Loading...
XNASINSE
Market cap232mUSD
Dec 24, Last price  
8.75USD
1D
0.23%
1Q
-7.51%
Jan 2017
3.55%
IPO
-7.80%
Name

Inspired Entertainment Inc

Chart & Performance

D1W1MN
XNAS:INSE chart
P/E
30.60
P/S
0.72
EPS
0.29
Div Yield, %
0.00%
Shrs. gr., 5y
5.32%
Rev. gr., 5y
17.97%
Revenues
323m
+13.17%
145,036,678130,307,332146,798,000127,573,000119,773,000122,544,000141,381,000153,400,000199,800,000208,900,000285,400,000323,000,000
Net income
8m
-63.11%
-30,324,869-32,243,284-141,529-3,526,206-59,877,000-49,114,000-20,596,000-37,000,000-29,200,000-36,700,00020,600,0007,600,000
CFO
46m
+30.75%
75,203,546-937,323-180,617-866,93018,647,00018,251,00034,216,00030,700,00052,900,0006,200,00034,800,00045,500,000
Earnings
Feb 25, 2025

Profile

Inspired Entertainment, Inc., a business-to-business gaming technology company, supplies content, platform, and other products and services to regulated lottery, betting, and gaming operators worldwide. The company operates through four segments: Gaming, Virtual Sports, Interactive, and Leisure. The Gaming segment supplies gaming terminals and software to betting offices, casinos, gaming halls, and high street adult gaming centers; a portfolio of games through its digital terminals under the Centurion and Super Hot Fruits names; and traditional casino games, such as roulette, blackjack, and number games. The Virtual Sports segment designs, develops, markets, and distributes ultra-high-definition sports games that include greyhounds, tennis, motor racing, cycling, cricket, speedway, golf, and dart, and other horse racing games under the V-Play Soccer, V-Play Football, V-Play Basketball, Virtual Grand National, and V-Play NFLA names. The Interactive segment provides a range of premium random number generated casino content from feature-rich bonus games to European-style casino free spins and table games. The Leisure segment supplies gaming terminals and amusement machines in pubs, bingo halls, and adult gaming centers, as well as family entertainment centers, bowling centers, and other entertainment venues. Inspired Entertainment, Inc. is headquartered in New York, New York.
URL
https://inseinc.com/
IPO date
Dec 11, 2014
Employees
1,500
Domiciled in
US
Incorporated in
US

Valuation

Title
USD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑092017‑092016‑092015‑122014‑12
Income
Revenues
323,000
13.17%
285,400
36.62%
208,900
4.55%
Cost of revenue
167,600
90,300
174,700
Unusual Expense (Income)
NOPBT
155,400
195,100
34,200
NOPBT Margin
48.11%
68.36%
16.37%
Operating Taxes
5,000
3,200
(1,600)
Tax Rate
3.22%
1.64%
NOPAT
150,400
191,900
35,800
Net income
7,600
-63.11%
20,600
-156.13%
(36,700)
25.68%
Dividends
Dividend yield
Proceeds from repurchase of equity
(1,600)
(10,500)
30,500
BB yield
0.55%
2.85%
-9.64%
Debt
Debt current
24,500
3,800
4,200
Long-term debt
323,800
295,600
331,800
Deferred revenue
7,100
3,700
6,800
Other long-term liabilities
4,100
4,000
3,100
Net debt
308,300
270,800
284,400
Cash flow
Cash from operating activities
45,500
34,800
6,200
CAPEX
(32,800)
(39,800)
(25,400)
Cash from investing activities
(48,400)
(40,400)
(37,900)
Cash from financing activities
16,200
(11,100)
31,200
FCF
116,500
168,500
51,500
Balance
Cash
40,000
25,000
47,800
Long term investments
3,600
3,800
Excess cash
23,850
14,330
41,155
Stockholders' equity
(464,100)
(435,900)
(450,300)
Invested Capital
728,800
665,100
692,400
ROIC
21.58%
28.27%
5.26%
ROCE
58.71%
85.12%
14.13%
EV
Common stock shares outstanding
29,215
29,093
24,402
Price
9.88
-22.02%
12.67
-2.24%
12.96
96.96%
Market cap
288,640
-21.69%
368,606
16.55%
316,256
114.57%
EV
596,940
639,406
600,656
EBITDA
199,100
235,100
84,500
EV/EBITDA
3.00
2.72
7.11
Interest
31,100
25,400
45,900
Interest/NOPBT
20.01%
13.02%
134.21%