INSE · Inspired Entertainment, Inc.
$6.63
+0.06 (+0.91%)
At close · Jul 24
Market Cap
$179.68M
Shares
27.06M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$304.1M
+2.4%
FY2025
Net Income
-$17M
-126.2%
FY2025
Gross Margin
56.71%
-20pp
FY2024
Operating Margin
10.03%
-0.3pp
FY2025
Diluted EPS
-$0.58
-126.1%
FY2025
Operating Cash Flow
$52M
+64%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $300.9M | $304.1M | $297.1M | $323M | $281.6M | $208.9M | $199.8M | $153.4M | $141.38M | $45.05M | — | — | |
| $118.53K | — | — | — | — | — | — | — | — | — | $14.52K | — | |
| $10M | — | — | — | $8.6M | $3.4M | $3.1M | $1.3M | — | — | — | — | |
| $129.5M | — | $128.6M | $75.1M | $71.4M | $34.3M | $30.1M | $23.5M | — | $10.84M | — | — | |
| — | — | $168.5M | $247.9M | $210.2M | $174.6M | $169.7M | $129.9M | — | $34.21M | — | — | |
| — | — | 56.71% | 76.75% | 74.64% | 83.58% | 84.93% | 84.68% | — | 75.94% | — | — | |
| — | $19.4M | $22.7M | $20.3M | $18.3M | $3.1M | $3.9M | $3.8M | $4.82M | $5.24M | — | — | |
| $122.1M | $128.1M | $130.8M | $115.5M | $101.9M | $110.2M | — | — | — | — | — | — | |
| $121.6M | — | — | $104.3M | $91.1M | $97.2M | $89.6M | $72.6M | $60.11M | $58.3M | — | — | |
| — | $3.5M | $3.3M | $1.5M | $1.5M | $900K | $2.4M | $3.5M | $3.39M | $3.18M | — | — | |
| $54.3M | $52.4M | $43.3M | $39.9M | $21.5M | $25.9M | $29.9M | $21.7M | $20.32M | $18.38M | — | — | |
| — | $6.9M | — | — | — | — | — | — | — | — | $3.53M | — | |
| — | — | — | — | — | — | — | — | — | — | — | $141.53K | |
| $38.1M | $30.5M | $30.7M | $39.9M | $46M | -$600K | $6.4M | -$13M | -$7.31M | -$11.9M | -$3.53M | — | |
| — | 10.03% | 10.33% | 12.35% | 16.34% | -0.29% | 3.2% | -8.47% | -5.17% | -26.41% | — | — | |
| $92.4M | $82.9M | $74M | $79.8M | $67.5M | $25.3M | $36.3M | $8.7M | $13.01M | $6.48M | — | — | |
| $40.8M | $37.3M | $29.4M | $27.7M | $25.3M | $44.3M | $30.6M | $27.8M | $20.65M | $29.36M | — | — | |
| — | — | — | — | — | — | $600K | $100K | $205K | $55K | — | — | |
| -$40M | -$36.4M | -$28.9M | -$27.3M | -$23.3M | -$37.7M | -$38.4M | -$28M | -$13.1M | -$37.03M | — | — | |
| — | — | — | — | -$500K | -$500K | -$500K | -$100K | -$7.42M | -$4.24M | — | — | |
| — | — | — | — | — | — | — | — | — | -$340K | — | — | |
| -$1.9M | -$5.9M | $1.8M | $12.6M | $22.7M | -$38.3M | -$32M | -$41M | -$20.41M | -$48.93M | — | — | |
| $15.5M | $11.1M | -$63M | $5M | $2.1M | -$1.6M | $400K | -$100K | $182K | $184K | $0 | $0 | |
| -$17.4M | -$17M | $64.8M | $7.6M | $20.6M | -$36.7M | -$32.4M | -$41.1M | -$20.6M | -$49.11M | -$3.53M | -$141.53K | |
| — | -5.59% | 21.81% | 2.35% | 7.32% | -17.57% | -16.22% | -26.79% | -14.57% | -109.02% | — | — | |
| — | — | $64.8M | $7.6M | $20.6M | — | — | — | — | — | — | — | |
| -$12.1M | -$17.5M | $68.8M | $1.3M | $27.6M | -$24M | -$46.4M | -$51.9M | -$15.16M | -$29.07M | — | — | |
| USD/shares | — | -$0.58 | $2.27 | $0.27 | $0.73 | — | $0.14 | -$1.88 | — | — | — | — |
| USD/shares | — | -$0.58 | $2.22 | $0.26 | $0.71 | — | — | -$1.88 | — | — | — | — |
| shares | — | 29.06M | 28.52M | 28.07M | 28.05M | — | — | 21.89M | 20.75M | 18.3M | 2.79M | 2.19M |
| shares | — | 29.06M | 29.2M | 29.21M | 29.09M | 22.9M | 22.4M | 21.89M | 20.75M | 18.3M | 2.79M | 2.19M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2022–FY2025: $14M in buybacks.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Gambling median 2.05×
EV/EBIT
—
Gambling median 11.80×
P/E (TTM)
—
Gambling median 20.05×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Gaming | $112,300,000 | $110,600,000 | $142,500,000 | $114,200,000 | $81,400,000 | $111,100,000 | $91,500,000 |
| Leisure | $96,600,000 | $101,800,000 | $96,300,000 | $95,500,000 | $68,700,000 | $43,600,000 | $23,800,000 |
| Interactive | $58,600,000 | $39,300,000 | $27,900,000 | $20,600,000 | $20,700,000 | $12,200,000 | $4,700,000 |
| Virtual Sports | $36,600,000 | $45,400,000 | $56,200,000 | $54,200,000 | $35,000,000 | $31,400,000 | $33,400,000 |
By Geography (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| United Kingdom | $209,700,000 | $217,000,000 | $250,800,000 | $211,500,000 | $148,600,000 | $151,900,000 | $103,700,000 |
| Rest of World | $67,300,000 | $58,800,000 | $47,800,000 | $50,600,000 | $39,000,000 | $29,600,000 | $29,000,000 |
| Greece | $27,100,000 | $21,300,000 | $24,300,000 | $22,400,000 | $18,200,000 | $16,800,000 | $20,700,000 |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Service | $278,600,000 | $258,600,000 | $257,800,000 | $246,800,000 | $180,200,000 | $176,600,000 | $134,500,000 |
| Product Sales | $25,500,000 | $38,500,000 | $65,100,000 | $37,700,000 | $25,600,000 | $21,700,000 | $18,900,000 |
Key facts
CIK
1615063
CUSIP
45782N108
13F (30d)
12 filings
12 filers
Visit website
Investor relations