Integral Acquisition 1 Corp
NASDAQ:INTE
Income Statement
Earnings Waterfall
Integral Acquisition 1 Corp
Income Statement
Integral Acquisition 1 Corp
| Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||
| Revenue |
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 |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Other Operating Expenses |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Operating Income |
(0)
N/A
|
(1)
-74%
|
(1)
-34%
|
(1)
-25%
|
(1)
+2%
|
(1)
-4%
|
(1)
-25%
|
(2)
-19%
|
(2)
-40%
|
(2)
-2%
|
(2)
+1%
|
(2)
+5%
|
(2)
+28%
|
(2)
-12%
|
(2)
-4%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
2
|
3
|
4
|
4
|
3
|
2
|
1
|
1
|
1
|
0
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Total Other Income |
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
2
|
2
|
3
|
2
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(0)
N/A
|
(2)
-346%
|
(2)
-11%
|
(2)
+7%
|
(1)
+32%
|
1
N/A
|
1
-24%
|
1
+99%
|
2
+66%
|
1
-45%
|
1
+3%
|
0
-82%
|
(1)
N/A
|
(1)
-32%
|
(2)
-17%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(0)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
(0)
|
1
|
2
|
1
|
1
|
0
|
(1)
|
(2)
|
(2)
|
|
| Net Income (Common) |
(0)
N/A
|
(2)
-346%
|
(2)
-11%
|
(2)
+5%
|
(1)
+17%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
2
+184%
|
1
-47%
|
1
+19%
|
0
-99%
|
(1)
N/A
|
(2)
-24%
|
(2)
-11%
|
|
| EPS (Diluted) |
-0.03
N/A
|
-0.11
-267%
|
-0.12
-9%
|
-0.11
+8%
|
-0.1
+9%
|
0.03
N/A
|
0
N/A
|
0.11
N/A
|
0.18
+64%
|
0.21
+17%
|
0.23
+10%
|
0
N/A
|
-0.32
N/A
|
-0.47
-47%
|
-0.53
-13%
|
|