Sporting Clube de Braga | Small-cap | Communication Services

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

Latest Quarterly: Sep 2014

Income 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

Metric20242023202220212020
Revenue i17.9M15.2M13.6M12.9M11.4M
Cost of Goods Sold i21.3M15.8M12.5M11.2M13.4M
Gross Profit i-3.4M-548.6K1.1M1.8M-2.0M
Gross Margin % i-18.9%-3.6%8.1%13.8%-17.1%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i-----
Other Operating Expenses i443.3K2.1M64.3K77.4K119.3K
Total Operating Expenses i443.3K2.1M64.3K77.4K119.3K
Operating Income i-55.1M-38.0M-32.3M-33.9M-28.2M
Operating Margin % i-307.8%-249.9%-237.5%-261.9%-246.1%
Non-Operating Items
Interest Income i456.7K347.4K356.6K1.0M651.1K
Interest Expense i1.4M1.4M971.8K912.1K1.4M
Other Non-Operating Income-----
Pre-tax Income i14.1M20.8M3.2M-1.8M23.2M
Income Tax i-3.3M408.1K98.7K100.7K1.2M
Effective Tax Rate % i-23.2%2.0%3.1%0.0%5.2%
Net Income i17.3M20.4M3.1M-1.9M22.0M
Net Margin % i96.9%134.0%22.9%-14.9%192.4%
Key Metrics
EBITDA i28.7M30.7M13.3M8.9M31.1M
EPS (Basic) i--€2.59€-1.61€18.34
EPS (Diluted) i--€2.59€-1.61€18.34
Basic Shares Outstanding i--120086611988611200000
Diluted Shares Outstanding i--120086611988611200000

Income Statement Trend

Sporting Clube de Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i5.6M4.7M6.0M9.3M16.2M
Short-term Investments i-----
Accounts Receivable i21.5M5.6M10.6M8.6M15.9M
Inventory i1.3M855.1K1.1M1.6M256.8K
Other Current Assets11-1-1-
Total Current Assets i34.2M14.3M20.1M22.5M35.3M
Non-Current Assets
Property, Plant & Equipment i-2.5M2.4M2.4M2.3M
Goodwill i42.7M20.1M18.1M25.4M26.5M
Intangible Assets i42.7M20.1M18.1M25.4M26.5M
Long-term Investments-----
Other Non-Current Assets10.3M1.5M1.5M1.8M2.2M
Total Non-Current Assets i133.9M104.3M71.4M71.3M64.1M
Total Assets i168.0M118.6M91.5M93.8M99.4M
Liabilities
Current Liabilities
Accounts Payable i4.5M2.7M2.2M2.5M2.6M
Short-term Debt i11.8M4.1M4.0M3.6M3.4M
Current Portion of Long-term Debt-----
Other Current Liabilities268.1K377.6K116.9K8.8K1.5M
Total Current Liabilities i59.7M32.8M32.9M33.3M31.7M
Non-Current Liabilities
Long-term Debt i2.3M3.0M6.9M10.1M11.8M
Deferred Tax Liabilities i-----
Other Non-Current Liabilities1-14.6M-1-1
Total Non-Current Liabilities i28.3M23.2M16.3M21.3M26.6M
Total Liabilities i88.0M56.0M49.2M54.6M58.3M
Equity
Common Stock i6.0M6.0M6.0M6.0M6.0M
Retained Earnings i69.7M52.4M32.0M28.9M33.9M
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i80.0M62.7M42.3M39.2M41.1M
Key Metrics
Total Debt i14.1M7.1M10.9M13.7M15.1M
Working Capital i-25.6M-18.5M-12.8M-10.8M3.6M

Balance Sheet Composition

Sporting Clube de Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
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-4.1M-4.0M-1.7M-1.4M-379.7K
Acquisitions i-----
Investment Purchases i-----
Investment Sales i-----
Investing Cash Flow i-4.1M-4.0M-1.7M-1.4M-379.7K
Financing Activities
Share Repurchases i-----
Dividends Paid i-----
Debt Issuance i17.5M3.1M250.8K1.1M4.4M
Debt Repayment i-7.4M-6.9M-443.9K-194.8K-8.6M
Financing Cash Flow i10.1M-3.8M-193.2K925.2K-4.1M
Free Cash Flow i-36.4M-39.2M-32.7M-34.1M-29.2M
Net Change in Cash i6.1M-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

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
scb17.6M1.020.427.64%22.86%-7.04
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 127.9M2.181.05-38.31%18.66%166.35
Futebol Clube do 26.1M1.21-27.06%-1.38%-1.31
NOS SGPS S.A 2.0B8.082.0224.68%13.66%180.17

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