Statements - Fundamenty - Všechna data pro vaši analýzu

Nástroje

Akciový screener

Kalendář zisků

Super investoři

Ostatní

Návod

IČ: 19940963

5. května 521, 501 01 Turnov

Zásady GDPR

Podmínky služby

Všechna práva vyhrazena @ 2024, Fundamenty.cz

Proudly created by draftspot.net

Inspired Entertainment, Inc.

INSE

Valuace

Růst

Zdraví

Cena

$ 6.96

-0.02 (-0.21%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2015	2014
Total Revenues	304.1	304.1	297.1	323.0	285.4	208.9	199.8	153.4	141.4	122.5	0.0	0.0
Cost of Revenues	138.9	138.9	92.3	167.6	72.0	50.7	44.5	36.1	30.8	26.7	3.5	0.0
Gross Profit	165.2	165.2	204.8	155.4	213.4	158.2	155.3	117.3	110.6	95.9	-3.5	0.0

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	77.2	86.2	80.3	60.4	80.4	78.0	74.8	62.3	81.2	97.5
Cost of Revenues	70.1	25.7	25.2	17.9	23.7	23.4	24.8	20.4	39.1	58.4
Gross Profit	7.1	60.5	55.1	42.5	56.7	54.6	50.0	41.9	42.1	39.1

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2015	2014
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	115.5	126.4	110.2	89.6	81.6	67.5	62.5	3.5	0.0
Depreciation & Amortization	57.1	57.1	47.7	43.7	41.6	50.3	55.9	43.0	41.8	33.8	0.0	0.0
Total Operating Expenses	173.1	128.1	174.1	115.5	164.0	157.2	141.9	123.6	109.4	96.3	3.5	0.0
Operating Income	31.1	37.1	30.7	39.9	48.9	3.7	8.8	-5.4	-7.3	-11.9	-3.5	0.0

Operating Income	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	27.8	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	32.8	26.9
Depreciation & Amortization	11.0	18.6	16.1	11.4	12.6	12.6	11.3	10.9	11.1	11.9
Total Operating Expenses	34.2	50.8	47.2	40.9	45.9	42.7	41.3	44.0	32.8	26.9
Operating Income	11.9	9.7	7.9	1.6	10.8	11.9	8.7	-2.1	9.3	12.2

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2015	2014
Interest Income	0.0	0.0	3.9	3.8	1.1	0.0	0.6	0.1	0.2	0.1	0.0	0.0
Interest Expense	37.3	37.3	32.8	31.1	25.4	45.9	30.6	27.8	20.6	29.4	0.0	0.0
Other Expense	-24.6	-43.0	-28.9	-27.3	-23.4	-42.0	-37.6	-31.5	-1.2	-18.9	0.0	0.0
IBT	-4.5	-5.9	1.8	12.6	25.5	-38.3	-28.8	-36.9	-20.4	-48.9	-3.5	0.0
Income Tax Expense	12.5	11.1	-63.0	5.0	3.2	-1.6	0.4	0.1	0.2	0.2	0.0	0.0
Net Income	-17.0	-17.0	64.8	7.6	22.3	-36.7	-29.2	-37.0	-20.6	-49.1	-3.5	0.0

Net Income	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Interest Income	0.0	0.0	0.0	0.0	0.9	1.0	0.1	0.0	0.1	0.1
Interest Expense	10.7	12.5	7.1	7.0	9.2	8.5	6.6	6.5	8.1	7.7
Other Expense	0.0	-10.9	-6.9	-6.8	-8.3	-7.5	-6.5	-6.4	-7.1	-6.8
IBT	0.9	-1.2	1.0	-5.2	2.5	4.4	2.2	-8.5	2.2	5.4
Income Tax Expense	8.1	0.7	8.8	-5.1	-62.6	1.0	0.8	-2.1	2.2	2.0
Net Income	-7.2	-1.9	-7.8	-0.1	65.1	3.4	1.4	-6.4	10.3	3.4

