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	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	295.2	297.1	322.9	284.5	205.8	198.3
Revenue Growth (YoY)	-7.84%	-7.99%	13.50%	38.24%	3.78%	29.27%
Cost of Revenue	89.8	92.3	128.6	94.9	69.6	60.9
Gross Profit	205.4	204.8	194.3	189.6	136.2	137.4
Selling, General & Admin	108.5	112.9	106.8	101.6	89.2	71.5
Operating Expenses	152.6	156.2	146.4	141.5	138	125.1
Operating Income	52.8	48.6	47.9	48.1	-1.8	12.3
Interest Expense	-29.9	-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	22.9	19.2	20.5	22.9	-40.6	-27
Merger & Restructuring Charges	-5.5	-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	5.1	1.8	11.9	23.3	-42.2	-56.4
Income Tax Expense	-66	-63	5	2.1	-1.6	0.4
Net Income	71.1	64.8	6.9	21.2	-40.6	-56.8
Net Income to Common	71.1	64.8	6.9	21.2	-40.6	-56.8
Net Income Growth	3642.11%	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)	-0.27%	-0.05%	0.42%	19.22%	2.89%	8.33%
EPS (Basic)	2.48	2.27	0.25	0.76	-1.66	-2.39
EPS (Diluted)	2.43	2.22	0.24	0.73	-1.66	-2.39
EPS Growth	3507.71%	825.00%	-67.12%	-	-	-
Free Cash Flow	29.4	14.7	22.7	9	-8.9	32.5
Free Cash Flow Per Share	1.00	0.50	0.78	0.31	-0.36	1.37
Gross Margin	69.58%	68.93%	60.17%	66.64%	66.18%	69.29%
Operating Margin	17.89%	16.36%	14.83%	16.91%	-0.88%	6.20%
Profit Margin	24.09%	21.81%	2.14%	7.45%	-19.73%	-28.64%
Free Cash Flow Margin	9.96%	4.95%	7.03%	3.16%	-4.32%	16.39%
EBITDA	85.3	81.2	76.9	77.9	31.3	50.7
EBITDA Margin	28.90%	27.33%	23.82%	27.38%	15.21%	25.57%
D&A For EBITDA	32.5	32.6	29	29.8	33.1	38.4
EBIT	52.8	48.6	47.9	48.1	-1.8	12.3
EBIT Margin	17.89%	16.36%	14.83%	16.91%	-0.88%	6.20%
Effective Tax Rate	-	-	42.02%	9.01%	-	-
Revenue as Reported	295.2	297.1	322.9	284.5	205.8	198.3

Updated May 8, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q