Circus SE Income Statement

Financials in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	0.88	0.98	0.87	0.27	-
Revenue Growth (YoY)	27.33%	12.27%	226.60%	-	-
Cost of Revenue	0.12	0.25	0.27	0.18	-
Gross Profit	0.76	0.73	0.61	0.09	-
Selling, General & Admin	8.29	7.14	2.49	2.24	0.02
Other Operating Expenses	7.5	5.33	2.17	1.55	0.07
Operating Expenses	19.16	15.66	5.4	3.92	0.09
Operating Income	-18.4	-14.94	-4.8	-3.83	-0.09
Interest Expense	-0.11	-0.01	-0	-	-
Interest & Investment Income	-	0.03	0.03	-	-
Other Non Operating Income (Expenses)	-0.11	-0.11	-0.01	0	-0
EBT Excluding Unusual Items	-18.5	-15.02	-4.78	-3.83	-0.09
Gain (Loss) on Sale of Investments	-	-	-0.14	-	-
Pretax Income	-18.5	-15.02	-4.91	-3.83	-0.09
Income Tax Expense	0.33	0.21	0.06	0.2	-
Net Income	-18.82	-15.23	-4.97	-4.03	-0.09
Net Income to Common	-18.82	-15.23	-4.97	-4.03	-0.09
Shares Outstanding (Basic)	24	23	23	-	-
Shares Outstanding (Diluted)	24	23	23	-	-
EPS (Basic)	-0.79	-0.67	-0.22	-	-
EPS (Diluted)	-0.79	-0.67	-0.22	-	-
Free Cash Flow	-15.4	-7.01	-6.41	-	-
Free Cash Flow Per Share	-0.65	-0.31	-0.28	-	-
Gross Margin	86.64%	74.16%	69.38%	32.56%	-
Operating Margin	-2100.46%	-1525.64%	-550.23%	-1435.87%	-
Profit Margin	-2148.86%	-1555.57%	-569.84%	-1509.92%	-
Free Cash Flow Margin	-1758.11%	-715.53%	-734.86%	-	-
EBITDA	-15.27	-11.74	-3.92	-3.7	-0.09
D&A For EBITDA	3.13	3.2	0.88	0.13	0
EBIT	-18.4	-14.94	-4.8	-3.83	-0.09
Revenue as Reported	1.21	1.11	0.94	-	-
Advertising Expenses	-	-	-	0.6	-

Source: S&P Capital IQ. Standard template. Financial Sources.