Inspired Entertainment, Inc. (INSE)

Inspired Entertainment Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	304.1	297.1	322.9	284.5	205.8
Revenue Growth (YoY)	2.36%	-7.99%	13.50%	38.24%	3.78%
Cost of Revenue	86.5	92.3	128.6	94.9	69.6
Gross Profit	217.6	204.8	194.3	189.6	136.2
Selling, General & Admin	128.1	130.8	115.8	102.7	90.3
Depreciation & Amortization Expenses	52.4	43.3	39.6	39.9	48.8
Other Operating Expenses	-	-	-	0.5	1.6
Total Operating Expenses	180.5	174.1	155.4	143.1	140.7
Operating Income	30.5	30.7	38.9	46.5	-4.5
Interest Expense	-37.3	-29.4	-27.4	-25.2	-44.3
Other Non-Operating Income (Expense)	7.5	0.5	0.4	2	6.6
Total Non-Operating Income (Expense)	-29.8	-28.9	-27	-23.2	-37.7
Pretax Income	-5.9	1.8	11.9	23.3	-42.2
Provision for Income Taxes	11.1	-63	5	2.1	-1.6
Net Income	-17	64.8	6.9	21.2	-40.6
Net Income to Common	-17	64.8	6.9	21.2	-40.6
Net Income Growth	-	839.13%	-67.45%	-	-
Shares Outstanding (Basic)	29	29	28	28	24
Shares Outstanding (Diluted)	29	29	29	29	24
Shares Change (YoY)	-0.48%	-0.05%	0.42%	19.22%	2.89%
EPS (Basic)	-0.58	2.27	0.25	0.76	-1.66
EPS (Diluted)	-0.58	2.22	0.24	0.73	-1.66
EPS Growth	-	825.00%	-67.12%	-	-
Shares Outstanding	26.87	26.58	26.22	25.91	26.43
Free Cash Flow	16.3	14.7	22.7	9	-8.9
Free Cash Flow Growth	10.88%	-35.24%	152.22%	-	-
Free Cash Flow Per Share	0.56	0.50	0.78	0.31	-0.36
Gross Margin	71.56%	68.93%	60.17%	66.64%	66.18%
Operating Margin	10.03%	10.33%	12.05%	16.34%	-2.19%
Profit Margin	-5.59%	21.81%	2.14%	7.45%	-19.73%
FCF Margin	5.36%	4.95%	7.03%	3.16%	-4.32%
EBITDA	87.6	78.4	82.3	89.9	48.8
EBITDA Margin	28.81%	26.39%	25.49%	31.60%	23.71%
EBIT	30.5	30.7	38.9	46.5	-4.5
EBIT Margin	10.03%	10.33%	12.05%	16.34%	-2.19%
Effective Tax Rate	-188.14%	-3500.00%	42.02%	9.01%	3.79%

Updated Mar 10, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q