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2015	2014
EPS	$0.00	$0.00	$0.00	$0.27	$0.84	$-1.60	$-1.30	$-1.69	$-0.99	$-2.68	$-1.27	$0.00
EPS Diluted	$0.00	$0.00	$0.00	$0.26	$1.68	$-1.60	$-1.30	$-1.69	$-0.91	$-2.68	$-1.27	$0.00
Shares Outstanding	29.1	29.1	28.5	28.1	26.4	22.9	22.4	21.9	20.8	18.3	2.8	2.8
Diluted Shares Outstanding	29.1	29.1	29.2	29.2	29.0	22.9	22.4	21.9	22.5	18.3	2.8	2.8

Per Share Data	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.37	$0.12
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.36	$0.12
Shares Outstanding	29.1	29.0	29.1	29.0	28.5	28.5	28.5	28.6	28.0	28.1
Diluted Shares Outstanding	29.1	29.0	29.1	29.0	29.2	28.5	29.0	28.6	29.0	29.1

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2015	2014
Cash And Equivalents	23.5	29.3	40.0	25.0	47.8	47.1	29.1	22.5	20.0	0.3	1.1
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	80.0	0.0
Total Cash & ST Investments	23.5	29.3	40.0	25.0	47.8	47.1	29.1	22.5	20.0	0.3	1.1
Accounts Receivable	62.8	92.6	64.6	40.5	49.4	27.5	24.2	14.3	30.0	0.0	0.0
Inventory	30.4	28.0	32.3	31.0	16.9	17.6	18.8	5.2	5.0	0.0	0.0
Other Current Assets	18.8	10.0	15.6	32.1	12.3	16.8	23.2	5.8	8.2	0.1	0.0
Total Current Assets	135.5	159.9	152.5	128.6	126.4	109.0	95.3	58.6	63.2	0.3	1.1

Current Assets	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Cash And Equivalents	36.3	46.3	39.0	29.3	35.7	23.5	35.3	40.0	26.4	42.1
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	36.3	46.3	39.0	29.3	35.7	23.5	35.3	40.0	26.4	42.1
Accounts Receivable	48.5	79.7	83.6	92.6	74.3	41.9	37.5	64.6	29.2	39.1
Inventory	26.7	24.9	31.1	28.0	31.6	30.4	31.7	32.3	39.9	48.0
Other Current Assets	86.9	14.8	8.1	10.0	23.8	39.7	39.6	15.6	37.8	32.6
Total Current Assets	198.4	165.7	161.8	159.9	165.4	135.5	144.1	152.5	133.3	161.8

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2015	2014
Net Property, Plant & Equipment	76.7	91.3	77.0	53.0	61.0	78.0	88.7	45.7	43.5	0.0	0.0
Goodwill	58.3	57.8	58.8	73.9	82.7	83.7	77.3	45.8	47.1	0.0	0.0
Intangible Assets	39.8	38.5	35.2	50.5	54.5	50.1	60.3	45.7	55.7	0.0	0.0
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.7	0.0	0.0	80.0	80.0
Other Long-Term Assets	16.3	23.5	17.4	3.4	7.1	3.3	5.1	12.1	9.6	0.0	0.1
Total Long-Term Assets	191.1	278.5	188.4	180.8	205.3	215.1	232.1	149.4	155.8	80.0	80.2
Total Assets	326.6	438.4	340.9	309.4	331.7	324.1	327.4	207.9	219.0	80.3	81.3

Long-Term Assets	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Property, Plant & Equipment	86.3	115.3	101.4	91.3	82.6	76.7	78.4	77.0	66.9	55.9
Goodwill	62.1	63.2	59.6	57.8	61.9	58.3	58.3	58.8	56.3	78.0
Intangible Assets	36.7	38.3	39.3	38.5	41.4	39.8	34.8	35.2	35.2	53.9
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	7.8	0.0	0.0
Other Long-Term Assets	30.5	30.3	25.6	23.5	37.3	16.3	15.5	9.6	13.0	3.9
Total Long-Term Assets	287.4	321.1	297.1	278.5	223.2	191.1	187.0	188.4	171.4	191.7
Total Assets	485.8	486.8	458.9	438.4	388.6	326.6	331.1	340.9	304.7	353.5

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2015	2014
Accounts Payable	26.7	29.3	41.9	25.7	20.8	17.9	22.2	14.4	20.4	0.0	0.1
Short-Term Debt	24.2	28.3	24.5	3.8	4.2	4.2	6.3	0.5	7.9	0.0	0.0
Other Current Liabilities	31.9	24.4	22.4	40.4	44.9	48.3	41.0	28.3	21.3	2.6	0.0
Current Liabilities	87.7	104.0	100.7	74.7	81.5	81.9	79.6	52.3	61.2	2.6	0.1

