Inspired Entertainment, Inc.
INSE · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $297,100 | $322,900 | $284,500 | $205,800 |
| % Growth | -8% | 13.5% | 38.2% | – |
| Cost of Goods Sold | $92,300 | $128,600 | $94,900 | $69,600 |
| Gross Profit | $204,800 | $194,300 | $189,600 | $136,200 |
| % Margin | 68.9% | 60.2% | 66.6% | 66.2% |
| R&D Expenses | $30,500 | $0 | $0 | $0 |
| G&A Expenses | $0 | $0 | $0 | $110,200 |
| SG&A Expenses | $130,800 | $115,800 | $102,700 | $90,300 |
| Sales & Mktg Exp. | $0 | $0 | $0 | -$19,900 |
| Other Operating Expenses | $12,800 | $39,600 | $40,400 | $50,400 |
| Operating Expenses | $174,100 | $155,400 | $143,100 | $140,700 |
| Operating Income | $30,700 | $38,900 | $46,500 | -$4,500 |
| % Margin | 10.3% | 12% | 16.3% | -2.2% |
| Other Income/Exp. Net | -$28,900 | -$27,000 | -$23,200 | -$37,700 |
| Pre-Tax Income | $1,800 | $11,900 | $23,300 | -$42,200 |
| Tax Expense | -$63,000 | $5,000 | $2,100 | -$1,600 |
| Net Income | $64,800 | $6,900 | $21,200 | -$40,600 |
| % 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 | 28,521 | 28,073 | 28,050 | 24,402 |
| Weighted Avg Shares Out Dil | 29,199 | 29,215 | 29,093 | 24,402 |
| Supplemental Information | – | – | – | – |
| Interest Income | $3,900 | $3,800 | $0 | $0 |
| Interest Expense | $32,800 | $31,100 | $27,400 | $46,000 |
| Depreciation & Amortization | $47,700 | $43,400 | $43,400 | $53,300 |
| EBITDA | $82,300 | $86,100 | $94,100 | $57,100 |
| % Margin | 27.7% | 26.7% | 33.1% | 27.7% |