Circle Entertainment Inc
OTC:CEXE
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
C
|
Circle Entertainment Inc
OTC:CEXE
|
US |
|
Safe SA
PAR:ALSAF
|
FR |
|
C
|
Construction JSC N0 1
VN:VC1
|
VN |
|
Public Policy Holding Company Inc
NASDAQ:PPHC
|
US |
|
S
|
Sinjia Land Ltd
SGX:5HH
|
SG |
|
FNM SpA
F:8FN
|
IT |
Income Statement
Earnings Waterfall
Circle Entertainment Inc
Income Statement
Circle Entertainment Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||
| Interest Expense |
58
|
52
|
49
|
45
|
43
|
44
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Revenue |
4
N/A
|
3
-21%
|
6
+89%
|
10
+69%
|
14
+42%
|
19
+28%
|
0
N/A
|
14
N/A
|
9
-33%
|
5
-48%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Gross Profit | ||||||||||||||||||||||||||||
| Cost of Revenue |
(14)
|
(12)
|
(10)
|
3
|
6
|
8
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
(10)
N/A
|
(9)
+10%
|
(4)
+54%
|
13
N/A
|
20
+51%
|
27
+33%
|
10
-63%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||
| Operating Expenses |
(15)
|
(15)
|
(19)
|
(21)
|
(22)
|
(22)
|
(6)
|
(96)
|
(14)
|
(11)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(8)
|
(7)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
|
| Selling, General & Administrative |
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(14)
|
(6)
|
(8)
|
(6)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
(2)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
(0)
|
(0)
|
(3)
|
(4)
|
(5)
|
(6)
|
0
|
(86)
|
(7)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(25)
N/A
|
(24)
+4%
|
(23)
+4%
|
(8)
+67%
|
(2)
+74%
|
5
N/A
|
4
-2%
|
(81)
N/A
|
(5)
+94%
|
(6)
-19%
|
(4)
+24%
|
(5)
-11%
|
(5)
+5%
|
(5)
-6%
|
(5)
+2%
|
(4)
+13%
|
(4)
-2%
|
(4)
+4%
|
(4)
+3%
|
(8)
-102%
|
(7)
+10%
|
(2)
+77%
|
(1)
+34%
|
(1)
-36%
|
(2)
-30%
|
(2)
-19%
|
(3)
-12%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||
| Interest Income Expense |
(57)
|
(51)
|
(49)
|
(45)
|
(43)
|
(44)
|
0
|
(31)
|
(21)
|
(10)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
(31)
|
(40)
|
(349)
|
(345)
|
(419)
|
(405)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
391
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(38)
|
(36)
|
(42)
|
(42)
|
(10)
|
(6)
|
(0)
|
(0)
|
0
|
0
|
0
|
391
|
391
|
391
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(3)
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(151)
N/A
|
(151)
0%
|
(462)
-206%
|
(440)
+5%
|
(474)
-8%
|
(451)
+5%
|
4
N/A
|
(113)
N/A
|
(26)
+77%
|
(16)
+37%
|
386
N/A
|
386
0%
|
386
+0%
|
386
0%
|
(5)
N/A
|
(5)
+8%
|
(6)
-25%
|
(15)
-144%
|
(14)
+7%
|
(13)
+7%
|
(11)
+14%
|
(2)
+86%
|
(2)
-19%
|
(2)
-21%
|
(3)
-21%
|
(3)
-14%
|
(3)
-9%
|
|
| Net Income | ||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(151)
|
(151)
|
(462)
|
(440)
|
(474)
|
(451)
|
4
|
(113)
|
(26)
|
(17)
|
386
|
386
|
386
|
386
|
(5)
|
(5)
|
(6)
|
(15)
|
(14)
|
(13)
|
(11)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(150)
N/A
|
(151)
0%
|
(462)
-206%
|
(440)
+5%
|
(474)
-8%
|
(451)
+5%
|
(115)
+75%
|
(123)
-7%
|
(46)
+63%
|
(47)
-2%
|
347
N/A
|
356
+3%
|
366
+3%
|
376
+3%
|
(5)
N/A
|
(5)
+8%
|
(6)
-25%
|
(15)
-144%
|
(14)
+7%
|
(13)
+7%
|
(11)
+14%
|
(2)
+86%
|
(2)
-19%
|
(2)
-21%
|
(3)
-21%
|
(3)
-14%
|
(3)
-9%
|
|
| EPS (Diluted) |
-3.18
N/A
|
-2.92
+8%
|
-9.67
-231%
|
-8.45
+13%
|
-9.13
-8%
|
-8.51
+7%
|
-2.15
+75%
|
-1.89
+12%
|
-0.7
+63%
|
-0.71
-1%
|
5.31
N/A
|
5.52
+4%
|
5.62
+2%
|
5.78
+3%
|
-0.08
N/A
|
-0.08
N/A
|
-0.09
-12%
|
-0.23
-156%
|
-0.21
+9%
|
-0.2
+5%
|
-0.18
+10%
|
-0.03
+83%
|
-0.03
N/A
|
-0.04
-33%
|
-0.04
N/A
|
-0.05
-25%
|
-0.05
N/A
|
|