Inspired Entertainment, Inc. (INSE)
NASDAQ: INSE · Real-Time Price · USD
3.500
-0.260 (-6.91%)
Nov 5, 2026, 4:00 PM EST - Market closed
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 | Sep '26 Sep 30, 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 |
| 256.6 | 304.1 | 297.1 | 322.9 | 284.5 | 205.8 | |
Revenue Growth | -17.20% | 2.36% | -7.99% | 13.50% | 38.24% | 3.78% |
Cost of Revenue | 53 | 86.5 | 92.3 | 128.6 | 94.9 | 69.6 |
Gross Profit | 203.6 | 217.6 | 204.8 | 194.3 | 189.6 | 136.2 |
Selling, General & Admin | 96.6 | 113 | 112.9 | 106.8 | 101.6 | 89.2 |
Operating Expenses | 151.4 | 165.4 | 156.2 | 146.4 | 141.5 | 138 |
Operating Income | 52.2 | 52.2 | 48.6 | 47.9 | 48.1 | -1.8 |
Interest Expense | -40.3 | -37.3 | -29.4 | -27.4 | -25.2 | -44.3 |
Currency Exchange Gain (Loss) | - | - | - | - | - | 4.6 |
Other Non Operating Income (Expenses) | 0.4 | - | - | - | - | 0.9 |
EBT Excluding Unusual Items | 12.3 | 14.9 | 19.2 | 20.5 | 22.9 | -40.6 |
Merger & Restructuring Charges | -6.4 | -10.1 | -5.1 | -3.6 | -0.5 | -1.6 |
Gain (Loss) on Sale of Assets | -6.6 | -6.6 | - | - | 0.9 | - |
Asset Writedown | 5.9 | - | - | - | - | - |
Other Unusual Items | -4.1 | -4.1 | -12.3 | -5 | - | - |
Pretax Income | 1.1 | -5.9 | 1.8 | 11.9 | 23.3 | -42.2 |
Income Tax Expense | 8.7 | 11.1 | -63 | 5 | 2.1 | -1.6 |
Net Income | -7.6 | -17 | 64.8 | 6.9 | 21.2 | -40.6 |
Net Income to Common | -7.6 | -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 | -2.03% | -0.48% | -0.05% | 0.42% | 19.22% | 2.89% |
EPS (Basic) | -0.26 | -0.58 | 2.27 | 0.25 | 0.76 | -1.66 |
EPS (Diluted) | -0.26 | -0.58 | 2.22 | 0.24 | 0.73 | -1.66 |
EPS Growth | - | - | 825.00% | -67.12% | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 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 |
Free Cash Flow | 29.6 | 16.3 | 14.7 | 22.7 | 9 | -8.9 |
Free Cash Flow Per Share | 1.02 | 0.56 | 0.50 | 0.78 | 0.31 | -0.36 |
Gross Margin | 79.34% | 71.56% | 68.93% | 60.17% | 66.64% | 66.18% |
Operating Margin | 20.34% | 17.16% | 16.36% | 14.83% | 16.91% | -0.88% |
Profit Margin | -2.96% | -5.59% | 21.81% | 2.14% | 7.45% | -19.73% |
Free Cash Flow Margin | 11.54% | 5.36% | 4.95% | 7.03% | 3.16% | -4.32% |
EBITDA | 82.6 | 80.2 | 71.7 | 68.4 | 70.9 | 31.3 |
EBITDA Margin | 32.19% | 26.37% | 24.13% | 21.18% | 24.92% | 15.21% |
D&A For EBITDA | 30.4 | 28 | 23.1 | 20.5 | 22.8 | 33.1 |
EBIT | 52.2 | 52.2 | 48.6 | 47.9 | 48.1 | -1.8 |
EBIT Margin | 20.34% | 17.16% | 16.36% | 14.83% | 16.91% | -0.88% |
Effective Tax Rate | 790.91% | - | - | 42.02% | 9.01% | - |
Revenue as Reported | 256.6 | 304.1 | 297.1 | 322.9 | 284.5 | 205.8 |