Infrared Cameras Holdings Inc
NASDAQ:MSAI
Income Statement
Earnings Waterfall
Infrared Cameras Holdings Inc
Income Statement
Infrared Cameras Holdings Inc
| 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 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
5
+262%
|
5
-1%
|
8
+39%
|
8
+1%
|
7
-3%
|
6
-15%
|
6
-11%
|
6
-1%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
3
+199%
|
2
-23%
|
4
+66%
|
4
+1%
|
5
+20%
|
4
-9%
|
3
-28%
|
3
-2%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(5)
|
(23)
|
(21)
|
(27)
|
(31)
|
(21)
|
(23)
|
(20)
|
(16)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
(3)
|
(22)
|
(19)
|
(26)
|
(29)
|
(19)
|
(21)
|
(18)
|
(14)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
|
| Operating Income |
(1)
N/A
|
(1)
-26%
|
(1)
-15%
|
(2)
-20%
|
(2)
-7%
|
(4)
-104%
|
(20)
-443%
|
(18)
+8%
|
(23)
-24%
|
(27)
-18%
|
(16)
+39%
|
(19)
-14%
|
(17)
+8%
|
(12)
+27%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
0
|
1
|
2
|
3
|
2
|
2
|
1
|
(0)
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(2)
|
(3)
|
(2)
|
(2)
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(5)
|
(6)
|
(6)
|
(3)
|
(2)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
(1)
N/A
|
(0)
+40%
|
0
N/A
|
1
+271%
|
1
-57%
|
(2)
N/A
|
(22)
-1 267%
|
(23)
-5%
|
(29)
-24%
|
(35)
-23%
|
(22)
+38%
|
(22)
-2%
|
(19)
+14%
|
(13)
+36%
|
|
| Net Income | |||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(1)
|
(1)
|
0
|
1
|
(0)
|
(2)
|
(22)
|
(24)
|
(29)
|
(35)
|
(21)
|
(22)
|
(19)
|
(12)
|
|
| Net Income (Common) |
(1)
N/A
|
(1)
+25%
|
0
N/A
|
1
+1 725%
|
(0)
N/A
|
(2)
-2 058%
|
(22)
-932%
|
(24)
-6%
|
(29)
-23%
|
(35)
-22%
|
(21)
+39%
|
(22)
-2%
|
(19)
+14%
|
(12)
+34%
|
|
| EPS (Diluted) |
-0.05
N/A
|
-0.04
+20%
|
0
N/A
|
0.04
N/A
|
0
N/A
|
-0.2
N/A
|
-1.86
-830%
|
-1.97
-6%
|
-2.12
-8%
|
-1.45
+32%
|
-1.07
+26%
|
-0.67
+37%
|
-0.56
+16%
|
-0.36
+36%
|
|