Saturday 17 October 2026 Export INSE’s income statement to Excel — free account

Inspired Entertainment, Inc.

Inspired Entertainment, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $304.1 million, up 2.36% from fiscal 2024. In the quarter to June 2026, revenue fell 24.3%, EPS grew 102.6%, free cash flow fell 193.3% and total debt fell 9.92%, each against the same quarter a year earlier. Insiders bought in the last twelve months.

3.27 0.12 −3.54%

Follow INSE

Alert me

Market cap: $89.4M
P/E: 0.0×
Fwd P/E: 17.5×
Dividend yield: —
F-score: 4/9
Altman Z: 0.06
Beneish M: −3.47
Dividend safety: n/a

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

Total buys 1.10

Totals in millions of $.

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	2	—	—	—	3	—	—	—	—	—	—	—
Sell	—	—	—	—	—	—	—	—	—	—	—	—

Insider Ownership 20.09%

Capital & Financial Ratios $m

Market Cap 89.35

Revenue 281.40

Net Income (9.40)

Free Cash Flow 6.00

Net Debt 307.50

Current Ratio 2.27

Debt/Equity (21.20)

P/E ratio 0.00

Fwd P/E 17.50

P/S ratio 0.34

P/B ratio 0.00

Past 5Y EPS Growth —

This Y EPS Growth 129.42%

Next Y EPS Growth 132.41%

Next Y revenue growth (16.94%)

Next 5Y EPS Growth (28.76%)

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

P/S against its own 10 years 1.22%

10-year low 10-year high

EV/Sales against its own 10 years 0.20%

10-year low 10-year high

EV/FCF against its own 10 years 43.80%

10-year low 10-year high

Dividends

Payout Ratio —

Annual Dividend Rate —

Annual Dividend Yield —

	total	individual payouts
2026	Powerpack
2025	Powerpack
2024	Powerpack
2023	Powerpack
2022	Powerpack
2021	Powerpack
2020	Powerpack
2019	Powerpack

predictions special payouts not included in total or ratios

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%

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.

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)	0.26
’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.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	7.50	7.27	3.86	4.86	1.87	5.76	7.49	6.12	7.51	6.51	Analyst estimates 2026–2028 Powerpack
	High	10.50	14.00	10.00	9.70	7.32	15.82	15.72	16.44	11.00	11.61
People
People	Employees	—	760	670	1,700	1,500	1,600	1,600	1,700	1,600	1,020
	Revenue/emp, $m	0.00	0.00	0.00	0.09	0.13	0.13	0.18	0.19	0.19	0.30
Income, $m
Income, $m	Revenue	120	123	141	153	198	206	285	323	297	304
	Gross margin, %	82.96	50.63	48.64	75.03	69.29	66.18	66.64	60.17	68.93	71.56
	EBT	(60)	(49)	(20)	(41)	(56)	(42)	23	12	2	(6)
	EBT margin, %	(49.74)	(39.93)	(14.44)	(26.73)	(28.44)	(20.51)	8.19	3.69	0.61	(1.94)
	Net income	(60)	(49)	(21)	(41)	(57)	(41)	21	7	65	(17)
	Depreciation	35	34	42	43	58	53	45	45	49	54
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
	Earnings	(5.11)	(2.68)	(0.99)	(1.69)	(2.39)	(1.60)	0.84	0.27	2.31	(0.58)
	Cash flow	1.59	1.00	1.65	1.40	2.02	0.10	1.06	1.95	1.11	1.79
	Capex	(2.72)	0.00	0.00	(1.26)	(1.00)	(0.82)	(1.06)	(1.66)	(1.01)	(1.57)
	Free cash flow	(1.13)	1.00	1.65	0.15	1.02	(0.72)	0.00	0.29	0.10	0.22
	Book value	(25.26)	(0.13)	(0.60)	(2.71)	(4.29)	(4.45)	(3.05)	(2.70)	(0.12)	(0.56)
	Shares, m	12	18	21	22	24	24	28	28	29	29
Valuation, ×
Valuation, ×	P/E	0.00	0.00	0.00	0.00	0.00	0.00	15.12	47.19	3.84	0.00
	P/S	0.00	1.67	0.71	0.96	0.79	1.54	1.27	0.85	0.87	0.89
	P/B	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	EV/Sales	0.00	2.62	1.66	2.55	2.07	2.84	2.17	1.70	1.88	2.00
	EV/FCF	(131.17)	(6.45)	(40.60)	122.43	17.05	(33.16)	(6,180.41)	68.68	192.56	94.86
Cash, $m
Cash, $m	Operating cash flow	19	18	34	31	48	2	30	55	32	52
	Capex	(32)	(35)	(43)	(27)	(24)	(20)	(30)	(47)	(29)	(46)
	Free cash flow	(13)	18	34	3	24	(18)	0	8	3	6
Balance, $m
Balance, $m	Working capital	(14)	2	6	7	14	42	52	55	56	87
	Total debt	413	124	132	273	302	315	283	316	330	359
	Net debt	411	104	109	244	255	267	258	276	300	316
	Shareholders’ equity	(296)	(2)	(12)	(59)	(102)	(109)	(86)	(76)	(3)	(16)
Returns, %
Returns, %	ROA	(44.32)	(22.42)	(9.91)	(15.36)	(17.44)	(12.83)	7.12	2.19	16.59	(3.87)
	ROIC	(0.70)	0.00	0.00	(4.40)	(7.35)	(1.77)	16.90	12.13	6.46	6.36
	ROE	41.14	2,108.80	111.43	114.54	70.56	38.59	(21.82)	(8.54)	(163.64)	174.36

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 28 Sep 2026

Charts ten years each

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	7.3×	16.1×	−7.45% (below 0%: shrinking)	n/m	−719.07% (below 0%: shrinking)	46.92%	19.69%	Compare
ACEL Accel Entertainment, Inc.	$898.0M	15.8×	16.9×	+9.59% (above 0%: growing)	+66.67% (above 0%: growing)	+266.72% (above 0%: growing)	31.30%	8.71%	Compare
CDRO Codere Online Luxembourg, S.A.	$437.9M	— (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.	$144.1M	— (loss-making)	18.3×	+16.07% (above 0%: growing)	n/m	+260.25% (above 0%: growing)	53.50%	4.86%	Compare
INSE Inspired Entertainment, Inc.	$89.4M	— (loss-making)	17.5×	−24.28% (below 0%: shrinking)	n/m	−193.33% (below 0%: shrinking)	79.93%	16.28%
ROLR HIGH ROLLER TEC	$53.5M	15.0×	—	−51.58% (below 0%: shrinking)	n/m	−316.65% (below 0%: shrinking)	57.64%	(87.97%)	Compare
GRSD Grandstand Limited	$47.7M	— (loss-making)	17.2×	−4.62% (below 0%: shrinking)	n/m	−95.77% (below 0%: shrinking)	84.29%	(3.10%)	Compare
BRAG Bragg Gaming Group Inc.	$37.9M	— (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	$5.1M	— (loss-making)	— (loss-making)	+436.64% (above 0%: growing)	n/m	−992.76% (below 0%: shrinking)	27.60%	(430.70%)	Compare
Median of peers	$98.8M	15.0×	17.0×	+2.49%	—	+32.28%	49.72%	(1.55%)

All 16 Gambling stocks →