INSE · XBRL financial data

Inspired Entertainment financial statements, every fiscal year

The same tables from 9 filings, lined up. Matched by XBRL tag: renamed lines keep their history.

How these numbers work

Every number comes from the company's XBRL financial data filed with the SEC, and each one links to its filing.
Lines are matched by XBRL tag, so a line renamed between filings keeps its history.
* marks a quarter worked out from the filing totals: the 10-K year minus the first three quarters, or a year-to-date total minus the earlier one. Fourth-quarter earnings per share is fourth-quarter net income over the fourth-quarter weighted shares.
0 means a filing states zero; a dash (—) means no filing states that number.
“year only” means the 10-K gives the full year but not the quarters needed to work out the fourth. A worked-out quarter of revenue, cost of revenue or operating cash flow more than twice the company's largest quarter of the two years before is shown this way too.
Gross profit is shown as the company reports it; a worked-out quarter must equal revenue less cost of revenue for that quarter, or it is a dash.
Operating income can be above gross profit when the company books other operating income between the two, shown on its own line.
Shares outstanding come from each filing's cover page, as of the date printed there.
Quarters are fiscal: Q2 FY27 is the second quarter of the company's fiscal 2027.

Income statement

Fiscal years (INSE's year ends in late December)

In thousands of dollars	FY 2020Dec 31, 2020	FY 2021Dec 31, 2021	FY 2022Dec 31, 2022	FY 2023Dec 31, 2023	FY 2024Dec 31, 2024	FY 2025Dec 31, 2025
Revenue	199,800	—	—	—	—	—
Revenue from contracts with customers	199,800	208,900	281,600	323,000	297,100	304,100
Cost of goods and services sold	30,100	34,300	71,400	75,100	—	—
Research and development	3,900	3,100	18,300	20,300	22,700	19,400
Selling, general and administrative	89,600	97,200	91,100	104,300	—	—
General and administrative	72,400	110,200	101,900	115,500	130,800	128,100
Total operating expenses	—	—	—	—	3,700	6,900
Operating income (loss)	6,400	(600)	46,000	39,900	30,700	30,500
Interest income	600	—	—	—	—	—
Interest expense	30,600	44,300	25,300	27,700	29,400	37,300
Other income (expense)	(4,700)	5,700	1,100	400	500	900
Income tax expense (benefit)	400	(1,600)	2,100	5,000	(63,000)	11,100
Net income (loss)	(32,400)	(36,700)	20,600	7,600	64,800	(17,000)
Earnings per share, basic USD per share	(2.39)	(1.66)	0.73	0.27	2.27	(0.58)
Earnings per share, diluted USD per share	(2.39)	(1.66)	0.71	0.26	2.22	(0.58)
Weighted average shares, basic thousands of shares	23,718	24,402	28,050	28,073	28,521	29,060
Weighted average shares, diluted thousands of shares	22,399	22,898	29,093	29,215	29,199	29,060

Fiscal years (INSE's year ends in late December)

In thousands of dollars	FY 2020Dec 31, 2020	FY 2021Dec 31, 2021	FY 2022Dec 31, 2022	FY 2023Dec 31, 2023	FY 2024Dec 31, 2024	FY 2025Dec 31, 2025
Cash and cash equivalents	47,100	47,800	25,000	40,000	29,300	43,300
Accounts receivable	27,500	31,700	40,400	40,600	65,400	43,900
Inventory	17,600	16,900	30,300	32,300	28,000	18,500
Prepaid and other current assets	16,800	29,700	31,200	39,600	36,000	46,800
Total current assets	109,000	126,400	126,900	152,500	159,900	158,000
Property and equipment, net	65,500	50,900	45,100	62,800	56,400	60,500
Right-of-use asset	12,500	10,100	16,000	14,200	16,200	7,800
Goodwill	83,700	82,700	55,500	58,800	57,800	62,100
Total assets	324,100	331,700	287,200	340,900	438,400	439,900
Accounts payable	17,900	20,800	23,700	41,900	29,300	20,000
Accrued liabilities	31,400	32,600	29,000	—	—	—
Current portion of long-term debt	—	—	—	19,100	18,800	—
Total current liabilities	94,900	81,500	74,900	100,700	104,000	70,800
Total deposits	1,600	—	—	—	—	—
Long-term debt	297,500	309,000	277,600	295,600	292,200	345,200
Lease liability, non-current	9,200	7,400	12,300	9,800	11,700	6,100
Total liabilities	425,800	409,700	372,800	418,900	441,700	456,100
Accumulated deficit	(457,400)	(494,100)	(514,600)	(508,600)	(441,500)	(458,900)
Total stockholders' equity	(101,700)	(78,000)	(85,600)	(78,000)	(3,300)	(16,200)
Total liabilities and equity	324,100	331,700	287,200	340,900	438,400	439,900
Common shares outstanding (cover page) thousands of shares	23,218	26,881	26,246	26,563	26,905	27,060

