INSE

+ Watchlist + Portfolio

Inspired Entertainment, Inc.

GridBrain — Sign in

GridSentinel — Sign in

GridAegis — Sign in

Key Metrics

Previous Close: $6.04
52-Week Range: $5.87 – $9.95
Market Cap: $157.38M
P/E (TTM): —
EPS (TTM): -0.31
Dividend Yield: —

Advanced Metrics

Price/Book: —
PEG Ratio: —
Return on Equity: —
Return on Assets: 1.67%
Gross Margin: 78.02%
Operating Margin: 5.67%
Profit Margin: -18.71%
Current Ratio: 1.37
Debt/Equity: —
Total Debt: $132.18M
Free Cash Flow: $-11.50M
Revenue Growth: -10.10%
Earnings Growth: —
Enterprise Value: $243.61M

INSE Income statement, annual periods, in USD
USD	FY2022	FY2023	FY2024	FY2025
Revenue	$284.50M	$322.90M	$297.10M	$304.10M
Cost of Revenue	$94.90M	$128.60M	$92.30M	$86.50M
Gross Profit	$189.60M	$194.30M	$204.80M	$217.60M
Selling, General & Admin	$102.70M	$115.80M	$130.80M	$128.10M
Operating Expenses	$142.60M	$155.40M	$174.10M	$180.50M
Operating Income	$47.00M	$38.90M	$30.70M	$37.10M
EBITDA	$94.10M	$86.10M	$82.30M	$92.10M
Pretax Income	$23.30M	$11.90M	$1.80M	-$5.90M
Income Tax	$2.10M	$5.00M	-$63.00M	$11.10M
Net Income	$21.20M	$6.90M	$64.80M	-$17.00M
Diluted EPS	0.77	0.24	2.25	-0.58
Diluted Shares	29.04M	29.21M	29.20M	29.06M

INSE Balance Sheet statement, annual periods, in USD
USD	FY2022	FY2023	FY2024	FY2025
Cash & Equivalents	$25.00M	$40.00M	$29.30M	$42.00M
Receivables	$58.40M	$67.80M	$92.60M	$79.60M
Inventory	$30.30M	$32.30M	$28.00M	$18.50M
Current Assets	$126.90M	$155.70M	$159.90M	$158.00M
Total Assets	$287.20M	$343.00M	$438.40M	$439.90M
Current Liabilities	$74.90M	$100.70M	$104.00M	$70.80M
Long-Term Debt	$277.60M	$295.60M	$292.20M	$345.20M
Total Debt	$296.00M	$331.50M	$350.80M	$372.30M
Total Liabilities	$372.80M	$418.90M	$441.70M	$456.10M
Retained Earnings	-$514.60M	-$506.30M	-$441.50M	-$458.90M
Shareholders' Equity	-$85.60M	-$75.90M	-$3.30M	-$16.20M
Working Capital	$52.00M	$55.00M	$55.90M	$87.20M
Net Debt	$252.60M	$274.70M	$281.70M	$303.20M

INSE Cash Flow statement, annual periods, in USD
USD	FY2022	FY2023	FY2024	FY2025
Operating Cash Flow	$29.60M	$54.70M	$31.70M	$52.00M
Capital Expenditure	-$31.00M	-$46.70M	-$28.80M	-$45.60M
Free Cash Flow	-$1.40M	$8.00M	$2.90M	$6.40M
Depreciation & Amortisation	$43.40M	$43.40M	$47.70M	$57.10M
Stock-Based Compensation	$10.80M	$11.20M	$7.60M	$6.70M
Investing Cash Flow	-$37.50M	-$57.60M	-$40.10M	-$40.50M
Financing Cash Flow	-$11.00M	$16.20M	-$1.60M	$0.00
Share Repurchases	-$10.40M	-$1.60M	$0.00	-$400.00K
Net Change in Cash	-$18.90M	$13.30M	-$10.00M	$11.50M

