YOLFTbeta
Inspired Entertainment Inc

Inspired Entertainment Inc

INSE · NASDAQ · Consumer Cyclical / Gambling

4.40USD+0.01 (+0.23%)

Price History

Full chart

Market Stats

Previous Close4.39
Open4.33
Day Range4.33 – 4.53
52-Week Range3.92 – 9.95
Volume421.26K
Market Cap120.46M
P/E (TTM)0.00
Forward P/E10.03
EPS-0.32
Dividend Yield0.00%
Beta1.19
50-Day Avg5.95
200-Day Avg7.46

About

Inspired Entertainment, Inc., a gaming technology company, supplies content, platform, and other products and services to online and land-based regulated lottery, betting, and gaming operators in the United Kingdom, Greece, and internationally. It operates in four segments: Gaming, Virtual Sports, Interactive, and Leisure. The Gaming segment supplies gaming terminals and software to licensed betting offices, casinos, gaming halls, and adult gaming centers; a portfolio of games through its digital terminals under the Gold Cash Free Spins, Golden Winner, Cops n Robbers Big Money, Big Piggy Bank, and Wolf it Up; and a range of traditional casino games, such as roulette, blackjack, and number games. This segment also offers Velos, Vantage Slant, Astra's Community Party, Valiant, Vantage Cat C, Vantage, Valor, Prismatic B3, Prismatic Cat C, Ipub3, Sabre Hydra, Eclipse, and Flex gaming cabinets. Its Virtual Sports segment designs, develops, markets, and distributes games, including greyhound racing, tennis, motor racing, cycling, cricket, speedway, golf, and darts games under the V-Play Soccer, V-Play Women's Soccer, V-Play Football, V-Play Basketball, and V-Play Baseball brands. The Interactive segment provides a range of random number generated casino content from feature-rich bonus games to European-style casino free spins and table games. Its Leisure segment supplies gaming terminals and amusement machines in pubs, bingo halls, and adult gaming centers. Inspired Entertainment, Inc. was founded in 2002 and is headquartered in New York, New York.

Company Details

  • SectorConsumer Cyclical
  • IndustryGambling
  • CEOMr. Brooks Harrison Pierce
  • Employees920
  • Headquarters250 West 57th Street, New York, NY, United States, 10107, USA
  • Websitehttps://inseinc.com

Leadership

  • Mr. A. Lorne WeilExecutive Chairman of the Board · b. 1947
  • Mr. Brooks Harrison PiercePresident & CEO · b. 1961
  • Mr. Craig Kyle WilsonCFO, Executive VP & VP of Finance and Accounting · b. 1984
  • Mr. Simon TwiggChief Technology Officer
  • Dr. Simona CamilleriExecutive VP & General Counsel · b. 1981
  • Ms. Colleen Stanton KakavetsisVice President of Marketing
  • Mr. Eric CarreraVice President of Corporate Development · b. 1989
  • Ms. Lorna EvansVice President of People & Organisational Development
  • Mr. Stephen Robert RogersChief Commercial Officer of Digital Games Division & Senior VP of Digital Games · b. 1975
  • Mr. Steven CollettChief Product Officer

