Inspired Entertainment, Inc.
INSE · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $297 | $323 | $285 | $206 |
| % Growth | -8% | 13.5% | 38.2% | – |
| Cost of Goods Sold | $92 | $129 | $95 | $70 |
| Gross Profit | $205 | $194 | $190 | $136 |
| % Margin | 68.9% | 60.2% | 66.6% | 66.2% |
| R&D Expenses | $31 | $0 | $0 | $0 |
| G&A Expenses | $0 | $0 | $0 | $110 |
| SG&A Expenses | $131 | $116 | $103 | $90 |
| Sales & Mktg Exp. | $0 | $0 | $0 | -$20 |
| Other Operating Expenses | $13 | $40 | $40 | $50 |
| Operating Expenses | $174 | $155 | $143 | $141 |
| Operating Income | $31 | $39 | $47 | -$5 |
| % Margin | 10.3% | 12% | 16.3% | -2.2% |
| Other Income/Exp. Net | -$29 | -$27 | -$23 | -$38 |
| Pre-Tax Income | $2 | $12 | $23 | -$42 |
| Tax Expense | -$63 | $5 | $2 | -$2 |
| Net Income | $65 | $7 | $21 | -$41 |
| % Margin | 21.8% | 2.1% | 7.5% | -19.7% |
| EPS | 2.27 | 0.27 | 0.73 | -1.66 |
| % Growth | 740.7% | -63% | 144% | – |
| EPS Diluted | 2.22 | 0.26 | 0.71 | -1.66 |
| Weighted Avg Shares Out | 29 | 28 | 28 | 24 |
| Weighted Avg Shares Out Dil | 29 | 29 | 29 | 24 |
| Supplemental Information | – | – | – | – |
| Interest Income | $4 | $4 | $0 | $0 |
| Interest Expense | $33 | $31 | $27 | $46 |
| Depreciation & Amortization | $48 | $43 | $43 | $53 |
| EBITDA | $82 | $86 | $94 | $57 |
| % Margin | 27.7% | 26.7% | 33.1% | 27.7% |