Inspired Entertainment Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	300.9	304.1	297.1	322.9	284.5	205.8
Revenue Growth (YoY)	1.86%	2.36%	-7.99%	13.50%	38.24%	3.78%
Cost of Revenue	79.8	86.5	92.3	128.6	94.9	69.6
Gross Profit	221.1	217.6	204.8	194.3	189.6	136.2
Selling, General & Admin	122.1	128.1	130.8	115.8	102.7	90.3
Depreciation & Amortization Expenses	54.3	52.4	43.3	39.6	39.9	48.8
Other Operating Expenses	5.9	-	-	-	0.5	1.6
Total Operating Expenses	182.3	180.5	174.1	155.4	143.1	140.7
Operating Income	38.1	30.5	30.7	38.9	46.5	-4.5
Interest Expense	-40.8	-37.3	-29.4	-27.4	-25.2	-44.3
Other Non-Operating Income (Expense)	1.2	7.5	0.5	0.4	2	6.6
Total Non-Operating Income (Expense)	-40.7	-29.8	-28.9	-27	-23.2	-37.7
Pretax Income	-1.9	-5.9	1.8	11.9	23.3	-42.2
Provision for Income Taxes	15.5	11.1	-63	5	2.1	-1.6
Net Income	-17.4	-17	64.8	6.9	21.2	-40.6
Net Income to Common	-17.4	-17	64.8	6.9	21.2	-40.6
Net Income Growth	-	-	839.13%	-67.45%	-	-
Shares Outstanding (Basic)	29	29	29	28	28	24
Shares Outstanding (Diluted)	29	29	29	29	29	24
Shares Change (YoY)	0.13%	-0.48%	-0.05%	0.42%	19.22%	2.89%
EPS (Basic)	-0.61	-0.58	2.27	0.25	0.76	-1.66
EPS (Diluted)	-0.61	-0.58	2.22	0.24	0.73	-1.66
EPS Growth	-	-	825.00%	-67.12%	-	-
Shares Outstanding	27.06	26.87	26.58	26.22	25.91	26.43
Free Cash Flow	32.9	16.3	14.7	22.7	9	-8.9
Free Cash Flow Growth	101.84%	10.88%	-35.24%	152.22%	-	-
Free Cash Flow Per Share	1.13	0.56	0.50	0.78	0.31	-0.36
Gross Margin	73.48%	71.56%	68.93%	60.17%	66.64%	66.18%
Operating Margin	12.66%	10.03%	10.33%	12.05%	16.34%	-2.19%
Profit Margin	-5.78%	-5.59%	21.81%	2.14%	7.45%	-19.73%
FCF Margin	10.93%	5.36%	4.95%	7.03%	3.16%	-4.32%
EBITDA	82	87.6	78.4	82.3	89.9	48.8
EBITDA Margin	27.25%	28.81%	26.39%	25.49%	31.60%	23.71%
EBIT	38.1	30.5	30.7	38.9	46.5	-4.5
EBIT Margin	12.66%	10.03%	10.33%	12.05%	16.34%	-2.19%
Effective Tax Rate	-815.79%	-188.14%	-3500.00%	42.02%	9.01%	3.79%

Updated May 7, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q