Financials

Income Statement

Currency: USD2012-12-312013-12-312014-12-312015-09-262015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue145.04M130.31M146.80M127.57M127.57M119.77M122.54M141.38M153.40M198.30M205.80M284.50M322.90M297.10M304.10M
Growth (%)--10.16%+12.66%-13.10%0.00%-6.11%+2.31%+15.37%+8.50%+29.27%+3.78%+38.24%+13.50%-7.99%+2.36%
Cost of Revenue4.16M24.67M50.14M24.23M3.53M20.41M26.68M30.78M36.10M60.90M69.60M94.90M128.60M92.30M86.50M
Gross Profit140.87M105.64M96.66M103.35M124.04M99.36M95.86M110.60M117.30M137.40M136.20M189.60M194.30M204.80M217.60M
Gross Margin97.13%81.07%65.85%81.01%97.23%82.96%78.22%78.23%76.47%69.29%66.18%66.64%60.17%68.93%71.56%
Operating Expense123.79M97.26M96.80M103.09M127.57M93.72M107.76M117.91M130.30M155.40M140.70M143.10M155.40M174.10M180.50M
Operating Income17.09M8.37M-141.53K255.00K-3.53M5.63M-11.90M-7.31M-13.00M-18.00M-4.50M46.50M38.90M30.70M37.10M
Operating Margin11.78%6.42%-0.10%0.20%-2.77%4.70%-9.71%-5.17%-8.47%-9.08%-2.19%16.34%12.05%10.33%12.20%
EBITDA65.50M42.00M21.72M--3.53M31.65M14.46M42.10M32.50M33.90M57.10M94.10M86.10M82.30M92.10M
EBITDA Margin45.16%32.23%14.80%--2.77%26.43%11.80%29.77%21.19%17.10%27.75%33.08%26.66%27.70%30.29%
Net Income-30.32M-32.24M-141.53K-59.85M-3.53M-59.88M-49.11M-20.60M-41.10M-56.80M-40.60M21.20M6.90M64.80M-17.00M
Net Income Margin-20.91%-24.74%-0.10%-46.91%-2.76%-49.99%-40.08%-14.57%-26.79%-28.64%-19.73%7.45%2.14%21.81%-5.59%
R&D5.97M5.99M10.80M-11.11M12.41M5.24M4.82M3.80M22.50M19.70M18.30M18.30M30.50M19.40M
R&D as % of Total Revenue4.11%4.60%7.36%-8.71%10.36%4.27%3.41%2.48%11.35%9.57%6.43%5.67%10.27%6.38%
Interest Expense--0058.10M029.36M20.68M29.00M29.10M46.00M27.40M31.10M32.80M40.90M
Interest Expense % of Total Revenue--0.00%0.00%45.54%0.00%23.96%14.63%18.90%14.67%22.35%9.63%9.63%11.04%13.45%

Balance Sheet

Currency: USD2012-12-312013-12-312014-12-312015-09-262015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets339.84M297.45M81.30M239.94M80.33M189.87M219.02M207.91M327.40M324.10M308.70M287.20M343.00M438.40M439.90M
Total Liabilities387.85M383.46M2.89M516.78M5.45M485.94M221.35M220.38M386.70M425.80M417.40M372.80M418.90M441.70M456.10M
Total Equity-48.02M-86.01M78.41M-276.84M74.88M-296.07M-2.33M-12.47M-59.30M-101.70M-108.70M-85.60M-75.90M-3.30M-16.20M
Cash35.95M17.24M1.12M4.06M256.24K1.49M20.03M22.45M29.10M47.10M47.80M25.00M40.00M29.30M42.00M
Total Debt-330.65M65-422.38M412.57M123.86M131.77M282.00M311.10M332.20M296.00M331.50M350.80M363.30M
Net Debt-35.95M313.41M-1.12M-422.13M411.09M103.83M109.32M252.90M264.00M284.40M271.00M291.50M321.50M321.30M

Cash Flow

Currency: USD2012-12-312013-12-312014-09-272014-12-312015-09-262015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow75.20M-937.32K21.25M-180.62K25.25M-866.93K18.65M18.25M34.22M30.70M52.90M2.40M29.60M54.70M31.70M52.00M
Investing Cash Flow-69.58M-12.31M-53.31M-80.00M-39.20M-39.20M-31.90M-35.38M-42.93M-133.40M-29.90M-32.40M-37.50M-57.60M-40.10M-40.50M
Financing Cash Flow-814.19K-5.48M34.25M81.30M-123.00K-10911.05M34.55M11.15M113.50M-8.20M31.20M-11.00M16.20M-1.60M0
Capital Expenditure51.70M18.99M41.37M41.37M22.08M22.08M9.48M35.38M42.93M27.50M29.90M20.00M31.00M46.70M28.80M45.60M
Free Cash Flow23.50M-19.93M--41.55M--22.95M9.17M-17.13M-8.72M3.20M23.00M-17.60M-1.40M8.00M2.90M6.40M
Dividends Paid---0-0-00-------
FCF to OCF31.25%2125.82%-23003.16%-2647.26%49.17%-93.88%-25.48%10.42%43.48%-733.33%-4.73%14.63%9.15%12.31%
Dividend Paid to FCF---0.00%-0.00%-0.00%0.00%-------

