Sporting Clube de Portugal Futebol SAD
ELI:SCP
Income Statement
Earnings Waterfall
Sporting Clube de Portugal Futebol SAD
Income Statement
Sporting Clube de Portugal Futebol SAD
| Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
9
|
7
|
11
|
13
|
12
|
14
|
26
|
|
| Revenue |
21
N/A
|
29
+33%
|
21
-25%
|
32
+51%
|
40
+23%
|
45
+12%
|
51
+14%
|
65
+28%
|
46
-29%
|
39
-15%
|
42
+7%
|
45
+7%
|
46
+1%
|
51
+11%
|
48
-5%
|
47
-3%
|
44
-6%
|
37
-17%
|
37
+0%
|
34
-7%
|
33
-3%
|
34
+2%
|
33
-1%
|
35
+6%
|
37
+3%
|
37
+1%
|
38
+4%
|
41
+6%
|
39
-4%
|
38
-4%
|
37
-3%
|
32
-13%
|
31
-4%
|
31
+1%
|
31
+1%
|
35
+13%
|
45
+27%
|
52
+15%
|
54
+6%
|
58
+7%
|
61
+4%
|
63
+3%
|
69
+10%
|
69
-1%
|
81
+17%
|
80
-1%
|
77
-4%
|
80
+3%
|
83
+3%
|
85
+2%
|
90
+7%
|
92
+2%
|
81
-12%
|
83
+2%
|
80
-4%
|
76
-5%
|
75
-1%
|
74
-1%
|
74
0%
|
69
-8%
|
63
-8%
|
57
-9%
|
53
-6%
|
64
+20%
|
93
+44%
|
112
+21%
|
130
+16%
|
123
-6%
|
117
-4%
|
125
+7%
|
106
-15%
|
103
-3%
|
142
+38%
|
148
+4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(5)
|
(6)
|
(6)
|
(8)
|
(33)
|
(34)
|
(35)
|
(40)
|
(13)
|
(14)
|
(15)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(18)
|
(18)
|
(18)
|
(19)
|
(18)
|
(17)
|
(15)
|
(13)
|
(12)
|
(13)
|
(13)
|
(14)
|
(15)
|
(15)
|
(17)
|
(18)
|
(18)
|
(20)
|
(20)
|
(20)
|
(21)
|
(20)
|
(21)
|
(21)
|
(22)
|
(25)
|
(26)
|
(27)
|
(28)
|
(27)
|
(28)
|
(30)
|
(30)
|
(26)
|
(24)
|
(21)
|
(19)
|
(23)
|
(24)
|
(29)
|
(31)
|
(33)
|
(35)
|
(40)
|
(44)
|
(48)
|
(53)
|
(55)
|
|
| Gross Profit |
16
N/A
|
23
+38%
|
15
-33%
|
24
+61%
|
7
-72%
|
10
+50%
|
16
+56%
|
25
+57%
|
33
+31%
|
26
-22%
|
28
+7%
|
30
+8%
|
30
+0%
|
34
+16%
|
32
-8%
|
30
-5%
|
27
-10%
|
21
-24%
|
21
0%
|
19
-10%
|
17
-6%
|
18
+0%
|
18
+1%
|
20
+11%
|
20
+1%
|
20
+1%
|
21
+3%
|
23
+9%
|
21
-8%
|
19
-8%
|
19
-3%
|
15
-18%
|
16
+6%
|
18
+13%
|
19
+4%
|
23
+20%
|
32
+38%
|
37
+18%
|
40
+8%
|
43
+8%
|
44
+2%
|
45
+2%
|
51
+12%
|
49
-3%
|
61
+24%
|
60
-1%
|
57
-6%
|
60
+5%
|
62
+3%
|
64
+3%
|
68
+7%
|
67
-2%
|
55
-17%
|
56
+2%
|
51
-9%
|
49
-4%
|
47
-4%
|
45
-5%
|
44
-1%
|
42
-5%
|
39
-6%
|
36
-10%
|
34
-4%
|
42
+22%
|
68
+64%
|
83
+22%
|
99
+18%
|
90
-9%
|
82
-8%
|
86
+4%
|
62
-27%
|
55
-11%
|
90
+62%
|
94
+5%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(16)
|
(22)
|
(12)
|
(21)
|
(9)
|
(4)
|
(13)
|
(7)
|
(14)
|
(12)
|
(12)
|
(30)
|
(32)
|
(37)
|
(37)
|
(39)
