Exhibit 99.1

INTEGRATED ELECTRICAL SERVICES, INC.
PRELIMINARY CONSOLIDATED STATEMENTS OF OPERATIONS⁽¹⁾
(in thousands)

	Month			Month			Two Months
	Ended			Ended			Ended
	31-Jan			28-Feb			28-Feb
	(unaudited)			(unaudited)			(unaudited)
Revenues	$	82,429		$	77,595		$	160,024
Cost of services		71,687			67,167			138,854
Gross profit		10,742			10,428			21,170
Selling, general & administrative expenses		11,509			11,370			22,879
Income (loss) from operations		(767	)		(942	)		(1,709	)
Other (income) expense:
Interest expense, net		1,785			5,543			7,328
Other (income) expense, net		4			117			121
		1,789			5,660			7,449
Income (loss) before income taxes		(2,556	)		(6,602	)		(9,158	)
Income tax expense (benefit)		150			150			300
Net income/(loss) from continuing operations	$	(2,706	)	$	(6,752	)	$	(9,458	)
Discontinued operations:
Income/(loss) from discontinued operations (including gain on disposal of $0)		11			(4	)		7
Income tax expense		—			—			—
Net income/(loss) from discontinued operations		11			(4	)		7
Net income (loss)	$	(2,695	)	$	(6,756	)	$	(9,451	)

(1) Excludes certain capitalized costs incurred in connection with the Company’s debt restructuring.