Earnings

Report DateDec 31, 2014Mar 31, 2015Jun 30, 2015Mar 31, 2016Feb 9, 2017May 8, 2017Aug 7, 2017Dec 4, 2017Feb 2, 2018May 9, 2018Aug 13, 2018Dec 10, 2018Feb 11, 2019May 9, 2019Aug 12, 2019Nov 12, 2019Mar 11, 2020May 15, 2020Aug 13, 2020Nov 12, 2020Mar 11, 2021May 10, 2021Aug 12, 2021Nov 11, 2021Mar 11, 2022May 10, 2022Aug 9, 2022Nov 9, 2022Mar 13, 2023May 10, 2023Aug 9, 2023Dec 29, 2023Feb 27, 2024May 10, 2024Aug 8, 2024Nov 7, 2024Mar 17, 2025May 8, 2025Aug 6, 2025Nov 5, 2025Mar 17, 2026May 7, 2026Aug 5, 2026Nov 4, 2026
EPS Estimate------0.22-0.18-0.16-0.22-0.27-0.19-0.14-0.16-0.12-0.15-0.32-0.39-0.66-0.94-0.70-0.79-1.09-0.780.08-0.11-0.090.150.270.240.080.270.400.38-0.060.090.180.150.020.010.300.28-0.150.01-0.01
EPS Actual-0.05-0.07-0.71-0.08-1.79-0.38-0.40-0.42-0.18-0.01-0.19-0.20-0.23-0.19-0.45-0.23-0.46-0.78-1.040.070.49-0.74-1.940.30-0.050.050.260.350.110.130.180.270.12-0.020.200.210.160.13-0.190.28-0.18-0.020.05-
Surprise------72.73%-122.22%-162.50%18.18%96.30%0.00%-42.86%-43.75%-58.33%-200.00%28.13%-17.95%-18.18%-10.64%110.00%162.03%32.11%-148.72%275.00%54.55%155.56%73.33%29.63%-54.17%62.50%-33.33%-33.40%-68.42%66.67%122.22%16.67%6.67%550.00%-2000.00%-6.67%-164.59%86.67%400.00%-
Timing----After-hoursPre-marketPre-marketPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketAfter-hoursAfter-hoursPre-marketPre-marketPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketPre-market-Pre-marketAfter-hoursAfter-hours

Key Statistics & Ratios

Market Cap120.46M
Enterprise Value450.62M
Trailing P/E0.00
Forward P/E10.03
PEG Ratio0.00
Price / Sales0.43
Price / Book32.13
EPS-0.32
Book Value-0.596
Revenue (TTM)281.40M
Gross Profit (TTM)214.60M
EBITDA88.20M
Profit Margin-3.34%
Operating Margin17.93%
Return on Equity0.00%
Return on Assets8.40%
Shares Outstanding26.36M
Shares Float24.57M
Beta1.19
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%

Analyst Ratings

Buy
Based on 5 analystsTarget 13.17
  • Strong Buy
    3
  • Buy
    1
  • Hold
    1

Ownership Breakdown

Institutions
84.13%
Insiders
7.89%
Retail / Other
7.98%

Top Institutional Holders

  • Macquarie Group Ltd
    3.02M11.47%
  • Kanen Wealth Management LLC
    2.55M9.68%
  • BlackRock Inc
    2.07M7.84%
  • Samjo Management LLC
    2.03M7.70%
  • HHG PLC
    1.30M4.92%
  • Private Management Group Inc
    1.27M4.83%
  • 683 Capital Management LLC
    1.05M3.98%
  • Brown Advisory Holdings Inc
    965.63K3.66%
  • CSM Advisors, LLC
    699.97K2.66%
  • Potomac Capital Management, Inc.
    616.80K2.34%
  • Geode Capital Management, LLC
    571.25K2.17%
  • CDC Financial, Inc.
    506.00K1.92%
  • State Street Corp
    472.83K1.79%
  • Prescott Group Capital Management LLC
    358.19K1.36%
  • Kennedy Capital Management Inc
    327.39K1.24%
  • Gamco Investors, Inc. Et Al
    283.30K1.07%

Top Fund Holders

  • Janus Henderson Venture D
    1.23M4.68%
  • Philotimo Focused Growth and Income
    700.00K2.66%
  • iShares Russell 2000 ETF
    671.86K2.55%
  • 1290 VT GAMCO Small Company Value IB
    275.00K1.04%