Overview Financials News + Filings Key Docs Charts Ownership Insiders
|
|
Inspired Entertainment, Inc. (INSE)
|
Add to portfolio |
|
|
|
| Price: |
$8.39
| | Metrics |
| OS: |
26.3
|
M
| |
|
|
| Market cap: |
$221
|
M
| |
32
|
% ROIC
|
|
Net debt:
|
$252
|
M
| |
3.0
|
x Debt/EBITDA
|
|
EV:
|
$473
|
M
| | | |
| | | | | |
| TTM Valuation | | | |
|
EBITDA
|
$84.4
|
M
| |
5.6
|
x EV/EBITDA
|
|
EBIT
|
$47.4
|
M
| |
10.0
|
x EV/EBIT
|
| EPS |
$0.59
| |
14.1
|
x P/E
|
|
|
| |
|
|
|
Recent News + Filings (All items)
|
Revenue Mix by Segment
|
Financial Summary (All financials)
| In millions, except per share items | Dec-31-22 | Dec-31-21 | Dec-31-20 | Dec-31-19 | Dec-31-18 | Sep-30-18 | Sep-30-17 | Sep-24-16 |
| Revenues | 285.4 | 208.9 | 199.8 | 153.4 | 140.7 | 141.4 | 122.5 | 119.8 |
| Revenue growth | 36.6% | 4.6% | 30.2% | 9.0% | | 15.4% | 2.3% | -6.1% |
| Cost of goods sold | 49.3 | 34.3 | 30.1 | 25.4 | -31.3 | -30.8 | 53.7 | -20.4 |
| Gross profit | 236.1 | 174.6 | 169.7 | 128.0 | 172.0 | 172.2 | 68.8 | 140.2 |
| Gross margin | 82.7% | 83.6% | 84.9% | 83.4% | 122.2% | 121.8% | 56.1% | 117.0% |
| Selling, general and administrative | | | | | 59.0 | 60.1 | 58.3 | 60.7 |
| General and administrative | 126.4 | 110.2 | 89.6 | 79.4 | | | | |
| EBITA | 51.0 | 1.9 | 15.3 | -2.9 | -5.3 | 4.7 | -20.1 | -2.6 |
| EBITA margin | 17.9% | 0.9% | 7.7% | -1.9% | -3.8% | 3.3% | -16.4% | -2.2% |
| Amortization of intangibles | 1.6 | 0.9 | 2.4 | 3.5 | | 3.4 | 3.2 | 3.6 |
| EBIT | 49.4 | 1.0 | 12.9 | -6.4 | -5.3 | 1.3 | -23.3 | -6.2 |
| EBIT margin | 17.3% | 0.5% | 6.5% | -4.2% | -3.8% | 0.9% | -19.0% | -5.2% |
| Pre-tax income | 25.5 | -38.3 | -32.0 | -41.0 | -20.9 | 13.5 | -48.9 | -59.6 |
| Income taxes | 3.2 | -1.6 | 0.4 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 |
| Tax rate | 12.5% | 4.2% | | | | 1.5% | | |
| Net income | 22.3 | -36.7 | -32.4 | -41.1 | -21.1 | 13.3 | -49.1 | -59.9 |
| Net margin | 7.8% | -17.6% | -16.2% | -26.8% | -15.0% | 9.4% | -40.1% | -50.0% |
| |
| Diluted EPS | $0.77 | ($1.60) | ($1.45) | ($1.88) | ($1.01) | $0.59 | ($2.68) | ($5.11) |
| Shares outstanding (diluted) | 29.0 | 22.9 | 22.4 | 21.9 | 20.9 | 22.5 | 18.3 | 11.7 |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|
|