Inspired Entertainment Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	309.9	297.1	322.9	284.5	205.8	198.3
Revenue Growth (YoY)	4.98%	-7.99%	13.50%	38.24%	3.78%	29.27%
Cost of Revenue	92.5	92.3	128.6	94.9	69.6	60.9
Gross Profit	217.4	204.8	194.3	189.6	136.2	137.4
Selling, General & Admin	110.1	112.9	106.8	101.6	89.2	71.5
Operating Expenses	161.2	156.2	146.4	141.5	138	125.1
Operating Income	56.2	48.6	47.9	48.1	-1.8	12.3
Interest Expense	-35.3	-29.4	-27.4	-25.2	-44.3	-30
Earnings From Equity Investments	-	-	-	-	-	-0.5
Currency Exchange Gain (Loss)	-	-	-	-	4.6	-5.6
Other Non Operating Income (Expenses)	-	-	-	-	0.9	-3.2
EBT Excluding Unusual Items	20.9	19.2	20.5	22.9	-40.6	-27
Merger & Restructuring Charges	-5.1	-5.1	-3.6	-0.5	-1.6	-7
Impairment of Goodwill	-	-	-	-	-	-20.5
Gain (Loss) on Sale of Assets	-	-	-	0.9	-	-
Asset Writedown	-5.9	-	-	-	-	-1.9
Other Unusual Items	-12.3	-12.3	-5	-	-	-
Pretax Income	-2.4	1.8	11.9	23.3	-42.2	-56.4
Income Tax Expense	-59.6	-63	5	2.1	-1.6	0.4
Net Income	57.2	64.8	6.9	21.2	-40.6	-56.8
Net Income to Common	57.2	64.8	6.9	21.2	-40.6	-56.8
Net Income Growth	-	839.13%	-67.45%	-	-	-
Shares Outstanding (Basic)	29	29	28	28	24	24
Shares Outstanding (Diluted)	30	29	29	29	24	24
Shares Change (YoY)	4.20%	-0.05%	0.42%	19.22%	2.89%	8.33%
EPS (Basic)	1.98	2.27	0.25	0.76	-1.66	-2.39
EPS (Diluted)	1.93	2.22	0.24	0.73	-1.66	-2.39
EPS Growth	-	825.00%	-67.12%	-	-	-
Free Cash Flow	27.8	14.7	22.7	9	-8.9	32.5
Free Cash Flow Per Share	0.94	0.50	0.78	0.31	-0.36	1.37
Gross Margin	70.15%	68.93%	60.17%	66.64%	66.18%	69.29%
Operating Margin	18.14%	16.36%	14.83%	16.91%	-0.88%	6.20%
Profit Margin	18.46%	21.81%	2.14%	7.45%	-19.73%	-28.64%
Free Cash Flow Margin	8.97%	4.95%	7.03%	3.16%	-4.32%	16.39%
EBITDA	96.6	81.2	76.9	77.9	31.3	50.7
EBITDA Margin	31.17%	27.33%	23.82%	27.38%	15.21%	25.57%
D&A For EBITDA	40.4	32.6	29	29.8	33.1	38.4
EBIT	56.2	48.6	47.9	48.1	-1.8	12.3
EBIT Margin	18.14%	16.36%	14.83%	16.91%	-0.88%	6.20%
Effective Tax Rate	-	-	42.02%	9.01%	-	-
Revenue as Reported	309.9	297.1	322.9	284.5	205.8	198.3

Source: S&P Global Market Intelligence. Standard template. Financial Sources.