
Circle SpA
MIL:CIRC

Income Statement
Earnings Waterfall
Circle SpA
Revenue
|
10.2m
EUR
|
Cost of Revenue
|
-2.8m
EUR
|
Gross Profit
|
7.4m
EUR
|
Operating Expenses
|
-5.6m
EUR
|
Operating Income
|
1.8m
EUR
|
Other Expenses
|
-455.8k
EUR
|
Net Income
|
1.4m
EUR
|
Income Statement
Circle SpA
Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||
Revenue |
4
N/A
|
5
+7%
|
5
+16%
|
6
+18%
|
7
+12%
|
8
+18%
|
9
+10%
|
11
+16%
|
10
-2%
|
10
-2%
|
|
Gross Profit | |||||||||||
Cost of Revenue |
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
|
Gross Profit |
3
N/A
|
3
+10%
|
3
+2%
|
3
+6%
|
4
+19%
|
5
+23%
|
5
+15%
|
6
+18%
|
7
+12%
|
7
+5%
|
|
Operating Income | |||||||||||
Operating Expenses |
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
|
Selling, General & Administrative |
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
|
Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Other Operating Expenses |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
|
Operating Income |
1
N/A
|
0
-62%
|
0
-83%
|
0
+571%
|
1
+107%
|
1
+26%
|
1
+45%
|
2
+108%
|
2
-1%
|
2
-10%
|
|
Pre-Tax Income | |||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
Total Other Income |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Pre-Tax Income |
1
N/A
|
0
-63%
|
0
-88%
|
0
+1 143%
|
1
+85%
|
1
+9%
|
1
+45%
|
2
+111%
|
2
0%
|
2
-10%
|
|
Net Income | |||||||||||
Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Income from Continuing Operations |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
|
Income to Minority Interest |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Net Income (Common) |
0
N/A
|
0
-78%
|
(0)
N/A
|
0
N/A
|
0
+157%
|
0
+6%
|
1
+83%
|
1
+104%
|
1
-1%
|
1
-2%
|
|
EPS (Diluted) |
0.11
N/A
|
0.02
-82%
|
-0.03
N/A
|
0.03
N/A
|
0.09
+200%
|
0.09
N/A
|
0.17
+89%
|
0.35
+106%
|
0.35
N/A
|
0.34
-3%
|