INSE Income statement, quarterly periods, in USD
USD	Q1 2025	Q2 2025	Q3 2025	Q4 2025	Q1 2026
Revenue	$60.40M	$80.30M	$86.20M	$77.20M	$57.20M
Cost of Revenue	$17.90M	$25.20M	$25.70M	$17.70M	$11.20M
Gross Profit	$42.50M	$55.10M	$60.50M	$59.50M	$46.00M
Selling, General & Admin	$30.30M	$31.90M	$31.70M	$34.20M	$24.30M
Operating Expenses	$40.90M	$47.20M	$44.90M	$47.50M	$36.80M
Operating Income	$1.60M	$7.90M	$15.60M	$12.00M	$9.20M
EBITDA	$14.10M	$25.10M	$25.70M	$27.20M	$23.20M
Pretax Income	-$5.20M	$1.00M	-$2.60M	$900.00K	-$1.20M
Income Tax	-$5.10M	$8.80M	-$700.00K	$8.10M	-$700.00K
Net Income	-$100.00K	-$7.80M	-$1.90M	-$7.20M	-$500.00K
Diluted EPS	0.00	-0.27	-0.07	-0.25	-0.02
Diluted Shares	28.97M	29.08M	29.09M	29.09M	29.29M

INSE Balance Sheet statement, quarterly periods, in USD
USD	Q1 2025	Q2 2025	Q3 2025	Q4 2025	Q1 2026
Cash & Equivalents	$39.00M	$46.30M	$36.30M	$42.00M	$41.10M
Receivables	$83.60M	$79.70M	$77.40M	$79.60M	$76.90M
Inventory	$31.10M	$24.90M	$26.70M	$18.50M	$15.80M
Current Assets	$161.80M	$165.70M	$198.40M	$158.00M	$146.00M
Total Assets	$458.90M	$486.80M	$485.80M	$439.90M	$421.20M
Current Liabilities	$113.10M	$98.30M	$109.10M	$70.80M	$70.30M
Long-Term Debt	$301.50M	$349.60M	$344.40M	$345.20M	$326.30M
Total Debt	$360.50M	$389.20M	$375.80M	$372.30M	$351.60M
Total Liabilities	$461.10M	$496.30M	$494.80M	$456.10M	$433.60M
Retained Earnings	-$441.60M	-$449.40M	-$451.30M	-$458.90M	-$462.00M
Shareholders' Equity	-$2.20M	-$9.50M	-$9.00M	-$16.20M	-$12.40M
Working Capital	$48.70M	$67.40M	$89.30M	$87.20M	$75.70M
Net Debt	$281.90M	$303.30M	$308.10M	$303.20M	$285.20M

INSE Cash Flow statement, quarterly periods, in USD
USD	Q1 2025	Q2 2025	Q3 2025	Q4 2025	Q1 2026
Operating Cash Flow	$25.50M	$15.20M	$10.10M	$1.20M	$26.70M
Capital Expenditure	-$11.30M	-$12.20M	-$8.70M	-$13.40M	-$7.10M
Free Cash Flow	$14.20M	$3.00M	$1.40M	-$12.20M	$19.60M
Depreciation & Amortisation	$11.40M	$16.10M	$14.80M	$14.80M	$13.00M
Stock-Based Compensation	$1.40M	$1.80M	$1.40M	$2.10M	$1.40M
Investing Cash Flow	-$15.10M	-$16.10M	-$11.00M	$1.70M	-$10.10M
Financing Cash Flow	-$1.70M	$5.80M	-$700.00K	-$3.40M	-$16.70M
Share Repurchases	$0.00	—	—	—	-$2.60M
Net Change in Cash	$8.70M	$4.90M	-$1.60M	-$500.00K	-$100.00K

Market Snapshot

About

Inspired Entertainment, Inc. is a global gaming technology company supplying content, platform, and gaming terminals to regulated lottery, betting, and gaming operators. The company provides server-based gaming systems, virtual sports, interactive entertainment products, and mobile gaming solutions to casinos, betting shops, lottery operators, and other gaming venues. Inspired operates across multiple jurisdictions including the UK, Europe, Africa, and North America. The company's offerings include virtual sports betting, digital games for lottery operators, and land-based gaming machines featuring both proprietary and licensed content.