
Sporting Clube de (SCB) | Financial Analysis & Statements
Sporting Clube de Braga | Small-cap | Communication Services
Sporting Clube de Braga | Small-cap | Communication Services
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Sep 2014Income Metrics
Revenue
18.8M
Gross Profit
10.8M
57.28%
Operating Income
-10.6M
-56.48%
Net Income
746.0K
3.97%
EPS (Diluted)
€0.03
Balance Sheet Metrics
Total Assets
441.8M
Total Liabilities
449.2M
Shareholders Equity
-7.4M
Cash Flow Metrics
Free Cash Flow
-22.1M
Revenue & Profitability Trend
Sporting Clube de Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 17.9M | 15.2M | 13.6M | 12.9M | 11.4M |
Cost of Goods Sold | 21.3M | 15.8M | 12.5M | 11.2M | 13.4M |
Gross Profit | -3.4M | -548.6K | 1.1M | 1.8M | -2.0M |
Gross Margin % | -18.9% | -3.6% | 8.1% | 13.8% | -17.1% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | - | - | - | - | - |
Other Operating Expenses | 443.3K | 2.1M | 64.3K | 77.4K | 119.3K |
Total Operating Expenses | 443.3K | 2.1M | 64.3K | 77.4K | 119.3K |
Operating Income | -55.1M | -38.0M | -32.3M | -33.9M | -28.2M |
Operating Margin % | -307.8% | -249.9% | -237.5% | -261.9% | -246.1% |
Non-Operating Items | |||||
Interest Income | 456.7K | 347.4K | 356.6K | 1.0M | 651.1K |
Interest Expense | 1.4M | 1.4M | 971.8K | 912.1K | 1.4M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 14.1M | 20.8M | 3.2M | -1.8M | 23.2M |
Income Tax | -3.3M | 408.1K | 98.7K | 100.7K | 1.2M |
Effective Tax Rate % | -23.2% | 2.0% | 3.1% | 0.0% | 5.2% |
Net Income | 17.3M | 20.4M | 3.1M | -1.9M | 22.0M |
Net Margin % | 96.9% | 134.0% | 22.9% | -14.9% | 192.4% |
Key Metrics | |||||
EBITDA | 28.7M | 30.7M | 13.3M | 8.9M | 31.1M |
EPS (Basic) | - | - | €2.59 | €-1.61 | €18.34 |
EPS (Diluted) | - | - | €2.59 | €-1.61 | €18.34 |
Basic Shares Outstanding | - | - | 1200866 | 1198861 | 1200000 |
Diluted Shares Outstanding | - | - | 1200866 | 1198861 | 1200000 |
Income Statement Trend
Sporting Clube de Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 5.6M | 4.7M | 6.0M | 9.3M | 16.2M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 21.5M | 5.6M | 10.6M | 8.6M | 15.9M |
Inventory | 1.3M | 855.1K | 1.1M | 1.6M | 256.8K |
Other Current Assets | 1 | 1 | -1 | -1 | - |
Total Current Assets | 34.2M | 14.3M | 20.1M | 22.5M | 35.3M |
Non-Current Assets | |||||
Property, Plant & Equipment | - | 2.5M | 2.4M | 2.4M | 2.3M |
Goodwill | 42.7M | 20.1M | 18.1M | 25.4M | 26.5M |
Intangible Assets | 42.7M | 20.1M | 18.1M | 25.4M | 26.5M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 10.3M | 1.5M | 1.5M | 1.8M | 2.2M |
Total Non-Current Assets | 133.9M | 104.3M | 71.4M | 71.3M | 64.1M |
Total Assets | 168.0M | 118.6M | 91.5M | 93.8M | 99.4M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 4.5M | 2.7M | 2.2M | 2.5M | 2.6M |
Short-term Debt | 11.8M | 4.1M | 4.0M | 3.6M | 3.4M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 268.1K | 377.6K | 116.9K | 8.8K | 1.5M |
Total Current Liabilities | 59.7M | 32.8M | 32.9M | 33.3M | 31.7M |
Non-Current Liabilities | |||||
Long-term Debt | 2.3M | 3.0M | 6.9M | 10.1M | 11.8M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 1 | -1 | 4.6M | -1 | -1 |
Total Non-Current Liabilities | 28.3M | 23.2M | 16.3M | 21.3M | 26.6M |
Total Liabilities | 88.0M | 56.0M | 49.2M | 54.6M | 58.3M |
Equity | |||||
Common Stock | 6.0M | 6.0M | 6.0M | 6.0M | 6.0M |
Retained Earnings | 69.7M | 52.4M | 32.0M | 28.9M | 33.9M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 80.0M | 62.7M | 42.3M | 39.2M | 41.1M |
Key Metrics | |||||
Total Debt | 14.1M | 7.1M | 10.9M | 13.7M | 15.1M |
Working Capital | -25.6M | -18.5M | -12.8M | -10.8M | 3.6M |
Balance Sheet Composition
Sporting Clube de Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | - | - | - | - | - |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | 0 | 0 | 0 | 0 | 0 |
Operating Cash Flow | - | - | - | - | - |
Investing Activities | |||||
Capital Expenditures | -4.1M | -4.0M | -1.7M | -1.4M | -379.7K |
Acquisitions | - | - | - | - | - |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -4.1M | -4.0M | -1.7M | -1.4M | -379.7K |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 17.5M | 3.1M | 250.8K | 1.1M | 4.4M |
Debt Repayment | -7.4M | -6.9M | -443.9K | -194.8K | -8.6M |
Financing Cash Flow | 10.1M | -3.8M | -193.2K | 925.2K | -4.1M |
Free Cash Flow | -36.4M | -39.2M | -32.7M | -34.1M | -29.2M |
Net Change in Cash | 6.1M | -7.8M | -1.9M | -483.4K | -4.5M |
Cash Flow Trend
Sporting Clube de Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
1.02
Price to Book
0.42
Price to Sales
1.30
Profitability Ratios
Profit Margin
22.86%
Operating Margin
147.50%
Return on Equity
7.64%
Return on Assets
-12.13%
Financial Health
Current Ratio
0.61
Debt to Equity
-7.04
Beta
1.53
Per Share Data
EPS (TTM)
€14.45
Book Value per Share
€35.24
Revenue per Share
€11.33
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
scb | 17.6M | 1.02 | 0.42 | 7.64% | 22.86% | -7.04 |
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 | 127.9M | 2.18 | 1.05 | -38.31% | 18.66% | 166.35 |
Futebol Clube do | 26.1M | 1.21 | - | 27.06% | -1.38% | -1.31 |
NOS SGPS S.A | 2.0B | 8.08 | 2.02 | 24.68% | 13.66% | 180.17 |
Financial data is updated regularly. All figures are in the company's reporting currency.