INSE
Inspired Entertainment Inc.
$7.50
-$0.05(-0.66%)
45
Overall
60
Value
25
Tech
50
Quality
Market Cap
$257.63M
Volume
54.49K
52W Range
$6.51 - $11.61
Target Price
$13.33
Order:
Income Statement
| Metric | Trend | Chart | 2014 Dec | 2015 Dec | 2017 Sep | 2018 Sep | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | -- | $14.5K | $122.2M | $141.4M | $153.4M | $199.8M | $208.9M | $281.6M | $322.9M | $297.1M | ||
| Total Revenue | -- | $14.5K | $122.2M | $141.4M | $153.4M | $199.8M | $208.9M | $281.6M | $322.9M | $297.1M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $141.5K | -- | $26.7M | $-8.2M | $25.4M | $44.5M | $50.7M | $93.3M | $128.6M | -- | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $-141.5K | $14.5K | $-26.7M | $-30.8M | $128.0M | $155.3M | $158.2M | $188.3M | $194.3M | $204.8M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $141.5K | $-3.5M | $96.3M | $109.3M | $141.0M | $156.3M | $173.6M | $141.8M | $155.4M | $174.1M | ||
| Research & Development | -- | -- | $-5.2M | $-4.8M | $10.9M | $3.9M | $13.8M | $18.3M | $20.3M | $22.7M | ||
| Research Expense | -- | -- | -- | -- | $3.8M | $3.9M | $13.8M | $18.3M | -- | -- | ||
| Selling, General & Administrative | -- | -- | $58.3M | $60.1M | $79.4M | $89.6M | $110.2M | $101.9M | $115.8M | $130.8M | ||
| Selling & Marketing Expenses | -- | -- | $58.3M | $60.1M | $70.4M | $84.8M | -- | -- | -- | -- | ||
| General & Administrative Expenses | -- | -- | $-1.6M | $-1.6M | $79.4M | $89.6M | $110.2M | $101.9M | $115.8M | $130.8M | ||
| Salaries & Wages | -- | -- | $4.2M | $300.0K | $12.9M | $14.4M | $16.4M | $-600.0K | $3.4M | $3.4M | ||
| Depreciation & Amortization | -- | -- | $33.8M | $49.2M | $42.0M | $52.3M | $47.0M | $39.9M | $39.6M | $43.3M | ||
| Depreciation & Amortization | -- | -- | $33.8M | $49.2M | $42.0M | $52.3M | $47.0M | $39.9M | $39.6M | $43.3M | ||
| Amortization | -- | -- | $-12.2M | $7.4M | $80.6M | $83.1M | $83.6M | $62.5M | $67.3M | $67.3M | ||
| Other Operating Expenses | $141.5K | $3.5M | $-300.0K | $-1.6M | $-14.1M | $-14.5M | $9.8M | $39.0M | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $-141.5K | $-3.5M | $-123.0M | $-140.1M | $-13.0M | $6.4M | $-600.0K | $46.0M | $38.9M | $30.7M | ||
| EBITDA | $-141.5K | $-3.5M | $15.4M | $42.0M | $33.9M | $56.1M | $57.9M | $50.2M | $84.7M | $82.3M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | -- | -- | $29.4M | $20.6M | $27.8M | $32.2M | $45.9M | $27.5M | $27.4M | $29.4M | ||
| Intinc | -- | -- | $-7.5M | $8.9M | $100.0K | $600.0K | -- | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | -- | -- | $-36.8M | $-11.7M | $-27.7M | $-30.0M | $-44.3M | $24.2M | $-300.0K | $-29.4M | ||
| Gain on Sale of Securities | -- | $-10.3K | -- | -- | $3.0M | -- | -- | -- | -- | -- | ||
| Other Income/Expense | -- | $10.3K | $-110.9M | $-139.1M | $-3.8M | $15.4M | $-5.0M | $400.0K | $-400.0K | $-500.0K | ||
| Other Special Charges | -- | -- | $122.3M | $145.5M | $900.0K | $-7.9M | $6.6M | $1.1M | $400.0K | $500.0K | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | -- | -- | -- | -- | $-33.7M | -- | -- | -- | -- | -- | ||
| Special Income Charges | -- | -- | $1.3M | $-7.7M | $17.3M | -- | $-20.0M | $-20.5M | $-20.5M | -- | ||