|
(39)
|
(37)
|
(39)
|
(41)
|
(44)
|
(47)
|
(48)
|
(53)
|
(63)
|
(66)
|
(72)
|
(65)
|
(70)
|
(71)
|
(69)
|
(58)
|
(65)
|
(58)
|
(51)
|
(35)
|
(33)
|
(36)
|
(38)
|
(44)
|
(51)
|
(54)
|
(54)
|
(67)
|
6
|
(2)
|
(12)
|
3
|
(73)
|
(77)
|
(82)
|
(107)
|
(102)
|
(103)
|
(102)
|
(96)
|
(103)
|
(100)
|
(96)
|
(99)
|
(95)
|
(91)
|
(93)
|
(90)
|
(91)
|
(96)
|
(96)
|
(97)
|
(106)
|
(121)
|
(122)
|
(132)
|
(140)
|
(143)
|
|
| Selling, General & Administrative |
(14)
|
(14)
|
(12)
|
(17)
|
(4)
|
(5)
|
(6)
|
(5)
|
(23)
|
(22)
|
(23)
|
(20)
|
(21)
|
(25)
|
(25)
|
(24)
|
(24)
|
(22)
|
(23)
|
(23)
|
(24)
|
(26)
|
(26)
|
(30)
|
(32)
|
(35)
|
(39)
|
(43)
|
(44)
|
(45)
|
(43)
|
(42)
|
(41)
|
(36)
|
(33)
|
(25)
|
(22)
|
(22)
|
(23)
|
(25)
|
(31)
|
(37)
|
(43)
|
(49)
|
(52)
|
(57)
|
(61)
|
(64)
|
(68)
|
(70)
|
(72)
|
(74)
|
(71)
|
(72)
|
(70)
|
(69)
|
(72)
|
(68)
|
(66)
|
(61)
|
(56)
|
(55)
|
(56)
|
(62)
|
(67)
|
(70)
|
(67)
|
(67)
|
(68)
|
(76)
|
(80)
|
(90)
|
(92)
|
(88)
|
|
| Depreciation & Amortization |
(7)
|
(7)
|
(7)
|
(9)
|
0
|
1
|
1
|
0
|
(10)
|
(9)
|
(9)
|
(7)
|
(8)
|
(9)
|
(10)
|
(12)
|
(12)
|
(12)
|
(13)
|
(15)
|
(17)
|
(18)
|
(19)
|
(17)
|
(25)
|
(25)
|
(25)
|
(18)
|
(21)
|
(21)
|
(21)
|
(14)
|
(14)
|
(12)
|
(9)
|
(9)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(11)
|
(12)
|
(13)
|
(14)
|
(17)
|
(17)
|
(18)
|
(20)
|
(22)
|
(23)
|
(28)
|
(28)
|
(28)
|
(30)
|
(27)
|
(27)
|
(27)
|
(26)
|
(27)
|
(26)
|
(26)
|
(27)
|
(26)
|
(26)
|
(26)
|
(27)
|
(28)
|
(32)
|
(37)
|
(39)
|
(42)
|
(47)
|
(54)
|
|
| Other Operating Expenses |
6
|
(1)
|
6
|
6
|
(5)
|
(0)
|
(8)
|
(2)
|
19
|
20
|
20
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(6)
|
(6)
|
(7)
|
(8)
|
(5)
|
(5)
|
(5)
|
(5)
|
(1)
|
(10)
|
(10)
|
(10)
|
(0)
|
(2)
|
(5)
|
(5)
|
(8)
|
(8)
|
(6)
|
1
|
(6)
|
72
|
72
|
66
|
85
|
15
|
14
|
13
|
(6)
|
(2)
|
(2)
|
(3)
|
0
|
(3)
|
(6)
|
(5)
|
(12)
|
(13)
|
(10)
|
(10)
|
(3)
|
2
|
0
|
(2)
|
(2)
|
(6)
|
(8)
|
(3)
|
0
|
(1)
|
(1)
|
|
| Operating Income |
1
N/A
|
1
-11%
|
3
+273%
|
3
+28%
|
(2)
N/A
|
7
N/A
|
3
-48%
|
19
+448%
|
19
+5%
|
14
-28%
|
15
+9%
|
0
-100%
|
(2)
N/A
|
(2)
-3%
|
(5)
-135%
|
(9)
-60%
|
(12)
-35%
|
(16)
-34%
|
(18)
-12%
|
(22)
-25%
|
(26)
-18%
|
(29)
-11%
|
(30)
-3%
|
(33)
-10%
|
(43)
-29%
|
(46)
-7%
|
(51)
-10%
|
(42)
+17%
|
(49)
-16%
|
(51)
-5%
|
(50)
+2%
|
(43)
+15%
|
(49)
-15%
|
(40)
+19%
|
(32)
+19%
|
(12)
+63%
