Futebol Clube do Porto, Futebol SAD | Small-cap | Communication Services

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

Latest Quarterly: Jun 2016

Income 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

Metric20232022202120202019
Revenue i163.7M142.5M151.9M86.8M173.9M
Cost of Goods Sold i5.9M5.3M3.6M3.2M3.9M
Gross Profit i157.8M137.3M148.2M83.6M170.0M
Gross Margin % i96.4%96.3%97.6%96.3%97.8%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i3.0M2.5M4.3M4.2M4.6M
Other Operating Expenses i51.2M46.7M33.6M39.6M42.5M
Total Operating Expenses i54.2M49.2M37.8M43.9M47.0M
Operating Income i-33.0M-34.9M-17.5M-95.7M-9.9M
Operating Margin % i-20.2%-24.5%-11.5%-110.2%-5.7%
Non-Operating Items
Interest Income i2.5M4.6M2.4M2.2M3.1M
Interest Expense i22.8M23.4M23.8M21.5M21.0M
Other Non-Operating Income-----
Pre-tax Income i-47.1M21.6M20.0M-115.6M11.0M
Income Tax i946.5K735.2K1.2M563.4K1.7M
Effective Tax Rate % i0.0%3.4%5.9%0.0%15.2%
Net Income i-48.0M20.8M18.8M-116.2M9.3M
Net Margin % i-29.3%14.6%12.4%-133.8%5.4%
Key Metrics
EBITDA i13.6M722.2K22.6M-45.0M27.3M
EPS (Basic) i€-2.12€0.92€0.86€-5.15€0.42
EPS (Diluted) i€-2.12€0.92€0.86€-5.15€0.42
Basic Shares Outstanding i2250000022500000225000002250000022500000
Diluted Shares Outstanding i2250000022500000225000002250000022500000

Income Statement Trend

Futebol Clube do Balance Sheet From 2019 to 2023

Metric20232022202120202019
Assets
Current Assets
Cash & Equivalents i19.8M4.8M8.5M5.5M9.1M
Short-term Investments i21.9M----
Accounts Receivable i62.3M85.4M81.2M50.4M107.4M
Inventory i3.4M3.2M3.7M3.5M2.9M
Other Current Assets-1-11-1-1
Total Current Assets i125.1M112.6M107.6M70.5M136.4M
Non-Current Assets
Property, Plant & Equipment i43.6M43.6M43.5M43.5M43.0M
Goodwill i91.7M89.8M106.4M86.7M85.5M
Intangible Assets i87.0M80.9M97.5M77.7M76.6M
Long-term Investments-----
Other Non-Current Assets156.6K155.7K85.3K-2-1
Total Non-Current Assets i231.2M305.9M286.1M230.2M236.9M
Total Assets i356.3M418.4M393.7M300.6M373.3M
Liabilities
Current Liabilities
Accounts Payable i90.7M81.4M72.3M60.1M56.8M
Short-term Debt i139.9M98.4M101.3M120.4M95.1M
Current Portion of Long-term Debt-----
Other Current Liabilities-223.0K-195.2K-160.5K-137.5K-189.9K
Total Current Liabilities i289.9M247.8M235.4M256.0M209.9M
Non-Current Liabilities
Long-term Debt i175.5M195.2M205.0M131.3M127.0M
Deferred Tax Liabilities i1.8M1.8M1.9M1.9M2.0M
Other Non-Current Liabilities-600.7K-1.8M-2.5M-710.3K-590.1K
Total Non-Current Liabilities i242.4M282.3M290.7M195.8M198.2M
Total Liabilities i532.3M530.1M526.1M451.9M408.1M
Equity
Common Stock i112.5M112.5M112.5M112.5M112.5M
Retained Earnings i-329.9M-282.3M-303.0M-322.3M-206.4M
Treasury Stock i499499499499499
Other Equity-----
Total Shareholders Equity i-176.0M-111.7M-132.5M-151.2M-34.8M
Key Metrics
Total Debt i315.5M293.6M306.3M251.7M222.2M
Working Capital i-164.8M-135.2M-127.8M-185.6M-73.5M

Balance Sheet Composition

Futebol Clube do Cash Flow Statement From 2019 to 2023

Metric20232022202120202019
Operating Activities
Net Income i-----
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i00000
Operating Cash Flow i-----
Investing Activities
Capital Expenditures i-70.8K-82.5K-211.3K-1.9M-219.7K
Acquisitions i-----
Investment Purchases i-21.9M0-0-500.0K
Investment Sales i---021.1M
Investing Cash Flow i-22.0M-82.5K-211.3K-1.9M-39.7M
Financing Activities
Share Repurchases i-15.9M0---
Dividends Paid i-381.5K--48.4K-13.1K-485.8K
Debt Issuance i156.3M127.0M237.4M89.4M62.9M
Debt Repayment i-130.7M-149.3M-172.0M-77.0M-123.9M
Financing Cash Flow i7.2M-23.8M63.9M12.4M-61.5M
Free Cash Flow i-69.7M-44.6M-74.2M-97.4M-60.0M
Net Change in Cash i-14.8M-23.9M63.7M10.5M-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

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
fcp27.2M1.21-27.06%-1.38%-1.31
Sporting Clube de 195.9M15.175.45-60.45%-22.61%471.04
Grupo Media Capital 136.9M14.731.379.38%6.57%31.84
Sport Lisboa e 128.8M2.181.04-38.31%18.66%166.35
Sporting Clube de 17.6M1.020.427.64%22.86%-7.04
NOS SGPS S.A 1.9B7.711.9224.68%13.66%180.17

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