Inspired Entertainment Inc.

INSE | NASDAQ

Price Alert Chart Builder DCF Calculator

$3.57

-$0.03 (-0.83%)

At close: Oct 30, 2026, 4:00 PM ET

$3.60

+$0.03 (+0.84%)

Pre-market: Nov 2, 2026, 4:16 AM ET

Overview Rating Statistics Financials Earnings Analysts Ownership Profile

Income Statement Balance Sheet Cashflow Statement Ratios

Annual Quarterly TTM

Fiscal Year Period Ending	FY 2025 Dec 31, 2025	FY 2024 Dec 31, 2024	FY 2023 Dec 31, 2023	FY 2022 Dec 31, 2022	FY 2021 Dec 31, 2021	FY 2020 Dec 31, 2020
Net Income	-17M	64.8M	6.9M	21.2M	-40.6M	-29.2M
Depreciation & Amortization	52.4M	47.7M	43.4M	43.4M	53.3M	55.9M
Stock-Based Compensation	6.7M	7.6M	11.2M	10.8M	13M	4.8M
Other Working Capital	-28.1M	10.8M	-13M	-21.6M	-32.4M	17.2M
Other Non-Cash Items	14.3M	-400K	900K	200K	6.8M	3.4M
Deferred Income Tax	2.9M	-69.4M	n/a	n/a	n/a	7.2M
Change in Working Capital	-7.3M	-18.6M	-7.7M	-46M	-30.1M	10.8M
Operating Cash Flow	52M	31.7M	54.7M	29.6M	2.4M	52.9M
Capital Expenditures	-45.6M	-28.8M	-46.7M	-31M	-20M	-29.9M
Cash Acquisitions	18.1M	n/a	n/a	-600K	-12.4M	n/a
Purchase of Investments	n/a	n/a	n/a	n/a	n/a	n/a
Sales Maturities Of Investments	n/a	n/a	n/a	n/a	n/a	n/a
Other Investing Acitivies	-22.9M	-23.1M	-25.6M	-16.3M	-8.7M	n/a
Investing Cash Flow	-40.5M	-40.1M	-57.6M	-37.5M	-32.4M	-29.9M
Debt Repayment	19.2M	-1.6M	17.8M	-600K	11.9M	-5.1M
Common Stock Repurchased	-400K	n/a	-1.6M	-10.4M	n/a	n/a
Dividend Paid	n/a	n/a	n/a	n/a	n/a	n/a
Other Financial Acitivies	-18.8M	n/a	n/a	n/a	-11.2M	-3.1M
Financial Cash Flow	n/a	-1.6M	16.2M	-11M	31.2M	-8.2M
Net Cash Flow	14M	-10.7M	15M	-22.8M	700K	18M
Free Cash Flow	6.4M	2.9M	8M	-1.4M	-17.6M	23M
Adj. Free Cash Flow	-300K	-4.7M	-3.2M	-12.2M	-30.6M	18.2M
Maintenance CapEx	-43.52M	-28.8M	-34.26M	-2.94M	-16.83M	-9.75M
Growth CapEx	-2.08M	n/a	-12.44M	-28.06M	-3.17M	-20.15M
Owner Earnings	8.48M	2.9M	20.44M	26.66M	-14.43M	43.15M