Inspired Entertainment, Inc. INSE R2K

Consumer Cyclical · Gambling · United States

Inspired Entertainment, Inc., a gaming technology company, supplies content, platform, and other products and services to online and land-based regulated lottery, betting, and gaming operators in the United Kingdom, Greece, and internationally. It operates in four segments: Gaming, Virtual Sports, Interactive, and Leisure. The Gaming segment supplies gaming terminals and software to licensed betting offices, casinos, gaming halls, and adult gaming centers; a portfolio of games through its digital terminals under the Gold Cash Free Spins, Golden Winner, Cops n Robbers Big Money, Big Piggy Bank, and Wolf it Up; and a range of traditional casino games, such as roulette, blackjack, and number games. This segment also offers Velos, Vantage Slant, Astra's Community Party, Valiant, Vantage Cat C, Vantage, Valor, Prismatic B3, Prismatic Cat C, Ipub3, Sabre Hydra, Eclipse, and Flex gaming cabinets. Its Virtual Sports segment designs, develops, markets, and distributes games, including greyhound racing, tennis, motor racing, cycling, cricket, speedway, golf, and darts games under the V-Play Soccer, V-Play Women's Soccer, V-Play Football, V-Play Basketball, and V-Play Baseball brands. The Interactive segment provides a range of random number generated casino content from feature-rich bonus games to European-style casino free spins and table games. Its Leisure segment supplies gaming terminals and amusement machines in pubs, bingo halls, and adult gaming centers. Inspired Entertainment, Inc. was founded in 2002 and is headquartered in New York, New York.

Market & Price

Market Cap

$205.40M

Current Price

$7.70

High / Low (52W)

$9.82 / $6.11

Beta

1.25

Valuation

Stock P/E

Industry PE

22.37

Forward P/E

11.51

PEG Ratio

Book Value

$-0.60

Price to Book

-12.92

P/S

1.50

EV/EBITDA

9.93

Dividend Yield

Profitability & Returns

ROCE

9.48%

ROE

ROA

1.67%

Profit Margin

-18.71%

Op Margin

5.67%

EPS (Latest Qtr)

$-0.02

EPS (TTM)

$-0.60

Balance Sheet & Liquidity

Debt/Equity

Quick Ratio

1.15

Current Ratio

1.37

Debt

$132.18M

Total Assets

$439.90M

Current Assets

$158.00M

Working Capital

$87.20M

Ownership

Promoter Holding

7.80%

Chg in Prom Hold

FII / Inst Holding

84.53%

Chg in FII Hold

Financial Snapshot

Enterprise Value

$283.34M

Total Revenue (TTM)

$136.94M

EBITDA

$28.52M

Free Cash Flow

$-11.50M

Operating Cash Flow

$36.85M

Shares Outstanding

26.68M

Gross Margin

78.02%

Payout Ratio

0.00%

Growth (CAGR)

Revenue 5Y

2.25%

Profit 5Y

-60.06%

Revenue (YoY)

-10.10%

Earnings (YoY)

PROS

No notable strengths flagged.

CONS

Earnings shrank at -60.1% CAGR over 5 years.
In a downtrend (50-DMA below 200-DMA).

* The pros and cons are auto-generated from financial metrics.

Price Chart

Robinhood TradingView StockAnalysis

Fundamental Growth

Period: Metric:

Figures from the latest reported periods. CAGR is computed across the displayed window (quarterly CAGR is annualised assuming 4 quarters per year).

Peer comparison

Peer companies in the same sector (Consumer Cyclical).

#	Name	CMP $	P/E	Mkt Cap	Div Yld %	ROCE %	ROE %	Rev CAGR 5Y %	Profit CAGR 5Y %
1	INSE Inspired Entertainment, Inc. R2K	7.70	-	$205.40M	-	9.48%	-	2.25%	-60.06%
2	AMZN Amazon.com, Inc. NDXSPXAI	270.64	31.65	$2.91T	-	16.60%	24.29%	11.73%	984.47%
3	TSLA Tesla, Inc. NDXSPXAI	435.79	399.81	$1.64T	-	5.29%	4.90%	5.19%	-32.94%
4	HD The Home Depot, Inc. SPX	317.14	22.52	$316.23B	2.94%	28.92%	128.38%	1.52%	-6.11%
5	MCD McDonald's Corporation SPX	279.20	23.04	$198.37B	2.66%	22.63%	-	5.06%	11.50%
6	TJX The TJX Companies, Inc. SPX	154.75	30.11	$171.12B	1.24%	32.91%	61.25%	6.53%	16.24%
7	BKNG Booking Holdings Inc. NDXSPX	167.43	22.09	$129.74B	0.96%	67.24%	-	16.35%	20.90%
8	LOW Lowe's Companies, Inc. SPX	214.36	18.12	$120.26B	2.24%	29.62%	-	-3.85%	1.11%
9	PDD PDD Holdings Inc. NDX	84.44	8.87	$120.19B	-	28.69%	25.40%	49.00%	45.85%

Quarterly Results

Figures in USD.

