• Income Statement
• Balance Sheet
• Cash Flow
• Ratios
• Market Data
• Valuation

	Inception Growth Acquisition Ltd (IGTA)
	Q2-CY2026	Q1-CY2026	Q4-CY2025	Q3-CY2025	Q2-CY2025	Q1-CY2025	Q4-CY2024	Q3-CY2024	Q2-CY2024	Q1-CY2024	Q4-CY2023	Q3-CY2023	Q2-CY2023	Q1-CY2023	Q4-CY2022	Q3-CY2022	Q2-CY2022	Q1-CY2022	Q4-CY2021	Q3-CY2021	Q2-CY2021	Q1-CY2021	Q4-CY2020	Q3-CY2020	Q2-CY2020	Q1-CY2020	Q4-CY2019	Q3-CY2019	Q2-CY2019	Q1-CY2019	Q4-CY2018	Q3-CY2018	Q2-CY2018	Q1-CY2018	Q4-CY2017	Q3-CY2017	Q2-CY2017	Q1-CY2017	Q4-CY2016	Q3-CY2016	Q2-CY2016	Q1-CY2016	Q4-CY2015	Q3-CY2015	Q2-CY2015	Q1-CY2015	Q4-CY2014	Q3-CY2014	Q2-CY2014
Balance Sheet Date			2025-Dec-31	2025-Sep-30	2025-Jun-30	2025-Mar-31	2024-Dec-31	2024-Sep-30	2024-Jun-30	2024-Mar-31	2023-Dec-31	2023-Sep-30	2023-Jun-30	2023-Mar-31		2022-Sep-30	2022-Jun-30	2022-Mar-31
Fiscal Period			Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023	Q3-FY2023	Q2-FY2023	Q1-FY2023		Q3-FY2022	Q2-FY2022	Q1-FY2022
Total Revenue											423,962$	611,440$	576,883$	1,125,264$	884,353$	316,563$	6,225$	10,527$
QoQ%											(30.66%)	5.99%	(48.73%)	27.24%	179.36%	4,985.35%	(40.87%)
YoY%											(52.06%)	93.15%	9,167.20%	10,589.31%
Cost Of Revenue									190,370$		0$	161,402$	0$	604,113$	0$	0$	0$	0$
Gross Profit									(190,370$)		423,962$	450,038$	576,883$	521,151$	884,353$	316,563$	6,225$	10,527$
Gross Margin											100.00%	73.60%	100.00%	46.31%	100.00%	100.00%	100.00%	100.00%
Operating Expenses			161,772$	290,485$	503,808$	166,314$	340,883$	209,215$	13,455$	254,518$	484,195$	423,230$	235,581$	1,383,292$	188,134$	155,548$	170,157$	238,953$		37,666$	52,524$
Operating Income			(161,772$)	(290,485$)	(503,808$)	(166,314$)	(340,883$)	(209,215$)	(203,825$)	(254,518$)				(862,141$)				(228,426$)
Operating Margin														(76.62%)				(2,169.91%)
Interest Income															0$	299,318$
Interest Expenses										50,000$
Income Before Tax			(140,371$)	(267,913$)	(470,507$)	(128,366$)	(172,317$)	(21,390$)	173,535$	166,132$	(60,233$)	188,210$	341,302$	263,123$	696,219$	460,333$	(163,932$)	(217,899$)		(37,666$)	(52,524$)
Tax Expenses							(39,446$)	(22,204$)	39,444$	38,103$	(382,953$)	125,908$	121,226$	228,134$	181,121$	118,109$
Net Income			(140,371$)	(267,913$)	(470,507$)	(128,366$)	(132,871$)	814$	134,091$	128,029$	322,720$	62,302$	220,076$	34,989$	515,098$	342,224$	(163,932$)	(217,899$)		(37,666$)	(52,524$)
Profit Margin											76.12%	10.19%	38.15%	3.11%	58.25%	108.11%	(2,633.45%)	(2,069.91%)
TTM											23.38%	26.03%	38.32%	31.23%	39.05%
Earnings to Minority
Earnings to Common Shareholders			(140,371$)	(267,913$)	(470,507$)	(128,366$)	(132,871$)	814$	134,091$	128,029$	322,720$	62,302$	220,076$	34,989$	515,098$	342,224$	(163,932$)	(217,899$)		(37,666$)	(52,524$)
QoQ%			47.61%	43.06%	(266.54%)	3.39%	(16,423.22%)	(99.39%)	4.74%	(60.33%)	417.99%	(71.69%)	528.99%	(93.21%)	50.52%	308.76%	24.77%			28.29%
YoY%			(5.65%)	(33,013.15%)	(450.89%)	(200.26%)	(141.17%)	(98.69%)	(39.07%)	265.91%	(37.35%)	(81.80%)	234.25%	116.06%		1,008.58%	(212.11%)
Earnings Per Share, Basic											0.11$	0.02$	0.05$	0.00$	0.06$	0.03$	(0.02$)	(0.02$)
Earnings Per Share, Diluted												0.02$				0.03$
Unlevered FCF Per Share, Basic											(0.06$)	(0.05$)	(0.09$)	(0.02$)	(0.01$)	(0.01$)	0.00$	(0.06$)
Unlevered FCF Per Share, Diluted												(0.05$)				(0.01$)
Average Shares, Basic											2,870,985	4,111,784	4,476,636	9,175,327	9,090,000	10,350,000	10,350,000	10,350,000
Average Shares, Diluted												4,111,784				10,350,000
EBIT			(140,371$)	(267,913$)	(470,507$)	(128,366$)	(172,317$)	(21,390$)	173,535$	216,132$	(60,233$)	188,210$	341,302$	263,123$	696,219$	460,333$	(163,932$)	(217,899$)		(37,666$)	(52,524$)
EBITDA			(140,371$)	(267,913$)	(470,507$)	(128,366$)	(172,317$)	(21,390$)	173,535$	216,132$	(60,233$)	188,210$	341,302$	263,123$	696,219$	460,333$	(163,932$)	(217,899$)		(37,666$)	(52,524$)

Copy Table ✓