Pricing Log in Create free account
Friday 6 November 2026 Export INSE’s income statement to Excel — free account

Inspired Entertainment, Inc.

INSE Consumer Cyclical Gambling

Inspired Entertainment, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $304.1 million, up 2.36% from fiscal 2024.

Revenue
−24.3%
EPS
+102.6%
Free cash flow
−193.3%
Total debt
−9.92%

Quarter to June 2026, against a year earlier

3.50 0.26 −6.91%
Market cap
$92.3M
P/E
0.0×
Fwd P/E
8.6×
Dividend yield
—
F-score
4/9
Altman Z
0.06
Beneish M
−3.47
Dividend safety
n/a
Overview
Financials
Income Statement Balance Sheet Cash Flow Metrics & Ratios

Insider Decisions last twelve months

Bought, $m 0.55
Trades a month
Jan 26 Apr 26 Jul 26 Oct 26
Buy — — — 3 — — — — — — — —
Sell — — — — — — — — — — — —
Insider Ownership 20.23%

Capital & Financial Ratios $m

Size
Market Cap 92.26
Revenue ttm 281.40
Net income ttm (9.40)
Free cash flow ttm 6.00
Net debt Q 307.50
Valuation
P/E 0.00
Forward P/E 8.60
Price / sales 0.36
Forward P/S Powerpack
Price / FCF 16.86
Price / book 0.00
Financial health
Current ratio Q 2.27 (at or above 1.5: strong)
Debt / equity Q (21.20) (negative: negative equity)
Interest coverage Q 1.04
Growth
Revenue growth Q −24.28% (below 0%: shrinking)
Operating income growth Q +25.32% (above 0%: growing)
EPS, this year +130.65% (at or above 15%: strong)
EPS, next year A +100.57% (at or above 15%: strong)
Revenue, next year A −17.26% (below 0%: weak)
EPS, past 5 yrs —
EPS, next 5 yrs A −2.96% (below 0%: weak)

Green and red mark values outside typical ranges; (Q) is the latest quarter, (A) analysts’ estimates. How we judge →

Valuation vs history

EV/Sales, ten years
EV/Sales is 1.5×, against a ten-year median of 2.0×; over the ten years it ranged from 1.5× in 2023 to 3.6× in 2017.
P/S against its own 10 years 2.22%
10-year low 10-year high
EV/Sales against its own 10 years 1.13%
10-year low 10-year high
EV/FCF against its own 10 years 45.15%
10-year low 10-year high

Dividends

Yield
—
Annual rate
—
Payout ratio
—

Assets vs Liabilities $m

2023 2024 2025 Q'26
Cash 40 29 43 23
Receivables 44 67 49 45
Inventory 32 28 19 18
Other — — — —
156 160 158 125
2023 2024 2025 Q'26
Payables 61 54 43 32
ST’ Debt 19 19 — —
Other 4 4 5 4
101 104 71 55

Compound Annual Growth %

10y 5y 3y
Sales 9.51% 8.93% 2.25%
Cash Flow 11.04% 1.70% 20.66%
Earnings 0.00% 0.00% 0.00%
Book Value 0.00% 0.00% 0.00%

Earnings Trends EPS, adjusted, against the consensus

Q2 FY26 Estimate 0.01 Actual 0.05

Earnings per share against the consensus, by quarter
Quarter Estimate Reported Result
Q3 FY25 0.30 0.28 Miss by 0.02
Q4 FY25 0.25 −0.18 Miss by 0.43
Q1 FY26 −0.15 −0.02 Beat by 0.13
Q2 FY26 0.01 0.05 Beat by 0.04
Q3 FY26 −0.01 — Reports 5 November 2026

EPS $

Mar Jun Sep Dec Year
’26 (0.02) 0.01 — — —
’25 0.00 (0.27) (0.07) (0.25) (0.58)
’24 (0.20) 0.05 0.10 2.33 2.25
’23 (0.05) 0.19 0.12 (0.02) 0.24
’22 0.05 0.26 0.35 0.11 0.77
’21 (0.74) (1.94) 0.97 (0.05) (1.60)
’20 (0.44) (1.09) 0.02 (0.81) (2.39)
Fiscal quarters ending in the months shown.

Revenue $m

Mar Jun Sep Dec Year
’26 57 61 — — —
’25 60 80 86 77 304
’24 62 75 77 83 297
’23 65 79 98 81 323
’22 60 71 74 80 285
’21 23 42 78 64 206
’20 52 16 60 70 198
Fiscal quarters ending in the months shown.