| Impairment of Capital Assets | -- | -- | $-1.3M | $7.7M | $16.4M | -- | $20.0M | $20.5M | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $-141.5K | $-3.5M | $-19.6M | $200.0K | $-9.1M | $200.0K | $7.6M | $50.2M | $39.3M | $34.6M | ||
| Pre-Tax Income | $-141.5K | $-3.5M | $-48.9M | $-20.4M | $-36.9M | $-32.0M | $-38.3M | $22.7M | $11.9M | $1.8M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | -- | -- | $184.0K | $200.0K | $100.0K | $400.0K | $-1.6M | $2.1M | $5.0M | $-63.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $-141.5K | $-3.5M | $-49.1M | $-20.6M | $-37.0M | $-32.4M | $-36.7M | $20.6M | $6.9M | $64.8M | ||
| Net Income (Continuing Operations) | $-141.5K | $-3.5M | $-49.1M | $-20.6M | $-37.0M | $-32.4M | $-36.7M | $20.6M | $6.9M | $64.8M | ||
| Net Income (Discontinued Operations) | $-141.5K | $-3.5M | $-49.1M | $-20.6M | $-37.0M | $-32.4M | $-36.7M | $20.6M | $6.9M | $64.8M | ||
| Net Income (Common Stockholders) | $-141.5K | $-3.5M | $-49.1M | $-20.6M | $-37.0M | $-32.4M | $-36.7M | $20.6M | $6.9M | $64.8M | ||
| TOTALS | ||||||||||||
| Total Expenses | $141.5K | $-3.5M | $123.0M | $101.1M | $166.4M | $186.4M | $207.9M | $235.1M | $284.0M | $174.1M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $2.2M | $2.8M | $18.3M | $20.8M | $21.9M | $22.5M | -- | $26.4M | $28.1M | $28.5M | ||
| Average Shares Outstanding (Diluted) | $2.4M | $2.8M | $18.3M | $20.8M | $21.9M | $22.4M | $22.9M | $29.0M | $29.2M | $29.2M | ||
| Shares Outstanding | $26.9M | $26.9M | $22.4M | $21.5M | $23.0M | $23.2M | $26.9M | $26.2M | $26.6M | $26.9M | ||
| Basic EPS | -- | -- | -- | -- | $-1.69 | $-1.3 | $-1.6 | $0.84 | $0.27 | $2.27 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | -- | $-1.69 | $-1.3 | $-1.6 | $0.84 | $0.27 | $2.27 | ||
| Diluted EPS | $-0.06 | $-1.27 | $-2.68 | $-0.99 | $-1.69 | $-1.3 | $-1.6 | $0.77 | $0.26 | $2.22 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | -- | -- | -- | $0.77 | $0.26 | $2.22 | ||
| OTHER METRICS | ||||||||||||
| Acquisition Expense | -- | -- | -- | -- | $6.7M | $7.0M | -- | -- | -- | -- | ||
| Development Expense | -- | -- | -- | -- | $7.1M | -- | -- | -- | -- | -- | ||
| Earnings from equity interest | -- | -- | $-4.2M | $-7.4M | $-100.0K | $-500.0K | -- | -- | -- | -- | ||
| Earnings From Equity Interest Net Of Tax | -- | -- | $-4.2M | $-7.4M | $-100.0K | $-500.0K | -- | -- | -- | -- | ||
| Gain On Sale Of Business | -- | -- | -- | -- | -- | -- | -- | $900.0K | -- | -- | ||
| Minority Interests | -- | -- | -- | -- | $-49.5M | $-88.7M | -- | -- | -- | -- | ||
| Net Operating Interest Income Expense | -- | $14.5K | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Gand A | -- | -- | $-1.6M | $-1.6M | $79.4M | $89.6M | $110.2M | $101.9M | $115.8M | $130.8M | ||
| Other Impairment Of Capital Assets | -- | -- | -- | $-7.7M | -- | $8.1M | -- | -- | -- | -- | ||
| Other Write Off | -- | -- | -- | $-1.1M | $800.0K | $100.0K | $-100.0K | $400.0K | -- | -- | ||
| Rent And Landing Fees | -- | -- | $-1.6M | $-1.6M | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | -- | -- | $58.3M | $60.1M | -- | -- | -- | -- | -- | -- | ||
| Restruct | -- | -- | -- | -- | $-33.7M | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | INSE | $7.50 | -0.7% | 54.49K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Inspired Entertainment Inc. Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW