
Sport Lisboa e (SLBEN) | Financial Analysis & Statements
Sport Lisboa e Benfica - Futebol, SAD | Small-cap | Communication Services
Sport Lisboa e Benfica - Futebol, SAD | Small-cap | Communication Services
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2016Income 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
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 179.0M | 195.8M | 169.3M | 94.0M | 140.0M |
Cost of Goods Sold | 2.7M | 2.3M | 2.2M | 1.7M | 2.3M |
Gross Profit | 176.3M | 193.5M | 167.2M | 92.3M | 137.6M |
Gross Margin % | 98.5% | 98.8% | 98.7% | 98.2% | 98.3% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 1.1M | 1.2M | 1.3M | 1.7M | 2.3M |
Other Operating Expenses | 82.3M | 78.8M | 68.0M | 45.7M | 75.3M |
Total Operating Expenses | 83.3M | 80.0M | 69.4M | 47.4M | 77.6M |
Operating Income | -68.3M | -49.0M | -66.4M | -107.5M | -67.6M |
Operating Margin % | -38.2% | -25.0% | -39.2% | -114.4% | -48.3% |
Non-Operating Items | |||||
Interest Income | 12.8M | 5.3M | 6.1M | 9.3M | 8.6M |
Interest Expense | 28.7M | 17.1M | 16.3M | 18.4M | 16.6M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | -30.8M | 1.8M | -41.5M | -34.0M | 46.5M |
Income Tax | 570.0K | -2.4M | -6.5M | -16.6M | 4.8M |
Effective Tax Rate % | 0.0% | -133.7% | 0.0% | 0.0% | 10.3% |
Net Income | -31.4M | 4.2M | -35.0M | -17.4M | 41.7M |
Net Margin % | -17.5% | 2.2% | -20.7% | -18.5% | 29.8% |
Key Metrics | |||||
EBITDA | -20.1M | -13.4M | -25.1M | -43.2M | -24.6M |
EPS (Basic) | €-1.36 | €0.18 | €-1.52 | €-0.76 | €1.81 |
EPS (Diluted) | €-1.36 | €0.18 | €-1.52 | €-0.76 | €1.81 |
Basic Shares Outstanding | 23000000 | 23405556 | 23037500 | 23000000 | 23000000 |
Diluted Shares Outstanding | 23000000 | 23405556 | 23037500 | 23000000 | 23000000 |
Income Statement Trend
Sport Lisboa e Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 20.4M | 28.6M | 24.1M | 44.1M | 5.3M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 41.7M | 66.0M | 67.8M | 27.3M | 60.6M |
Inventory | - | - | - | - | - |
Other Current Assets | 1.1M | 323.0K | 6.4M | 2.5M | 17.2M |
Total Current Assets | 100.6M | 137.3M | 118.7M | 102.3M | 94.6M |
Non-Current Assets | |||||
Property, Plant & Equipment | 83.5M | 83.3M | 83.2M | 82.3M | 82.1M |
Goodwill | 194.8M | 173.9M | 160.7M | 196.6M | 155.0M |
Intangible Assets | 194.8M | 173.9M | 160.7M | 196.6M | 155.0M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | 0 | 515.0K | - | 0 |
Total Non-Current Assets | 464.7M | 420.5M | 415.1M | 420.9M | 392.4M |
Total Assets | 565.2M | 557.8M | 533.7M | 523.3M | 487.1M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 77.5M | 86.5M | 85.0M | 58.3M | 50.2M |
Short-term Debt | 57.8M | 25.6M | 25.8M | 91.3M | 31.9M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 23.6M | 22.1M | 23.8M | 20.6M | 25.6M |
Total Current Liabilities | 209.6M | 185.1M | 171.0M | 197.0M | 147.6M |
Non-Current Liabilities | |||||
Long-term Debt | 164.5M | 143.8M | 145.3M | 53.7M | 66.2M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 22.1M | 42.0M | 57.2M | 73.8M | 89.1M |
Total Non-Current Liabilities | 273.8M | 259.5M | 253.7M | 182.6M | 178.4M |
Total Liabilities | 483.4M | 444.6M | 424.7M | 379.6M | 325.9M |
Equity | |||||
Common Stock | 115.0M | 115.0M | 115.0M | 115.0M | 115.0M |
Retained Earnings | -35.5M | -4.2M | -8.4M | 26.2M | 45.8M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 81.9M | 113.2M | 109.0M | 143.7M | 161.1M |
Key Metrics | |||||
Total Debt | 222.2M | 169.4M | 171.2M | 145.0M | 98.1M |
Working Capital | -109.0M | -47.7M | -52.3M | -94.7M | -52.9M |
Balance Sheet Composition
Sport Lisboa e 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 | -2.8M | -1.3M | -2.0M | -2.8M | -5.1M |
Acquisitions | - | - | - | - | - |
Investment Purchases | -37.0K | -317.0K | -534.0K | -664.0K | -799.0K |
Investment Sales | - | - | 0 | 27.5M | 2.8M |
Investing Cash Flow | -2.8M | -1.6M | -2.5M | 24.0M | -3.1M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 84.2M | 22.1M | 95.0M | 50.0M | 28.1M |
Debt Repayment | -29.2M | -22.0M | -66.2M | -2.5M | -74.8M |
Financing Cash Flow | 55.0M | 141.0K | 28.8M | 47.5M | -41.6M |
Free Cash Flow | -164.1M | -140.3M | -82.8M | -155.7M | -137.5M |
Net Change in Cash | 52.2M | -1.5M | 26.3M | 71.5M | -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
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
slben | 126.5M | 2.18 | 1.04 | -38.31% | 18.66% | 166.35 |
Sporting Clube de | 198.0M | 15.17 | 5.51 | -60.45% | -22.61% | 471.04 |
Grupo Media Capital | 136.9M | 14.73 | 1.37 | 9.38% | 6.57% | 31.84 |
Futebol Clube do | 27.2M | 1.21 | - | 27.06% | -1.38% | -1.31 |
Sporting Clube de | 17.6M | 1.02 | 0.42 | 7.64% | 22.86% | -7.04 |
NOS SGPS S.A | 1.9B | 7.73 | 1.93 | 24.68% | 13.66% | 180.17 |
Financial data is updated regularly. All figures are in the company's reporting currency.