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	70.9	44.3	37.7	29.3	30.9	26.7	35.2	41.9	34.4	30.0
Short-Term Debt	8.2	10.3	29.3	28.3	33.2	24.2	24.0	24.5	4.1	2.9
Other Current Liabilities	23.5	29.9	36.1	24.4	32.6	27.4	26.8	22.4	27.0	21.3
Current Liabilities	109.1	98.3	113.1	104.0	109.3	87.7	94.1	100.7	77.8	97.4

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2015	2014
Long-Term Debt	294.0	322.5	307.0	284.7	318.3	306.9	275.7	131.3	115.9	0.0	0.0
Capital Leases	12.3	39.8	16.8	10.9	13.5	13.6	8.9	0.5	1.1	0.0	0.0
Def. Tax Liability	12.3	0.0	0.0	0.0	0.0	1.7	0.0	-127.5	7.3	0.0	0.0
Total Liabilities	404.0	441.7	418.9	367.1	409.7	412.8	376.9	220.4	221.4	5.4	2.9

Long-Term Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Long-Term Debt	367.6	378.9	331.2	322.5	342.4	306.3	306.3	307.0	294.8	301.2
Capital Leases	0.0	39.6	39.6	39.8	43.1	17.5	18.1	11.4	12.1	10.1
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	11.4	12.1	0.0
Total Liabilities	494.8	496.3	461.1	441.7	466.9	404.0	412.3	418.9	377.2	403.8

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2015	2014
Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	69.9	73.4
Retained Earnings	-512.3	-441.5	-508.6	-482.2	-494.1	-470.4	-441.2	-399.5	-378.9	-3.7	-0.1
Comprehensive Income	45.9	48.3	44.5	46.3	43.8	31.1	45.1	58.6	53.1	0.0	0.0
Total Common Equity	-77.4	-3.3	-78.0	-57.7	-78.0	-88.7	-49.5	-12.5	-2.3	74.9	78.4

Total Common Equity	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	-451.3	-449.4	-441.6	-441.5	-508.9	-512.3	-514.3	-508.6	-508.6	-479.5
Comprehensive Income	47.8	46.9	48.1	48.3	39.9	45.9	45.8	44.5	49.8	45.1
Total Common Equity	-9.0	-9.5	-2.2	-3.3	-78.3	-77.4	-81.2	-78.0	-72.5	-50.3

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2015	2014
Total Debt		330.5	350.8	331.5	288.5	322.5	311.1	282.0	131.8	123.9	0.0	0.0
Book Value		-77.4	-3.3	-78.0	-57.7	-78.0	-88.7	-49.5	-12.5	-2.3	74.9	78.4

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		-9.0	-9.5	-2.2	-3.3	-78.3	-77.4	-81.2	-78.0	-72.5	-50.3

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2015	2014
Net Income	0.0	-17.0	64.8	7.6	22.3	-36.7	-29.2	-37.0	-20.6	-49.1	-3.5	0.0
Depreciation & Amortization	45.5	52.4	47.7	43.7	40.0	50.3	55.9	43.0	41.8	33.8	0.0	0.0
Stock-Based Compensation	9.1	6.7	7.6	11.2	10.8	13.0	4.8	9.0	7.1	4.2	0.0	0.0
Change Working Capital	-33.5	-7.3	-18.6	-9.0	-40.8	-33.6	10.8	8.7	-2.0	3.8	2.7	0.0
Change In Accounts Receivable	-3.1	24.2	-22.7	1.7	-12.0	-4.9	-2.9	3.3	5.3	-4.6	0.0	0.0
Change In Accounts Payable	-5.5	-10.7	-10.5	4.5	7.5	2.8	-4.8	6.9	-4.1	10.5	2.6	133.6
Change In Inventories	15.9	7.3	3.8	-0.4	-16.0	1.6	1.3	2.0	-0.4	2.7	0.0	0.0
Other Non-cash Items	57.7	14.3	-0.4	-8.0	2.5	17.2	3.4	11.3	-2.0	24.3	0.0	-0.1
Cash from Operations	10.9	0.0	0.0	45.5	34.8	6.2	52.9	30.7	34.2	18.3	-0.9	-0.2

