Inspired Plc
INSE.L · LSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | £93,791 | £98,757 | £88,776 | £67,941 |
| % Growth | -5% | 11.2% | 30.7% | – |
| Cost of Goods Sold | £24,085 | £31,460 | £31,070 | £17,249 |
| Gross Profit | £69,706 | £67,297 | £57,706 | £50,692 |
| % Margin | 74.3% | 68.1% | 65% | 74.6% |
| R&D Expenses | £4,008 | £3,295 | £2,539 | £2,552 |
| G&A Expenses | £57,183 | £69,000 | £50,730 | £43,204 |
| SG&A Expenses | £57,183 | £69,000 | £45,491 | £40,770 |
| Sales & Mktg Exp. | £0 | £0 | -£5,239 | -£2,434 |
| Other Operating Expenses | £0 | -£3,551 | £10,494 | £4,501 |
| Operating Expenses | £61,191 | £68,744 | £58,524 | £47,823 |
| Operating Income | £15,238 | -£1,703 | £12,215 | £2,869 |
| % Margin | 16.2% | -1.7% | 13.8% | 4.2% |
| Other Income/Exp. Net | -£3,469 | -£4,466 | -£16,172 | -£1,755 |
| Pre-Tax Income | £11,769 | -£6,169 | -£3,957 | £1,114 |
| Tax Expense | £2,140 | £993 | -£329 | -£524 |
| Net Income | £9,629 | -£7,162 | -£3,628 | £1,638 |
| % Margin | 10.3% | -7.3% | -4.1% | 2.4% |
| EPS | 0.093 | -0.072 | -0.037 | 0.017 |
| % Growth | 228.5% | -93.5% | -320.1% | – |
| EPS Diluted | 0.087 | -0.072 | -0.037 | 0.016 |
| Weighted Avg Shares Out | 104,048 | 99,422 | 97,507 | 97,059 |
| Weighted Avg Shares Out Dil | 110,365 | 99,422 | 97,507 | 101,146 |
| Supplemental Information | – | – | – | – |
| Interest Income | £0 | £17 | £2,640 | £2,185 |
| Interest Expense | £5,756 | £4,722 | £2,640 | £2,185 |
| Depreciation & Amortization | £6,861 | £7,487 | £7,053 | £8,839 |
| EBITDA | £24,386 | £6,040 | £5,736 | £12,138 |
| % Margin | 26% | 6.1% | 6.5% | 17.9% |