Metric	Dec 2014	Mar 2015	Jun 2015	Sep 2015	Dec 2015	Mar 2016	Jun 2016	Sep 2016	Dec 2016	Mar 2017	Jun 2017	Sep 2017	Dec 2017	Mar 2018	Jun 2018	Sep 2018	Dec 2018	Mar 2019	Jun 2019	Sep 2019	Mar 2020	Jun 2020	Sep 2020	Mar 2021	Jun 2021	Sep 2021	Mar 2022	Jun 2022	Sep 2022	Mar 2023	Jun 2023	Sep 2023	Mar 2024	Jun 2024	Sep 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
Revenue	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	52.30M	15.60M	60.10M	22.80M	41.50M	77.60M	60.60M	71.30M	74.20M	64.90M	79.40M	97.50M	62.30M	74.80M	-	60.40M	80.30M	86.20M	77.20M	57.20M
Cost of Revenue	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	17.90M	25.20M	25.70M	17.70M	11.20M
Gross Profit	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	42.50M	55.10M	60.50M	59.50M	46.00M
Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	40.90M	47.20M	44.90M	47.50M	36.80M
Operating Income	-	-195.09K	-1.89M	-715.86K	-616.00K	1.66M	651.00K	-2.97M	-9.27M	-2.13M	-705.00K	210.00K	-4.42M	-852.00K	1.60M	3.70M	2.40M	-700.00K	-4.50M	-5.70M	-7.20M	-13.90M	8.20M	-12.20M	-9.70M	14.90M	6.90M	13.10M	15.30M	4.60M	13.80M	12.20M	-2.10M	8.70M	-	1.60M	7.90M	15.60M	12.00M	9.20M
EBITDA	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	14.10M	25.10M	25.70M	27.20M	23.20M
Interest Expense	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	7.90M	8.00M	13.50M	11.50M	11.40M
Pretax Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-5.20M	1.00M	-2.60M	900.00K	-1.20M
Tax Provision	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-5.10M	8.80M	-700.00K	8.10M	-700.00K
Net Income	-137.98K	-186.29K	-1.89M	-720.77K	-16.87M	-13.52M	-13.62M	-15.87M	-22.38M	-9.12M	-8.33M	-9.28M	-4.20M	-500.00K	-4.00M	-11.90M	-4.70M	-5.00M	-10.70M	-8.50M	-9.80M	-26.20M	500.00K	-16.70M	-43.80M	25.00M	1.50M	6.40M	9.20M	-1.40M	5.60M	3.40M	-6.40M	1.40M	-	-100.00K	-7.80M	-1.90M	-7.20M	-500.00K
Diluted EPS	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.02	-0.74	-1.94	0.30	0.05	0.25	0.32	-0.05	0.19	0.12	-0.22	0.05	-	0.00	-0.27	-0.07	-0.25	-0.02
R&D Expense	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	800.00K	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Profit & Loss (Annual)

Figures in USD.

Metric	Sep 2015	Dec 2015	Sep 2016	Sep 2017	Sep 2018	Sep 2019	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024	Dec 2025
Revenue	-	-	-	-	-	-	153.40M	199.80M	-	284.50M	322.90M	297.10M	304.10M
Cost of Revenue	-	-	-	-	-	-	-	-	-	94.90M	128.60M	92.30M	86.50M
Gross Profit	-	-	-	-	-	-	-	-	-	189.60M	194.30M	204.80M	217.60M
Operating Expenses	-	-	-	-	-	-	-	-	-	142.60M	155.40M	174.10M	180.50M
Operating Income	-1.27M	-3.53M	-1.28M	-11.90M	-7.30M	-	-13.00M	6.40M	-	47.00M	38.90M	30.70M	37.10M
EBITDA	-	-	-	-	-	-	-	-	-	94.10M	86.10M	82.30M	92.10M
Interest Expense	-	-	-	-	-	-	-	-	-	27.40M	30.80M	32.80M	40.90M
Pretax Income	-	-	-	-	-	-	-	-	-	23.30M	11.90M	1.80M	-5.90M
Tax Provision	-	-	-	-	-	-	-	-	-	2.10M	5.00M	-63.00M	11.10M
Net Income	-59.85M	-3.53M	-59.88M	-49.11M	-20.60M	-20.60M	-41.10M	-32.40M	-	21.20M	6.90M	64.80M	-17.00M
Diluted EPS	-	-	-	-	-	-	-	-1.45	-	0.77	0.24	2.25	-0.58
R&D Expense	3.85M	-	3.42M	5.24M	4.80M	-	3.80M	15.00M	13.80M	18.30M	20.30M	22.70M	19.40M

Compounded Sales Growth

5 Years:	2.25%
1 Year:	-10.10%

Compounded Profit Growth

5 Years:	-60.06%
1 Year:	-

Stock Price Performance

1 Year:	-1.53%
6 Months:	-4.47%
3 Months:	-5.64%
1 Month:	+10.00%

Balance Sheet (Annual)

Figures in USD.

