Inspired Entertainment, Inc. (INSE)

Inspired Entertainment Income Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	297.1	322.9	284.5	205.8	198.3
Revenue Growth (YoY)	-7.99%	13.50%	38.24%	3.78%	29.27%
Cost of Revenue	92.3	128.6	94.9	69.6	60.9
Gross Profit	204.8	194.3	189.6	136.2	137.4
Selling, General & Admin	112.9	106.8	101.6	89.2	71.5
Operating Expenses	156.2	146.4	141.5	138	125.1
Operating Income	48.6	47.9	48.1	-1.8	12.3
Interest Expense	-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	19.2	20.5	22.9	-40.6	-27
Merger & Restructuring Charges	-5.1	-3.6	-0.5	-1.6	-7
Impairment of Goodwill	-	-	-	-	-20.5
Gain (Loss) on Sale of Assets	-	-	0.9	-	-
Asset Writedown	-	-	-	-	-1.9
Other Unusual Items	-12.3	-5	-	-	-
Pretax Income	1.8	11.9	23.3	-42.2	-56.4
Income Tax Expense	-63	5	2.1	-1.6	0.4
Net Income	64.8	6.9	21.2	-40.6	-56.8
Net Income to Common	64.8	6.9	21.2	-40.6	-56.8
Net Income Growth	839.13%	-67.45%	-	-	-
Shares Outstanding (Basic)	29	28	28	24	24
Shares Outstanding (Diluted)	29	29	29	24	24
Shares Change (YoY)	-0.05%	0.42%	19.22%	2.89%	8.33%
EPS (Basic)	2.27	0.25	0.76	-1.66	-2.39
EPS (Diluted)	2.22	0.24	0.73	-1.66	-2.39
EPS Growth	825.00%	-67.12%	-	-	-
Free Cash Flow	14.7	22.7	9	-8.9	32.5
Free Cash Flow Per Share	0.50	0.78	0.31	-0.36	1.37
Gross Margin	68.93%	60.17%	66.64%	66.18%	69.29%
Operating Margin	16.36%	14.83%	16.91%	-0.88%	6.20%
Profit Margin	21.81%	2.14%	7.45%	-19.73%	-28.64%
Free Cash Flow Margin	4.95%	7.03%	3.16%	-4.32%	16.39%
EBITDA	81.2	76.9	77.9	31.3	50.7
EBITDA Margin	27.33%	23.82%	27.38%	15.21%	25.57%
D&A For EBITDA	32.6	29	29.8	33.1	38.4
EBIT	48.6	47.9	48.1	-1.8	12.3
EBIT Margin	16.36%	14.83%	16.91%	-0.88%	6.20%
Effective Tax Rate	-	42.02%	9.01%	-	-
Revenue as Reported	297.1	322.9	284.5	205.8	198.3

Updated Mar 17, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q