Inspired Entertainment, Inc.

Listed Company

INSECIK 0001615063NasdaqAcceleratedSmaller ReportingServices-Prepackaged SoftwareDelawareFY ends Dec 31

Period

FY 2025

Revenue

$304.10M

Net Income

$-17.00M

Total Assets

$439.90M

Equity

$-16.20M

Shares Out

26.68M

Op. Cash Flow

$52.00M

Business

Inspired Entertainment, Inc. is a global gaming technology company that supplies content, platforms and other products and services to licensed online and land‑based lottery, betting and gaming operators on a business‑to‑business basis. It offers end‑to‑end digital gaming solutions including proprietary networked games, server‑based gaming terminals, virtual sports simulations, the Virgo RGS, VPP turnkey hosting, hardware and amusement machines, and associated hosting and maintenance services. The company operates four segments: Gaming, Virtual Sports, Interactive and Leisure. Its products are distributed across regulated markets primarily in the UK, and also in Greece, Italy, North America and other jurisdictions via retail, online, mobile and third‑party networks and venue channels such as betting offices, casinos, pubs, bingo halls, airports and holiday parks.

Summary from filing dated 2025-03-26

Financials

Consolidated Statement of Income

Year Ended · In millions, except per-share amounts

Concept	Dec 31, 2025 2025-12-31	Dec 31, 2024 2024-12-31
Revenue:	—	—
Revenue	304	297
Cost of Revenue	—	—
Cost of sales	87	92
Selling, general and administrative expenses	128	131
Depreciation and amortization	52	43
Restructuring Expense	−7	—
Net operating income	31	31
Other expense	—	—
Interest expense, net	37	29
Non-Operating Income (Expense)	900,000	500,000
Total other expense, net	−36	−29
Net (loss) income before income taxes	−6	2
Income tax (expense) benefit	11	−63
Net (loss) income	−17	65
Other comprehensive (loss) income:	—	—
Foreign currency translation (loss) gain	−700,000	1
Deferred tax on foreign currency translation (loss) gain	100,000	−1
Change in fair value of hedging instrument	−500,000	—
Other Comprehensive Income (Loss)	−100,000	—
Deferred tax on movement in hedging instrument	100,000	—
Actuarial gains on pension plan	800,000	5
Deferred tax on actuarial gains on pension plan	−200,000	−1
Other comprehensive (loss) income	−500,000	4
Comprehensive (loss) income	−18	69
Earnings Per Share (Basic)	−0.58	2.27
Earnings Per Share (Diluted)	−0.58	2.22
Weighted Average Shares Outstanding	29	29
Weighted Average Shares Outstanding, Diluted	29	29
Supplemental disclosure of stock-based compensation expense	—	—
Selling, general and administrative expenses	7	8

Consolidated Balance Sheet

As of · In millions, except per-share amounts

Concept	Dec 31, 2025 2025-12-31	Dec 31, 2024 2024-12-31
Assets	—	—
Current assets	—	—
Cash and Cash Equivalents	42	29
Restricted Cash, Current	1	—
Accounts Receivable	44	65
Inventory	19	28
Other Non-Operating Current Assets	47	36
Income Tax Receivable	6	1
Total current assets	158	160
Property, Plant and Equipment	61	56
Other Non-Current Assets	23	22
Intangible Assets	14	16
Goodwill	62	58
Other Non-Operating Non-Current Assets	22	19
Operating Lease Right-of-Use Asset	8	16
Other Non-Current Assets	12	11
Deferred Tax Assets, Non-Current	65	67
Other Non-Operating Non-Current Assets	16	13
Total assets	440	438
Liabilities and Stockholders’ Deficit	—	—
Current liabilities	—	—
Accounts Payable	43	54
Accrued Income Taxes	9	12
Other Current Liabilities	7	6
Operating Lease Liability, Current	3	5
Current Portion of Long-Term Debt	—	19
Short-Term Debt	4	4
Other Non-Operating Current Liabilities	5	4
Total current liabilities	71	104
Long-Term Debt	345	292
Long-Term Debt	14	19
Contract Liabilities	19	13
Operating lease liabilities	6	12
Other Non-Operating Non-Current Liabilities	1	2
Total liabilities	456	442
Commitments and contingencies	—	—
Stockholders’ deficit	—	—
Preferred Stock	—	—
Total Stockholders' Equity	—	—
Additional Paid-In Capital	395	390
Accumulated Other Comprehensive Income	48	48
Retained Earnings	−459	−442
Total stockholders’ deficit	−16	−3
Total liabilities and stockholders’ deficit	440	438

Consolidated Statement of Cash Flows

Year Ended · In millions, except per-share amounts

Concept	Dec 31, 2025 2025-12-31	Dec 31, 2024 2024-12-31
Cash flows from operating activities:	—	—
Net (loss) income	−17	65
Adjustments to reconcile net loss to net cash provided by operating activities:	—	—
Depreciation and amortization	47	43
Finance Lease Expense	6	—
Net Cash from Operating Activities	5	4
Loss on sale of business	−7	—
Stock-based compensation expense	7	8
Amortization of deferred financing fees relating to senior debt	3	1
Deferred tax	3	−69
Changes in assets and liabilities:	—	—
Accounts receivable	−24	23
Inventory	−7	−4
Prepaid expenses and other assets	18	−6
Corporate tax and other current taxes payable	−9	1
Accounts payable and accrued expenses	−11	−11
Deferred revenue and customer prepayment	7	7
Operating lease liabilities	−4	−4
Pension contributions	−1	−2
Other long-term liabilities	−3	900,000
Net cash provided by operating activities	52	32
Cash flows from investing activities:	—	—
Purchases of property and equipment	36	17
Purchases of capital software and internally developed costs	10	12
Net Cash from Investing Activities	18	—
Contract cost expenditures	13	11
Net cash used in investing activities	−41	−40
Cash flows from financing activities:	—	—
Proceeds from Debt Issuance	366	—
Repayments of long-term debt and short-term debt	339	—
Debt fees incurred	19	—
Repurchase of common stock	400,000	—
Repayments of finance leases	8	2
Net cash provided by (used in) financing activities	—	−2
Effect of Exchange Rate on Cash	3	−700,000
Net increase (decrease) in cash	14	−11
Total cash and restricted cash, end of period	—	—
Total cash and restricted cash, end of period	—	—
Components of cash and restricted cash	—	—
Cash	—	—
Restricted cash	—	—
Supplemental cash flow disclosures	—	—
Interest Expense	37	27
Income Tax Expense	8	9
Supplemental disclosure of noncash investing and financing activities	—	—
Right of use property and equipment acquired through finance lease	11	22
Lease liabilities arising from obtaining finance lease right of use assets	1	19
Lease liabilities arising from obtaining operating lease right of use assets	1	7
Additional paid in capital from net settlement of RSUs	−1	−3

Filings

Filing historySign up free to browse every 10-K, 10-Q, 8-K, and proxy this filer has submitted to the SEC.Sign up free · Upgrade to Pro

Material Events

Material EventsTrack every 8-K filing and material event — AI-summarized, timelined, and alertable.Sign up free · Upgrade to Pro

Insiders

Insider ActivitySee executive buy/sell windows and insider trade activity over rolling 30/90/365-day windows.Sign up free · Upgrade to Pro

Institutional Holders

Institutional HoldersSee which funds hold this stock and track position changes quarter over quarter.Sign up free · Upgrade to Pro