Metric	May 2014	Sep 2014	Dec 2014	Sep 2015	Dec 2015	Sep 2016	Sep 2017	Sep 2018	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024	Dec 2025
Total Assets	-	-	81.30M	239.94M	80.33M	189.87M	219.02M	207.90M	186.70M	327.40M	324.10M	-	287.20M	343.00M	438.40M	439.90M
Current Assets	-	-	-	-	-	-	-	-	-	-	-	-	126.90M	155.70M	159.90M	158.00M
Cash & Equivalents	0	-	1.12M	-	256.24K	-	-	-	16.00M	29.10M	47.10M	-	25.00M	40.00M	29.30M	42.00M
Inventory	-	-	-	-	-	-	-	-	-	-	-	-	30.30M	32.30M	28.00M	18.50M
Receivables	-	-	-	-	-	-	-	-	-	-	-	-	41.60M	39.80M	60.60M	38.40M
Total Liabilities	-	-	2.89M	-	5.45M	485.94M	221.35M	220.40M	-	376.90M	425.80M	-	372.80M	418.90M	441.70M	456.10M
Current Liabilities	-	-	85.79K	-	2.65M	58.80M	61.22M	52.30M	-	78.30M	94.90M	-	74.90M	100.70M	104.00M	70.80M
Long Term Debt	-	-	-	-	-	402.33M	115.40M	131.20M	-	273.20M	297.50M	-	277.60M	295.60M	292.20M	345.20M
Total Debt	-	-	-	-	-	-	-	-	-	-	-	-	296.00M	331.50M	350.80M	372.30M
Total Equity	0	-228.10M	5.00M	-276.84M	5.00M	-296.07M	-2.30M	-12.50M	-24.10M	-59.30M	-128.80M	-	-85.60M	-75.90M	-3.30M	-16.20M
Shares Outstanding	-	-	-	-	-	-	-	-	-	-	-	-	25.91M	26.22M	26.58M	26.87M

Cash Flows (Annual)

Figures in USD.

Metric	Sep 2015	Dec 2015	Sep 2016	Sep 2017	Sep 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024	Dec 2025
Operating Cash Flow	25.25M	-	18.65M	18.25M	34.20M	30.70M	52.90M	-	29.60M	54.70M	31.70M	52.00M
Investing Cash Flow	-39.20M	0	-31.90M	-35.38M	-42.90M	-133.40M	-29.90M	-	-37.50M	-57.60M	-40.10M	-40.50M
Financing Cash Flow	-123.00K	-	11.05M	34.55M	11.20M	113.50M	-8.20M	-	-11.00M	16.20M	-1.60M	0
Capital Expenditure	-22.08M	-	-9.48M	-15.12M	-24.80M	-10.50M	-15.40M	-	-31.00M	-46.70M	-28.80M	-45.60M
Free Cash Flow	3.17M	-	9.17M	3.13M	9.40M	20.20M	37.50M	-	-1.40M	8.00M	2.90M	6.40M
Net Change in Cash	-	-	-	-	-	-	-	-	-18.90M	13.30M	-10.00M	11.50M
Share Buybacks	-	-	-	-	-	-	-	-	10.40M	1.60M	-	400.00K

Ratios (Annual)

Figures in %.

Metric	Sep 2015	Dec 2015	Sep 2016	Sep 2017	Sep 2018	Sep 2019	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024	Dec 2025
Gross Margin %	-	-	-	-	-	-	-	-	-	66.6%	60.2%	68.9%	71.6%
Operating Margin %	-	-	-	-	-	-	-8.5%	3.2%	-	16.5%	12.0%	10.3%	12.2%
Net Margin %	-	-	-	-	-	-	-26.8%	-16.2%	-	7.5%	2.1%	21.8%	-5.6%
ROE %	21.6%	-70.5%	20.2%	2,135.4%	164.8%	-	69.3%	25.2%	-	-24.8%	-9.1%	-1,963.6%	104.9%
ROCE %	-	-4.5%	-1.0%	-7.5%	-4.7%	-	-5.2%	2.8%	-	22.1%	16.1%	9.2%	10.1%

Shareholding Pattern

Insiders

7.80%

Institutions

84.53%

Public Float

91.67%

Top Institutional Holders

#	Holder	% Held	Shares	Value
1	Macquarie Group Limited	11.34%	3.02M	$23.28M
2	Kanen Wealth Management LLC	10.05%	2.68M	$20.64M
3	Blackrock Inc.	7.75%	2.07M	$15.91M
4	Samjo Management, LLC	7.61%	2.03M	$15.63M
5	Janus Henderson Group PLC	4.86%	1.30M	$9.98M
6	Private Management Group, Inc.	4.77%	1.27M	$9.80M
7	683 Capital Management LLC	3.93%	1.05M	$8.07M
8	Brown Advisory Inc.	3.62%	965.63K	$7.44M
9	CSM Advisors, LLC	2.62%	699.97K	$5.39M
10	Potomac Capital Management, Inc.	2.31%	616.60K	$4.75M

Analyst View

Loading analyst coverage…

Latest News

Recent headlines for INSE

No recent headlines available.

INSE · Consumer Cyclical