Operating Cash Flow $m

Mar Jun Sep Dec Year
’26 27 3 — — —
’25 26 15 10 1 52
’24 6 (2) 21 7 32
’23 12 21 11 12 55
’22 3 8 21 (2) 30
’21 (2) (11) 20 (5) 2
’20 11 (1) 21 16 48
Fiscal quarters ending in the months shown.

Free Cash Flow $m

Mar Jun Sep Dec Year
’26 20 (3) — — —
’25 14 3 1 (12) 6
’24 (2) (8) 14 (1) 3
’23 3 14 (5) (4) 8
’22 (5) (1) 14 (7) 0
’21 (7) (18) 14 (6) (18)
’20 0 (5) 15 15 24
Fiscal quarters ending in the months shown.

Target Price Range

Analyst price targets

Recommendation Rating

1.1
1Buy 2 3Hold 4 5Sell

Ten years at a glance Fiscal years to December

Ten-year view Analyst estimates Powerpack
Group Line 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 TTM Jun ’26 Trend 10 yrs 2026e 2027e 2028e Next 3/yr
Income, $m
Income, $m Revenue 120 123 141 153 198 206 285 323 297 304 281 +10.9% 252 264 277 (3.1%)
Gross margin, % 82.96 50.63 48.64 75.03 69.29 66.18 66.64 60.17 68.93 71.56 76.26 (11.4) pt
EBT (60) (49) (20) (41) (56) (42) 23 12 2 (6) (2) (22.7%)
EBT margin, % (49.74) (39.93) (14.44) (26.73) (28.44) (20.51) 8.19 3.69 0.61 (1.94) (0.82) +47.8 pt
Net income (60) (49) (21) (41) (57) (41) 21 7 65 (17) (9) (13.1%)
Per share, $
Per share, $ Revenue 10.22 6.70 6.81 7.01 8.36 8.43 10.14 11.50 10.42 10.46 9.73 +0.3%
Earnings (5.11) (2.68) (0.99) (1.69) (2.39) (1.60) 0.76 0.25 2.31 (0.58) (0.33) (21.5%)
Cash flow 1.59 1.00 1.65 1.40 2.02 0.10 1.06 1.95 1.11 1.79 1.41 +1.3%
Capex (2.72) 0.00 0.00 (1.26) (1.00) (0.82) (1.06) (1.66) (1.01) (1.57) (1.20) (5.9%)
Free cash flow (1.13) 1.00 1.65 0.15 1.02 (0.72) 0.00 0.29 0.10 0.22 0.21 n/m
Book value (25.26) (0.13) (0.60) (2.71) (4.29) (4.45) (3.05) (2.70) (0.12) (0.56) (0.54) (34.5%)
Shares, m 12 18 21 22 24 24 28 28 29 29 29 +10.6%
Valuation, ×
Valuation, × P/E 0.00 0.00 0.00 0.00 0.00 0.00 15.12 47.19 3.87 0.00 0.00 6.6
P/S 0.00 1.67 0.71 0.96 0.79 1.54 1.27 0.85 0.87 0.89 0.36 1.0
P/B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.0
EV/Sales 0.00 2.62 1.66 2.55 2.07 2.84 2.17 1.70 1.88 2.00 1.52 1.9
EV/FCF (131.17) (6.45) (40.60) 122.43 17.05 (33.16) (6,180.41) 68.68 192.56 94.86 71.35 (589.6)
Cash, $m
Cash, $m Operating cash flow 19 18 34 31 48 2 30 55 32 52 41 +12.1%
Capex (32) (35) (43) (27) (24) (20) (30) (47) (29) (46) (35) +4.0%
Free cash flow (13) 18 34 3 24 (18) 0 8 3 6 6 n/m
Balance, $m
Balance, $m Working capital (14) 2 6 7 14 42 52 55 56 87 70 n/m
Net debt 411 104 109 244 255 267 258 276 300 316 308 (2.9%)
Shareholders’ equity (296) (2) (12) (59) (102) (109) (86) (76) (3) (16) (16) (27.6%)
Returns, %
Returns, % ROA (44.32) (22.42) (9.91) (15.36) (17.44) (12.83) 7.12 2.19 16.59 (3.87) (2.14) +40.4 pt
ROIC (0.70) 0.00 0.00 (4.40) (7.35) (1.77) 16.90 12.13 6.46 6.36 8.59 +7.1 pt
ROE 41.14 2,108.80 111.43 114.54 70.56 38.59 (21.82) (8.54) (163.64) 174.36 74.90 +133.2 pt
People
People Employees — 760 670 1,700 1,500 1,600 1,600 1,700 1,600 1,020 — +3.7%
Revenue/emp, $m 0.00 0.00 0.00 0.09 0.13 0.13 0.18 0.19 0.19 0.30 — n/m
Negative figures in brackets.
estimates

