 306.3M | 251.7M | 222.2M |
Working Capital | -164.8M | -135.2M | -127.8M | -185.6M | -73.5M |
Balance Sheet Composition
Futebol Clube do Cash Flow Statement From 2019 to 2023
Metric | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | - | - | - | - | - |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | 0 | 0 | 0 | 0 | 0 |
Operating Cash Flow | - | - | - | - | - |
Investing Activities | |||||
Capital Expenditures | -70.8K | -82.5K | -211.3K | -1.9M | -219.7K |
Acquisitions | - | - | - | - | - |
Investment Purchases | -21.9M | 0 | - | 0 | -500.0K |
Investment Sales | - | - | - | 0 | 21.1M |
Investing Cash Flow | -22.0M | -82.5K | -211.3K | -1.9M | -39.7M |
Financing Activities | |||||
Share Repurchases | -15.9M | 0 | - | - | - |
Dividends Paid | -381.5K | - | -48.4K | -13.1K | -485.8K |
Debt Issuance | 156.3M | 127.0M | 237.4M | 89.4M | 62.9M |
Debt Repayment | -130.7M | -149.3M | -172.0M | -77.0M | -123.9M |
Financing Cash Flow | 7.2M | -23.8M | 63.9M | 12.4M | -61.5M |
Free Cash Flow | -69.7M | -44.6M | -74.2M | -97.4M | -60.0M |
Net Change in Cash | -14.8M | -23.9M | 63.7M | 10.5M | -101.2M |
Cash Flow Trend
Futebol Clube do Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
1.21
Price to Sales
0.16
PEG Ratio
0.00
Profitability Ratios
Profit Margin
-1.38%
Operating Margin
9.77%
Return on Equity
27.06%
Return on Assets
-2.66%
Financial Health
Current Ratio
0.34
Debt to Equity
-1.31
Beta
0.45
Per Share Data
EPS (TTM)
€-2.12
Book Value per Share
€-5.29
Revenue per Share
€7.61
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
fcp | 27.2M | 1.21 | - | 27.06% | -1.38% | -1.31 |
Sporting Clube de | 195.9M | 15.17 | 5.45 | -60.45% | -22.61% | 471.04 |
Grupo Media Capital | 136.9M | 14.73 | 1.37 | 9.38% | 6.57% | 31.84 |
Sport Lisboa e | 128.8M | 2.18 | 1.04 | -38.31% | 18.66% | 166.35 |
Sporting Clube de | 17.6M | 1.02 | 0.42 | 7.64% | 22.86% | -7.04 |
NOS SGPS S.A | 1.9B | 7.71 | 1.92 | 24.68% | 13.66% | 180.17 |
Financial data is updated regularly. All figures are in the company's reporting currency.