Name: INSE Income Statement - Inspired Entertainment Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

INSE - Inspired Entertainment, Inc.

USD | NASDAQ | Technology

INSE Income Statement - Inspired Entertainment Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q2 FY 17	Q1 FY 17	Q4 FY 16	Q3 FY 16	Q2 FY 16	Q1 FY 16	Q4 FY 15
Revenues
Revenues	57.2	77.2	86.2	80.3	60.4	82.8	77.2	74.8	62.3	81.1	97.5	79.4	64.9	79.5	74.2	70.5

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015
Revenues
Revenues	300.9	304.1	297.1	322.9	284.5	205.8	199.8	153.4	141.4	45.1	47.7	50.8
Cost of Revenue	-	-	-	128.6	94.9	51.8	45.9	25.4	22.6	10.8	3.8	7.7
Gross Profit	-	-	-	194.3	189.6	154.0	153.9	128.0	118.8	34.2	43.9	43.0
Operating Expenses
Research & Development	-	19.4	22.7	20.3	18.3	13.8	15.1	3.8	4.8	5.2	3.4	3.8
Selling General & Administrative	-
Operating Income
Operating Income	38.1	30.5	30.7	38.9	46.5	(4.5)	(18.0)	(13.0)	(7.3)	(11.9)	(1.3)	(1.3)
Non-Operating
Interest Income	-	-	-	-	-	-	0.6	8.4	0.2	0.1	0.3	0.6
Interest Expense	40.8	37.3
Tax & Net
Income Tax Expense	15.5	11.1	(63.0)	5.0	2.1	(1.6)	0.4	0.1	(0.2)	0.2	0.3	0.6
Net Income From Continuing Ops	(17.4)
Per Share
EPS Basic	(0.59)	(0.58)	2.27	0.25	0.76	(1.66)	(2.39)	(1.88)	0.64	-	-	-
EPS Diluted	(0.59)	(0.58)
Supplementary Data
EBITDA	92.4	82.9	74.0	78.5	68.0	21.4	11.9	8.7	13.0	6.5	21.1	26.0
EBIT	38.1	30.5

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling General & Administrative	-	-	-	-	-	-	29.6	29.2	31.9	30.9	23.6	23.5	26.3	22.4	25.2	23.1
Selling & Marketing	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General & Administrative	24.3	34.2	31.7	31.9	30.3	34.4	31.4	30.8	34.2	33.1	26.9	26.6	29.2	22.1	31.7	25.7	23.2
Depreciation & Amortization	12.5	13.3	13.2	15.3	10.6	11.8	11.2	10.5	9.8	9.8	10.3	10.1	9.4	(8.6)	9.2	10.2
Amortization of Intangibles	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Operating Income
Operating Income	9.2	11.3	9.7	7.9	1.6	12.9	11.2	8.7	(2.1)	8.3	12.2	13.8	4.6	12.1	15.3	12.2	6.9	2.5	14.9	(9.7)	(12.2)	(5.1)	8.2	(13.9)	(7.2)	-	(4.5)	(0.7)	-	3.7	1.6	(0.9)	(4.4)	(0.7)	(2.1)	(3.1)	(0.5)	0.7	1.7	(0.7)

Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.1	0.1	-	0.1	0.1	0.1	0.3	-	0.1	0.0	-	0.1	0.0	0.1	0.0	0.0	-	-	-	-	-	-
Interest Expense	10.5	10.7	12.5	7.1	7.0	8.7	7.5	6.6	6.6	7.2	6.9	7.3	6.3	6.6	6.3	5.9	6.5	6.4
Income From Equity Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Operating Income	(10.4)	(10.4)	(12.3)	(6.9)	(6.8)	(8.6)	(7.4)	(6.5)	(6.4)	(6.8)	(6.8)	(7.2)	(6.2)	(6.3)	(6.0)	(5.6)	(5.3)
Pre-Tax Income	(1.2)	0.9	(2.6)	1.0	(5.2)	4.3	3.8	2.2	(8.5)	1.5	5.4	6.6	(1.6)	5.8	9.3	6.6	1.6

Tax & Net
Income Tax Expense	(0.7)	8.1	(0.7)	8.8	(5.1)	(62.7)	1.0	0.8	(2.1)	2.2	2.0	1.0	(0.2)	1.7	0.1	0.2	0.1	(1.5)	0.3	0.3	(0.7)	0.1	0.0	0.1	0.2	-	0.1	(0.1)	-	-	0.0	0.1	0.0	(0.1)	0.0	-	-	0.1	0.2	-
Net Income From Continuing Ops	(0.5)	(7.2)	(1.9)	(7.8)	(0.1)	67.0	2.8	1.4	(6.4)	(0.7)	3.4	5.6	(1.4)	4.1	9.2	6.4	1.5
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	(0.5)	(7.2)	(1.9)	(7.8)	(0.1)	67.0	2.8	1.4	(6.4)	(0.7)	3.4	5.6	(1.4)	4.1	9.2	6.4	1.5
Net Income Attributable To Parent	(0.5)	(7.2)	(1.9)	(7.8)	(0.1)	67.0	2.8	1.4	(6.4)	(0.7)	3.4	5.6	(1.4)	4.1	9.2	6.4
Less: Minority Interest	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	(0.5)	(7.2)	(1.9)	(7.8)	(0.1)	67.0	2.8	1.4	(6.4)	(0.7)	3.4	5.6	(1.4)	4.1	9.2

Per Share
EPS Basic	(0.02)	-	(0.07)	(0.27)	0.00	-	0.10	0.05	(0.22)	-	0.12	0.20	(0.05)	-	0.33	0.23	0.05	-	1.10	(1.94)	(0.74)	-	0.02	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EPS Diluted	(0.02)	-	(0.07)	(0.27)	0.00	-	0.10	0.05	(0.22)	-	0.12	0.19	(0.05)	-	0.32	0.22	0.05	-
Shares Basic	29.3	-	29.1	29.1	29.0	-	28.5	28.5	28.6	-	28.1	28.2	28.0	-	27.9	28.4	28.4	-
Shares Diluted	29.3	-	29.1	29.1	29.0	-	29.2	29.0	28.6	-	29.1	29.1	28.0	-	28.9	29.3	29.4	-

Supplementary Data
EBITDA	21.7	24.6	22.9	23.2	12.2	24.7	22.4	19.2	7.7	18.1	22.5	23.9	14.0	3.5	24.5	22.4	17.6	(7.8)	26.1	2.2	0.9	(15.1)	22.2	(0.6)	5.4	-	(0.1)	4.1	-	8.4	7.0	4.4	0.4	4.0	2.4	-	-	6.2	7.4	-
EBIT	9.2	11.3	9.7	7.9	1.6	12.9	11.2	8.7	(2.1)	8.3	12.2	13.8	4.6	12.1	15.3	12.2	6.9	2.5	14.9