Inspired Entertainment, Inc. (INSE)

Inspired Entertainment Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	300.8	297.1	322.9	284.5	205.8	198.3
Revenue Growth (YoY)	-4.69%	-7.99%	13.50%	38.24%	3.78%	29.27%
Cost of Revenue	90.2	92.3	128.6	94.9	69.6	60.9
Gross Profit	210.6	204.8	194.3	189.6	136.2	137.4
Selling, General & Admin	109.9	112.9	106.8	101.6	89.2	71.5
Operating Expenses	158.9	156.2	146.4	141.5	138	125.1
Operating Income	51.7	48.6	47.9	48.1	-1.8	12.3
Interest Expense	-30.3	-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	21.4	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	-	-	-	-	-	-1.9
Other Unusual Items	-12.3	-12.3	-5	-	-	-
Pretax Income	4	1.8	11.9	23.3	-42.2	-56.4
Income Tax Expense	-57.9	-63	5	2.1	-1.6	0.4
Net Income	61.9	64.8	6.9	21.2	-40.6	-56.8
Net Income to Common	61.9	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)	29	29	29	29	24	24
Shares Change (YoY)	4.03%	-0.05%	0.42%	19.22%	2.89%	8.33%
EPS (Basic)	2.15	2.27	0.25	0.76	-1.66	-2.39
EPS (Diluted)	2.11	2.22	0.24	0.73	-1.66	-2.39
EPS Growth	-	825.00%	-67.12%	-	-	-
Free Cash Flow	40.3	14.7	22.7	9	-8.9	32.5
Free Cash Flow Per Share	1.37	0.50	0.78	0.31	-0.36	1.37
Gross Margin	70.01%	68.93%	60.17%	66.64%	66.18%	69.29%
Operating Margin	17.19%	16.36%	14.83%	16.91%	-0.88%	6.20%
Profit Margin	20.58%	21.81%	2.14%	7.45%	-19.73%	-28.64%
Free Cash Flow Margin	13.40%	4.95%	7.03%	3.16%	-4.32%	16.39%
EBITDA	84.6	81.2	76.9	77.9	31.3	50.7
EBITDA Margin	28.13%	27.33%	23.82%	27.38%	15.21%	25.57%
D&A For EBITDA	32.9	32.6	29	29.8	33.1	38.4
EBIT	51.7	48.6	47.9	48.1	-1.8	12.3
EBIT Margin	17.19%	16.36%	14.83%	16.91%	-0.88%	6.20%
Effective Tax Rate	-	-	42.02%	9.01%	-	-
Revenue as Reported	300.8	297.1	322.9	284.5	205.8	198.3

Updated Aug 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q