Fiscal years (INSE's year ends in late December)

In thousands of dollars	FY 2020Dec 31, 2020	FY 2021Dec 31, 2021	FY 2022Dec 31, 2022	FY 2023Dec 31, 2023	FY 2024Dec 31, 2024	FY 2025Dec 31, 2025
Net income (loss)	(32,400)	(36,700)	20,600	7,600	64,800	(17,000)
Stock-based compensation	4,800	13,000	10,800	11,200	7,600	6,700
Depreciation and amortization	29,900	25,900	21,500	—	—	—
Net cash from operating activities	52,900	6,200	24,700	45,500	31,700	52,000
Purchases of property and equipment	15,400	11,600	22,200	32,800	17,000	35,700
Net cash from investing activities	(29,900)	(37,900)	(32,600)	(48,400)	(40,100)	(40,500)
Share repurchases	—	—	10,400	1,600	—	400
Proceeds from long-term debt	—	333,100	—	—	—	—
Repayments of long-term debt	4,200	320,600	—	—	—	338,600
Net cash from financing activities	(8,200)	31,200	(11,000)	16,200	(1,600)	—
Net change in cash	18,000	700	(22,800)	15,000	(10,700)	14,000

SIC 7372 and related industry codes, similar size. Each row is the latest quarter reported.

How peers are chosen

SIC 7372 and related industry codes with public float (or, where float is missing, quarterly revenue) between 0.2x and 5x the company's.
Each row is the latest quarter the company has reported, named in the Quarter column; when that filing is a 10-K, it is the fourth quarter, never the full year.
Runway shows only for companies burning cash with under $10B of public float.
* marks a quarter worked out from the filing totals: for a 10-K, the year less the first three quarters; for a 10-Q, the year-to-date total less the earlier one.
A cell reading “not reported” means the filings give no figure for that quarter alone.

Company	Cash ($K)	Revenue, quarter ($K)	Operating cash flow, quarter ($K)	Shares outstanding	Runway	Quarter
Inspired Entertainment	23,200	60,800	2,800*	26.4M	—	Q2 FY26 10-QJun 30, 2026
EGAIN	73,336	22,150*	2,419*	26.2M	—	Q4 FY26 10-KJun 30, 2026
Viant Technology	193,053	104,254	28,340*	not reported	—	Q2 FY26 10-QJun 30, 2026
Expensify	65,760	33,866	8,433*	not reported	—	Q2 FY26 10-QJun 30, 2026
3D Systems	91,339	99,304	(3,396)*	166.4M	13.8 quarters	Q3 FY26 10-QSep 30, 2026
Telos	50,647	47,745	8,833*	74.7M	—	Q2 FY26 10-QJun 30, 2026
Eventbrite	299,921	73,509*	(60,825)*	100.4M	4.9 quarters	Q4 FY25 10-KDec 31, 2025
ReposiTrak	27,256	not reported	2,365*	18.2M	—	Q4 FY26 10-KJun 30, 2026
CS Disco	12,533	45,340	(3,044)*	65.7M	14.5 quarters	Q3 FY26 10-QSep 30, 2026

Not investment advice. Not affiliated with the U.S. SEC.