Cash Flow From Operating Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Net Income	-7.2	-1.9	-7.8	-0.1	65.1	3.4	1.4	-6.4	0.3	3.4
Depreciation & Amortization	14.1	12.4	15.3	11.4	12.6	12.6	11.5	10.9	11.1	11.9
Stock-Based Compensation	2.1	1.4	1.8	1.4	1.9	1.8	1.6	2.3	1.9	3.3
Change Working Capital	-15.6	-8.4	2.5	14.2	-3.7	19.7	-17.1	-1.0	-1.0	-12.8
Change In Accounts Receivable	-0.1	2.9	6.3	15.1	-18.4	-2.8	-4.3	2.7	-10.0	8.5
Change In Accounts Payable	-26.6	5.5	-3.9	14.3	-2.7	9.7	-15.0	-2.6	-0.1	12.2
Change In Inventories	8.2	-6.4	7.5	-2.0	1.5	0.6	1.3	0.4	9.0	5.2
Other Non-cash Items	2.1	9.3	1.6	0.5	0.4	-10.6	0.2	0.2	-1.8	-1.8
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	10.2	2.8

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2014
Capital Expenditure	-46.5	-35.7	-17.0	-32.8	-39.8	-25.4	-29.9	-27.5	-42.9	-35.4	0.0
Acquisitions	0.6	0.0	0.0	-0.6	-0.6	-12.5	0.0	-105.9	0.0	0.0	0.0
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	-10.5	0.0	0.0	-15.0	0.0	0.0	0.0	0.0	0.0	0.0	-80.0
Cash from Investing	-45.9	0.0	0.0	-48.4	-40.4	-37.9	-29.9	-133.4	-42.9	-35.4	-80.0

Cash Flow From Investing Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Capital Expenditure	-11.1	-5.8	-9.6	-9.2	-5.3	1.8	-5.8	-7.7	-17.3	-15.7
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.6	0.0
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-4.0	-0.3
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-16.7	-15.7

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2014
Debt Repaid	-19.6	0.0	0.0	17.8	-0.6	-321.2	-5.1	-144.7	-124.3	-3.8	0.0
Debt Issued	46.0	350.8	19.3	60.8	-33.4	332.6	34.2	294.9	132.2	127.6	0.0
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.6	25.0
Repurchase of Common Stock	0.1	-0.4	0.0	-1.6	-10.5	0.0	0.0	0.0	0.0	0.0	81.8
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	18.5	0.0	0.0	0.0	0.0	352.4	-3.1	258.2	135.4	36.7	-25.5
Cash from Financing	16.5	0.0	0.0	16.2	-11.1	31.2	-8.2	113.5	11.2	34.6	81.3

Cash Flow From Financing Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	18.8	-0.3
Debt Issued	375.8	-13.4	28.7	9.7	-24.8	45.1	0.2	-1.2	51.4	-4.9
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	-0.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.6	-1.5
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	18.8	-1.8

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2015	2014
Net Change in Cash		-18.6	14.0	-10.7	15.0	-22.8	0.7	18.0	13.1	2.4	18.5	-0.9	1.1
Closing Cash Balance		23.5	43.3	29.3	40.0	25.0	47.8	47.1	29.1	22.5	20.0	0.3	1.1

Cash position		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Net Change in Cash		7.0	-10.0	7.3	9.7	-7.2	13.0	-11.8	-4.7	13.6	-15.7
Closing Cash Balance		43.3	36.3	46.3	39.0	29.3	36.5	23.5	35.3	40.0	26.4

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2015	2014
Free Cash Flow		-35.6	16.3	2.9	-2.3	-5.0	-19.2	23.0	3.2	-8.7	-17.1	-0.9	-0.2
Real Free Cash Flow		-44.7	9.6	-4.7	-13.5	-15.8	-32.2	18.2	-5.8	-15.8	-21.4	-0.9	-0.2

Free Cash Flow		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Free Cash Flow		-9.9	4.3	5.6	16.3	-1.0	28.7	-11.5	-4.1	-7.1	-12.9
Real Free Cash Flow		-12.0	2.9	3.8	14.9	-2.9	26.9	-13.1	-6.4	-9.0	-16.2