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 25 Oct 2026

Inspired Entertainment, Inc. vs peers in Gambling (Q) = latest quarter vs a year earlier

Company Market cap P/E Fwd P/E Revenue growth (Q) EPS growth (Q) FCF growth (Q) Gross margin (Q) EBIT margin (Q) Compare
BRSL Brightstar Lottery $1.8B 7.7× 17.2× −7.45% (below 0%: shrinking) n/m −719.07% (below 0%: shrinking) 46.92% 19.69% Compare
ACEL Accel Entertainment, Inc. $1.1B 17.6× 16.1× +10.27% (above 0%: growing) +57.13% (above 0%: growing) +79.67% (above 0%: growing) 31.38% 7.92% Compare
CDRO Codere Online Luxembourg, S.A. $387.0M — (loss-making) — +232.74% (above 0%: growing) +94.12% (above 0%: growing) +7,111.62% (above 0%: growing) 47.71% 0.00% Compare
MRDN Meridian Holdings, Inc. $116.3M — (loss-making) 13.4× +16.07% (above 0%: growing) n/m +260.25% (above 0%: growing) 53.50% 4.86% Compare
INSE Inspired Entertainment, Inc. $92.3M — (loss-making) 8.6× −24.28% (below 0%: shrinking) n/m −193.33% (below 0%: shrinking) 79.93% 16.28%
ROLR HIGH ROLLER TEC $33.0M 7.0× — −51.58% (below 0%: shrinking) n/m −316.65% (below 0%: shrinking) 57.64% (87.97%) Compare
GRSD Grandstand Limited $29.3M — (loss-making) 10.6× −4.62% (below 0%: shrinking) n/m −95.77% (below 0%: shrinking) 84.29% (3.10%) Compare
BRAG Bragg Gaming Group Inc. $25.3M — (loss-making) — (loss-making) −10.09% (below 0%: shrinking) n/m +160.34% (above 0%: growing) 51.72% (8.48%) Compare
SEGG Sports Entertainment Gaming Global Corporation $7.0M — (loss-making) — (loss-making) +1,583.52% (above 0%: growing) n/m −404.79% (below 0%: shrinking) 29.03% (149.34%) Compare
Median of peers $74.6M 7.7× 14.8× +2.83% — −8.05% 49.72% (1.55%)

All 15 Gambling stocks →

Pay and ownership Proxy statement filed 21 April 2026

Chief executive’s pay

Year Total pay Actually paid $100 invested
2025 3.75m 3.42m 77.98
2024 2.67m 1.72m 71.43
2023 4.51m 2.89m 73.88

Ownership

Directors and executive officers, together 14.40%
MIHI LLC 11.30%
A. Lorne Weil 11.00%
David L. Kanen / Kanen Wealth Management, LLC 10.10%
Samjo Management, LLC 7.40%
BlackRock, Inc. 5.70%
Total pay is as the Summary Compensation Table states it; actually paid revalues the year’s share awards at its end, as the SEC’s pay-versus-performance rule asks. $100 invested is what $100 in the company’s shares at the start of the earliest year shown was worth at each year’s end. Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more. Read the proxy statement

Inspired Entertainment, Inc. (INSE) Latest News

6 Nov

Impact 3 · · MarketBeat
Impact 3 · · GuruFocus.com

5 Nov

Impact 3 · · StockStory
Impact 3 · · GlobeNewswire

27 Oct

Impact 3 · · GlobeNewswire

21 Oct

Impact 4 · · GlobeNewswire

29 Sep

Impact 4 · · StockStory

24 Sep

Impact 4 · · GlobeNewswire

12 Aug

Impact 3 · · The Motley Fool transcript

7 Aug

Impact 3 · · Moby

6 Aug

Impact 3 · transcript

5 Aug

Impact 4 ·
Impact 3 · · MarketBeat transcript
Impact 3 ·

13 Jul

Impact 4 ·

23 Jun

Impact 3 · · StockStory

22 Jun

Impact 3 · · GlobeNewswire

16 Jun

Impact 3 ·

17 May

Impact 3 · · StockStory

12 May

Impact 4 · · StockStory

11 May

Impact 4 ·

8 May

Impact 4 · · MarketBeat

7 May

Impact 4 · · Moby
Impact 4 · · GlobeNewswire
Impact 3 · · Zacks
Impact 3 · · StockStory

6 May

Impact 4 · · GlobeNewswire

22 Apr

Impact 4 · · GlobeNewswire

20 Apr

Impact 4 ·

15 Apr

Impact 4 ·
stockrow.com/INSE · Data as of Oct 25, 2026 · For information only; not investment advice. · © 2026 stockrow.com