Sport Lisboa e Benfica - Futebol, SAD | Small-cap | Communication Services

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

Latest Quarterly: Jun 2016

Income Metrics

Revenue 23.6M
Gross Profit 23.0M 97.26%
Operating Income -12.6M -53.18%
Net Income 29.8M 126.08%

Balance Sheet Metrics

Total Assets 565.2M
Total Liabilities 483.4M
Shareholders Equity 81.9M
Debt to Equity 5.90

Cash Flow Metrics

Free Cash Flow -433.0K

Revenue & Profitability Trend

Sport Lisboa e Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i179.0M195.8M169.3M94.0M140.0M
Cost of Goods Sold i2.7M2.3M2.2M1.7M2.3M
Gross Profit i176.3M193.5M167.2M92.3M137.6M
Gross Margin % i98.5%98.8%98.7%98.2%98.3%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i1.1M1.2M1.3M1.7M2.3M
Other Operating Expenses i82.3M78.8M68.0M45.7M75.3M
Total Operating Expenses i83.3M80.0M69.4M47.4M77.6M
Operating Income i-68.3M-49.0M-66.4M-107.5M-67.6M
Operating Margin % i-38.2%-25.0%-39.2%-114.4%-48.3%
Non-Operating Items
Interest Income i12.8M5.3M6.1M9.3M8.6M
Interest Expense i28.7M17.1M16.3M18.4M16.6M
Other Non-Operating Income-----
Pre-tax Income i-30.8M1.8M-41.5M-34.0M46.5M
Income Tax i570.0K-2.4M-6.5M-16.6M4.8M
Effective Tax Rate % i0.0%-133.7%0.0%0.0%10.3%
Net Income i-31.4M4.2M-35.0M-17.4M41.7M
Net Margin % i-17.5%2.2%-20.7%-18.5%29.8%
Key Metrics
EBITDA i-20.1M-13.4M-25.1M-43.2M-24.6M
EPS (Basic) i€-1.36€0.18€-1.52€-0.76€1.81
EPS (Diluted) i€-1.36€0.18€-1.52€-0.76€1.81
Basic Shares Outstanding i2300000023405556230375002300000023000000
Diluted Shares Outstanding i2300000023405556230375002300000023000000

Income Statement Trend

Sport Lisboa e Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i20.4M28.6M24.1M44.1M5.3M
Short-term Investments i-----
Accounts Receivable i41.7M66.0M67.8M27.3M60.6M
Inventory i-----
Other Current Assets1.1M323.0K6.4M2.5M17.2M
Total Current Assets i100.6M137.3M118.7M102.3M94.6M
Non-Current Assets
Property, Plant & Equipment i83.5M83.3M83.2M82.3M82.1M
Goodwill i194.8M173.9M160.7M196.6M155.0M
Intangible Assets i194.8M173.9M160.7M196.6M155.0M
Long-term Investments-----
Other Non-Current Assets-0515.0K-0
Total Non-Current Assets i464.7M420.5M415.1M420.9M392.4M
Total Assets i565.2M557.8M533.7M523.3M487.1M
Liabilities
Current Liabilities
Accounts Payable i77.5M86.5M85.0M58.3M50.2M
Short-term Debt i57.8M25.6M25.8M91.3M31.9M
Current Portion of Long-term Debt-----
Other Current Liabilities23.6M22.1M23.8M20.6M25.6M
Total Current Liabilities i209.6M185.1M171.0M197.0M147.6M
Non-Current Liabilities
Long-term Debt i164.5M143.8M145.3M53.7M66.2M
Deferred Tax Liabilities i-----
Other Non-Current Liabilities22.1M42.0M57.2M73.8M89.1M
Total Non-Current Liabilities i273.8M259.5M253.7M182.6M178.4M
Total Liabilities i483.4M444.6M424.7M379.6M325.9M
Equity
Common Stock i115.0M115.0M115.0M115.0M115.0M
Retained Earnings i-35.5M-4.2M-8.4M26.2M45.8M
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i81.9M113.2M109.0M143.7M161.1M
Key Metrics
Total Debt i222.2M169.4M171.2M145.0M98.1M
Working Capital i-109.0M-47.7M-52.3M-94.7M-52.9M

Balance Sheet Composition

Sport Lisboa e 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-2.8M-1.3M-2.0M-2.8M-5.1M
Acquisitions i-----
Investment Purchases i-37.0K-317.0K-534.0K-664.0K-799.0K
Investment Sales i--027.5M2.8M
Investing Cash Flow i-2.8M-1.6M-2.5M24.0M-3.1M
Financing Activities
Share Repurchases i-----
Dividends Paid i-----
Debt Issuance i84.2M22.1M95.0M50.0M28.1M
Debt Repayment i-29.2M-22.0M-66.2M-2.5M-74.8M
Financing Cash Flow i55.0M141.0K28.8M47.5M-41.6M
Free Cash Flow i-164.1M-140.3M-82.8M-155.7M-137.5M
Net Change in Cash i52.2M-1.5M26.3M71.5M-44.7M

Cash Flow Trend

Sport Lisboa e Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 2.18
Price to Book 1.04
Price to Sales 0.66
PEG Ratio 0.00

Profitability Ratios

Profit Margin 18.66%
Operating Margin -48.80%
Return on Equity -38.31%
Return on Assets -5.55%

Financial Health

Current Ratio 0.48
Debt to Equity 166.35
Beta 0.34

Per Share Data

EPS (TTM) €-1.36
Book Value per Share €5.31
Revenue per Share €8.29

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
slben126.5M2.181.04-38.31%18.66%166.35
Sporting Clube de 198.0M15.175.51-60.45%-22.61%471.04
Grupo Media Capital 136.9M14.731.379.38%6.57%31.84
Futebol Clube do 27.2M1.21-27.06%-1.38%-1.31
Sporting Clube de 17.6M1.020.427.64%22.86%-7.04
NOS SGPS S.A 1.9B7.731.9324.68%13.66%180.17

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