|
(1)
+91%
|
1
N/A
|
2
+118%
|
(1)
N/A
|
(7)
-563%
|
(8)
-18%
|
(3)
+60%
|
(18)
-442%
|
67
N/A
|
58
-14%
|
45
-22%
|
63
+41%
|
(12)
N/A
|
(14)
-18%
|
(14)
-1%
|
(41)
-195%
|
(46)
-13%
|
(46)
+0%
|
(51)
-11%
|
(47)
+8%
|
(56)
-19%
|
(56)
0%
|
(52)
+7%
|
(57)
-10%
|
(56)
+2%
|
(55)
+1%
|
(59)
-7%
|
(49)
+18%
|
(23)
+53%
|
(13)
+45%
|
3
N/A
|
(7)
N/A
|
(24)
-231%
|
(35)
-50%
|
(60)
-70%
|
(76)
-27%
|
(50)
+35%
|
(49)
+2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
(2)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(4)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(7)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(6)
|
(4)
|
(6)
|
(7)
|
(9)
|
(13)
|
(12)
|
(11)
|
(10)
|
(9)
|
(9)
|
(11)
|
(9)
|
(9)
|
(9)
|
(11)
|
(13)
|
(12)
|
(14)
|
(26)
|
|
| Non-Reccuring Items |
65
|
65
|
(1)
|
(1)
|
0
|
0
|
2
|
0
|
1
|
1
|
0
|
2
|
2
|
1
|
1
|
(1)
|
(0)
|
0
|
(0)
|
0
|
18
|
19
|
19
|
11
|
1
|
1
|
2
|
1
|
8
|
9
|
12
|
6
|
27
|
28
|
24
|
16
|
22
|
21
|
22
|
25
|
6
|
(8)
|
(11)
|
(8)
|
(30)
|
(16)
|
(15)
|
(20)
|
17
|
17
|
21
|
26
|
22
|
29
|
30
|
51
|
66
|
59
|
96
|
84
|
56
|
70
|
29
|
24
|
21
|
6
|
7
|
43
|
99
|
76
|
96
|
91
|
37
|
95
|
|
| Total Other Income |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
0
|
2
|
1
|
2
|
1
|
(1)
|
(0)
|
(3)
|
(3)
|
(5)
|
(5)
|
0
|
(5)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(6)
|
(6)
|
(6)
|
(6)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(0)
|
(1)
|
(3)
|
(2)
|
(3)
|
(4)
|
13
|
10
|
(4)
|
1
|
|
| Pre-Tax Income |
65
N/A
|
64
-1%
|
1
-99%
|
0
-53%
|
(4)
N/A
|
5
N/A
|
3
-37%
|
17
+461%
|
19
+16%
|
13
-31%
|
14
+3%
|
1
-95%
|
(3)
N/A
|
(4)
-27%
|
(7)
-59%
|
(12)
-79%
|
(14)
-21%
|
(17)
-21%
|
(20)
-16%
|
(25)
-24%
|
(12)
+52%
|
(14)
-21%
|
(15)
-5%
|
(30)
-97%
|
(49)
-63%
|
(52)
-8%
|
(57)
-8%
|
(46)
+19%
|
(46)
+0%
|
(49)
-6%
|
(45)
+8%
|
(44)
+2%
|
(29)
+34%
|
(18)
+37%
|
(13)
+27%
|
0
N/A
|
18
+3 549%
|
21
+16%
|
22
+7%
|
22
+1%
|
(2)
N/A
|
(20)
-793%
|
(17)
+14%
|
(32)
-89%
|
31
N/A
|
33
+7%
|
21
-38%
|
35
+71%
|
(3)
N/A
|
(2)
+27%
|
1
N/A
|
(22)
N/A
|
(31)
-39%
|
(26)
+17%
|
(29)
-15%
|
(6)
+78%
|
(1)
+79%
|
(10)
-639%
|
30
N/A
|
12
-60%
|
(13)
N/A
|
2
N/A
|
(42)
N/A
|
(34)
+18%
|
(12)
+67%
|
(18)
-55%
|
(2)
+87%
|
25
N/A
|
63
+152%
|
26
-59%
|
36
+40%
|
12
-66%
|
(31)
N/A
|
20
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(14)
|
(14)
|
