Inspired Entertainment, Inc. (INSE)

Inspired Entertainment Income Statement

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

Year Ending	TTM	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Revenue	321.2	323	281.6	205.8	198.3	153.4
Revenue Growth (YoY)	12.23%	14.70%	36.83%	3.78%	29.27%	8.49%
Cost of Revenue	126.4	127.7	93.3	69.6	60.9	38.3
Gross Profit	194.8	195.3	188.3	136.2	137.4	115.1
Selling, General & Admin	120.5	115.5	101.9	90.3	72.4	79.4
Other Operating Expenses	40.4	39.9	40.4	50.4	83	48.7
Operating Expenses	160.9	155.4	142.3	140.7	155.4	128.1
Operating Income	33.9	39.9	46	-4.5	-18	-13
Interest Expense / Income	28	27.7	25.3	44.3	30	27.7
Other Expense / Income	-0.4	-0.4	-2	-6.6	8.4	0.3
Pretax Income	6.3	12.6	22.7	-42.2	-56.4	-41
Income Tax	3	5	2.1	-1.6	0.4	0.1
Net Income	3.3	7.6	20.6	-40.6	-56.8	-41.1
Net Income Growth	-81.36%	-63.11%	-	-	-	-
Shares Outstanding (Basic)	29	28	28	24	24	22
Shares Outstanding (Diluted)	29	29	29	24	24	22
Shares Change	2.25%	0.42%	19.22%	2.89%	8.33%	-2.89%
EPS (Basic)	0.12	0.27	0.73	-1.66	-2.39	-1.88
EPS (Diluted)	0.11	0.26	0.71	-1.66	-2.39	-1.88
EPS Growth	-82.26%	-63.38%	-	-	-	-
Free Cash Flow	5.8	12.7	2.5	-8.9	32.5	3.2
Free Cash Flow Per Share	0.20	0.45	0.09	-0.36	1.37	0.15
Gross Margin	60.65%	60.46%	66.87%	66.18%	69.29%	75.03%
Operating Margin	10.55%	12.35%	16.34%	-2.19%	-9.08%	-8.47%
Profit Margin	1.03%	2.35%	7.32%	-19.73%	-28.64%	-26.79%
Free Cash Flow Margin	1.81%	3.93%	0.89%	-4.32%	16.39%	2.09%
Effective Tax Rate	47.62%	39.68%	9.25%	-	-	-
EBITDA	78.8	84	91.4	55.4	31.7	29.7
EBITDA Margin	24.53%	26.01%	32.46%	26.92%	15.99%	19.36%
Depreciation & Amortization	44.5	43.7	43.4	53.3	58.1	43
EBIT	34.3	40.3	48	2.1	-26.4	-13.3
EBIT Margin	10.68%	12.48%	17.05%	1.02%	-13.31%	-8.67%

Source: Financials are provided by Nasdaq Data Link and sourced from the audited annual (10-K) and quarterly (10-Q) reports submitted to the Securities and Exchange Commission (SEC).