Inspired Entertainment, Inc.
Consumer CyclicalNASDAQ:INSE · NASDAQ Capital Market
+$0.12 today
Vol 0.12M · Avg 0.13M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$300.9M of revenue converted into -$17.4M of net income for the selected period. Gross margin is 55.7% and net margin is -5.5%, showing how much revenue survives after costs and taxes. EPS is $-0.60, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $304.1M +2.4% | $297.1M -8.0% | $322.9M +13.5% | $284.5M +38.2% | $205.8M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $138.9M +50.5% | $92.3M -28.2% | $128.6M +35.5% | $94.9M +36.4% | $69.6M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $165.2M -19.3% | $204.8M +5.4% | $194.3M +2.5% | $189.6M +39.2% | $136.2M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 54.3% -14.6pp | 68.9% +8.8pp | 60.2% -6.5pp | 66.6% +0.5pp | 66.2% | 9.8% | 28.9% | 38.3% |
| Research & Development | $19.4M -36.4% | $30.5M | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $108.7M -16.9% | $130.8M +13.0% | $115.8M +12.8% | $102.7M +13.7% | $90.3M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $128.1M -26.4% | $174.1M +12.0% | $155.4M +8.6% | $143.1M +1.7% | $140.7M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $57.1M +19.7% | $47.7M +9.9% | $43.4M +0.0% | $43.4M -18.6% | $53.3M | $374.2M | $1.2B | $631.8M |
| EBITDA | $88.5M +7.5% | $82.3M -4.4% | $86.1M -8.5% | $94.1M +64.8% | $57.1M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 29.1% +1.4pp | 27.7% +1.0pp | 26.7% -6.4pp | 33.1% +5.3pp | 27.7% | 5.6% | 46.3% | 42.0% |
| Operating Income | $37.1M +20.8% | $30.7M -21.1% | $38.9M -16.3% | $46.5M +1133.3% | -$4.5M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 12.2% +1.9pp | 10.3% -1.7pp | 12.0% -4.3pp | 16.3% +18.5pp | -2.2% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 -100.0% | $3.9M +2.6% | $3.8M | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $37.3M +13.7% | $32.8M +5.5% | $31.1M +13.5% | $27.4M -40.4% | $46.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$43.0M -48.8% | -$28.9M -7.0% | -$27.0M -16.4% | -$23.2M +38.5% | -$37.7M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$5.9M -427.8% | $1.8M -84.9% | $11.9M -48.9% | $23.3M +155.2% | -$42.2M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -1.9% -2.5pp | 0.6% -3.1pp | 3.7% -4.5pp | 8.2% +28.7pp | -20.5% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $11.1M +117.6% | -$63.0M -1360.0% | $5.0M +138.1% | $2.1M +231.3% | -$1.6M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$17.0M -126.2% | $64.8M +839.1% | $6.9M -67.5% | $21.2M +152.2% | -$40.6M | $4.9B | $4.8B | $4.7B |
| Net Margin | -5.6% -27.4pp | 21.8% +19.7pp | 2.1% -5.3pp | 7.5% +27.2pp | -19.7% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$1 -125.6% | $2 +740.7% | $0 -63.0% | $1 +144.0% | -$2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$1 -126.1% | $2 +753.8% | $0 -63.4% | $1 +142.8% | -$2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $29.1M +1.9% | $28.5M +1.6% | $28.1M +0.1% | $28.0M +14.9% | $24.4M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $29.1M -0.5% | $29.2M -0.1% | $29.2M +0.4% | $29.1M +19.2% | $24.4M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Flexsteel Industries, Inc.
NASDAQ:FLXS
$337.83M
Rocky Brands, Inc.
NASDAQ:RCKY
$302.41M
Hamilton Beach Brands Holding Company
NYSE:HBB
$274.23M
JAKKS Pacific, Inc.
NASDAQ:JAKK
$257.50M
The Lovesac Company
NASDAQ:LOVE
$239.34M
GreenTree Hospitality Group Ltd.
NYSE:GHG
$114.28M
Studio City International Holdings Limited
NYSE:MSC
$111.22M
SunCar Technology Group Inc.
NASDAQ:SDA
$73.45M
Viomi Technology Co., Ltd
NASDAQ:VIOT
$62.56M
America's Car-Mart, Inc.
CRMT
$17.35M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does INSE generate?
Inspired Entertainment, Inc. (INSE) reported $304.10M of revenue in fiscal 2025.
Is INSE profitable?
Inspired Entertainment, Inc. (INSE) reported -$17,000,000.00 of net income, with a net margin of -5.6%.
Explore More
Continue the stock analysis
Jump to another research area for this company.