(13)
|
(13)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
(0)
|
(0)
|
(5)
|
(5)
|
(4)
|
(4)
|
2
|
2
|
2
|
2
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
65
|
64
|
1
|
0
|
(4)
|
5
|
3
|
17
|
19
|
13
|
14
|
1
|
(4)
|
(5)
|
(7)
|
(13)
|
(16)
|
(19)
|
(22)
|
(26)
|
(13)
|
(16)
|
(17)
|
(44)
|
(62)
|
(66)
|
(70)
|
(46)
|
(46)
|
(49)
|
(45)
|
(44)
|
(29)
|
(18)
|
(13)
|
0
|
18
|
20
|
22
|
19
|
(5)
|
(23)
|
(20)
|
(32)
|
31
|
33
|
20
|
31
|
(8)
|
(6)
|
(3)
|
(20)
|
(29)
|
(24)
|
(27)
|
(8)
|
(3)
|
(11)
|
28
|
13
|
(13)
|
3
|
(41)
|
(33)
|
(10)
|
(17)
|
(1)
|
25
|
63
|
25
|
36
|
12
|
(31)
|
20
|
|
| Net Income (Common) |
65
N/A
|
64
-1%
|
1
-99%
|
0
-56%
|
(4)
N/A
|
5
N/A
|
3
-37%
|
17
+460%
|
19
+15%
|
13
-31%
|
14
+3%
|
1
-96%
|
(4)
N/A
|
(5)
-33%
|
(7)
-49%
|
(13)
-80%
|
(16)
-18%
|
(19)
-20%
|
(22)
-17%
|
(26)
-20%
|
(13)
+49%
|
(16)
-18%
|
(17)
-5%
|
(44)
-163%
|
(62)
-42%
|
(66)
-6%
|
(70)
-6%
|
(46)
+34%
|
(46)
+0%
|
(49)
-6%
|
(45)
+8%
|
(44)
+2%
|
(29)
+34%
|
(18)
+37%
|
(13)
+27%
|
0
N/A
|
18
+4 700%
|
20
+15%
|
22
+7%
|
19
-11%
|
(5)
N/A
|
(23)
-332%
|
(20)
+12%
|
(32)
-61%
|
31
N/A
|
33
+6%
|
20
-38%
|
31
+51%
|
(8)
N/A
|
(6)
+23%
|
(3)
+42%
|
(20)
-482%
|
(29)
-44%
|
(24)
+18%
|
(27)
-14%
|
(8)
+71%
|
(3)
+64%
|
(11)
-302%
|
28
N/A
|
13
-56%
|
(13)
N/A
|
3
N/A
|
(41)
N/A
|
(33)
+20%
|
(10)
+70%
|
(17)
-65%
|
(1)
+94%
|
25
N/A
|
63
+152%
|
25
-60%
|
36
+43%
|
12
-66%
|
(31)
N/A
|
20
N/A
|
|
| EPS (Diluted) |
3.1
N/A
|
3.06
-1%
|
0.03
-99%
|
0.01
-67%
|
-0.17
N/A
|
0.23
N/A
|
0.14
-39%
|
0.79
+464%
|
0.92
+16%
|
0.64
-30%
|
0.66
+3%
|
0.03
-95%
|
-0.18
N/A
|
-0.24
-33%
|
-0.36
-50%
|
-0.64
-78%
|
-0.75
-17%
|
-0.9
-20%
|
-1.04
-16%
|
-1.26
-21%
|
-0.64
+49%
|
-0.75
-17%
|
-0.42
+44%
|
-1.13
-169%
|
-1.59
-41%
|
-1.69
-6%
|
-1.79
-6%
|
-1.18
+34%
|
-1.17
+1%
|
-1.25
-7%
|
-1.15
+8%
|
-1.12
+3%
|
-0.31
+72%
|
-0.46
-48%
|
-0.34
+26%
|
0
N/A
|
0.18
N/A
|
0.3
+67%
|
0.45
+50%
|
0.12
-73%
|
-0.03
N/A
|
-0.35
-1 067%
|
-0.3
+14%
|
-0.48
-60%
|
0.47
N/A
|
0.5
+6%
|
0.31
-38%
|
0.46
+48%
|
-0.11
N/A
|
-0.09
+18%
|
-0.05
+44%
|
-0.3
-500%
|
-0.42
-40%
|
-0.34
+19%
|
-0.4
-18%
|
-0.12
+70%
|
-0.02
+83%
|
-0.17
-750%
|
0.2
N/A
|
0.09
-55%
|
-0.19
N/A
|
0.04
N/A
|
-0.61
N/A
|
-0.49
+20%
|
-0.15
+69%
|
-0.25
-67%
|
-0.01
+96%
|
0.37
N/A
|
0.41
+11%
|
0.17
-59%
|
0.24
+41%
|
0.06
-75%
|
-0.15
N/A
|
0.1
N/A
|
|