VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
INSE
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
INSEInspired Entertainment, Inc.
$8.06$215M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksINSECash Flow

Inspired Entertainment, Inc. (INSE) Cash Flow Statement

14Y historyFree accessUpdated daily

Cash generation remains erratic, with free cash flow swinging from a $28.7 million inflow in 2024Q3 to a -$11.5 million outflow in 2024Q2, exacerbated by CapEx/Revenue ratios frequently exceeding 12%.

INSE Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Sep'18Sep'17Sep'16Dec'15Dec'14Sep'13Sep'12
Cash from Operations53.2M52M31.7M45.5M34.8M6.2M52.9M30.7M34.22M18.25M18.65M-866.93K-180.62K-937.32K75.2M
Operating CF Margin %-17.1%10.67%14.09%12.23%3.01%26.68%20.01%24.2%14.89%15.57%-0.68%-0.12%-0.72%51.85%
Operating CF Growth %592.98%64.04%-30.33%30.75%461.29%-88.28%72.31%-10.28%87.47%-2.12%2250.92%-379.98%80.73%-101.25%-
Net Income-17.4M-17M64.8M7.6M22.3M-36.7M-29.2M-37M-20.6M-49.11M-59.88M-3.53M-141.53K-34.53M-23.77M
Depreciation & Amortization57.2M57.1M47.7M43.7M40M50.3M55.9M43M41.83M33.81M26.02M31.13M34.47M33.63M48.41M
Stock-Based Compensation3.9M6.7M7.6M11.2M10.8M13M4.8M9M7.12M4.24M00000
Deferred Taxes7.5M2.9M-69.4M00-4M7.2M-4.3M9.82M1.23M00000
Other Non-Cash Items11.5M8.4M-400K-8M2.5M17.2M3.4M11.3M-1.96M24.34M50.73M-4.24K-138.84K16.12M50.56M
Working Capital Changes-9.5M-6.1M-18.6M-9M-40.8M-33.6M10.8M8.7M-2M3.75M1.78M2.66M-33.85K-16.16M6.95M
Change in Receivables9.8M24.2M-22.7M1.7M-12M-4.9M-2.9M3.3M5.34M-4.57M6.7M1.63M6.98M-7.08M10.7M
Change in Inventory11.7M7.3M3.8M-400K-16M1.6M1.3M2M-448K2.74M-607K-1.94M8.43M-4.67M-3.75M
Change in Payables-22.8M-10.7M-10.5M4.5M7.5M2.8M-4.8M6.9M-4.05M10.5M02.56M133.6K00
Cash from Investing-35.5M-40.5M-40.1M-48.4M-40.4M-37.9M-29.9M-133.4M-42.93M-35.38M-31.9M-39.2M-80M-12.31M-69.58M
Capital Expenditures-36.5M-35.7M-17M-32.8M-39.8M-25.4M-29.9M-27.5M-42.93M-35.38M-9.48M-22.08M-41.37M-18.99M-51.7M
CapEx % of Revenue12.13%11.74%5.72%10.16%13.99%12.34%15.08%17.93%30.37%28.88%7.91%17.31%28.18%14.57%35.65%
Acquisitions018.1M00-600K-12.5M0-105.9M0000000
Investments---------------
Other Investing1M-22.9M-23.1M-15.6M0000-17.6M-20.27M-22.42M-17.12M-11.94M6.68M-17.88M
Cash from Financing-15M0-1.6M16.2M-11.1M31.2M-8.2M113.5M11.15M34.55M11.05M-10981.3M-5.48M-814.19K
Debt Issued (Net)-12M19.2M-1.6M17.8M-600K11.9M-5.1M128.7M15.8M-3.75M0-109-47.81K00
Equity Issued (Net)-3M-400K0-1.6M-10.4M30.5M0001.65M0081.35M00
Dividends Paid000000000000000
Share Repurchases-3M-400K0-1.6M-10.4M0000000000
Other Financing0-18.8M00-100K-11.2M-3.1M-15.2M-4.65M36.66M11.05M00-5.48M-814.19K
Net Change in Cash3.3M14M-10.7M15M-22.8M700K18M13.1M2.42M18.54M-2.57M-867.04K976.28K272.24M-272.24M
Free Cash Flow23M6.4M2.9M-2.3M-5M-19.2M23M3.2M-8.72M-17.13M9.17M-22.95M-41.55M-19.93M23.5M
FCF Margin %7.64%2.1%0.98%-0.71%-1.76%-9.33%11.6%2.09%-6.17%-13.98%7.65%-17.99%-28.3%-15.29%16.2%
FCF Growth %-29.23%120.69%226.09%54%73.96%-183.48%618.75%136.71%49.12%-286.89%139.95%44.76%-108.51%-184.78%-
FCF per Share0.790.220.10-0.08-0.17-0.791.030.15-0.39-0.942.96-8.23-14.91-1.962.31
FCF Conversion (FCF/Net Income)-1.32x-3.06x0.49x6.59x1.64x-0.15x-0.93x-0.75x-1.66x-0.37x-0.31x0.25x1.28x0.03x-2.48x
Interest Paid16.1M026.6M24M030.8M13.3M0010.5M00000
Taxes Paid8.7M02.5M5M01.2M200K00356K08.72K000

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetStrained
Cash FlowMixed
Top Statement Risk

UK retail regulatory exposure

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Obscured by Accruals

Based on reported quarterly filings, INSE exhibits a persistent disconnect between net income and operating cash flow, highlighted by an OCF/NI ratio that frequently reaches extreme negative values, such as the -255.00 observed in 2025Q1, indicating that GAAP earnings are poor proxies for actual cash generation.

The significant divergence between net income and operating cash flow suggests that non-cash charges and accrual-based accounting adjustments are heavily influencing the bottom line. Investors should monitor whether this gap stems from aggressive capitalization of software development costs or timing differences in revenue recognition, as it complicates the assessment of true operational health.

Volatile Free Cash Flow Generation

As reported in financial statements, INSE's free cash flow trajectory is highly erratic, swinging from a peak of $28.7 million in 2024Q3 to a low of -$11.5 million in 2024Q2, reflecting a business model that struggles to maintain consistent cash conversion across its diverse operating segments.

The lack of a stable FCF trend suggests that the company's cash-generating capacity is highly sensitive to working capital fluctuations and the timing of capital expenditures. This volatility warrants caution, as it may indicate that the company's core operations are not yet self-sustaining without periodic reliance on favorable working capital shifts.

Capital Intensity Weighs on Liquidity

According to the provided cash flow data, INSE maintains a high capital intensity, with CapEx/Revenue ratios frequently exceeding 12%, such as the 15.2% recorded in 2025Q1, which underscores the ongoing burden of maintaining and upgrading its physical gaming terminal estate in the competitive UK market.

The persistent level of capital expenditure suggests that the company is locked into a cycle of hardware reinvestment to remain relevant in retail betting environments. If these investments do not yield commensurate improvements in terminal yields, the company may face continued pressure on its ability to fund digital growth initiatives from internal cash flows.

Working Capital Swings Drive Liquidity

Based on the quarterly cash flow statements, INSE's operating cash flow is heavily dependent on working capital movements, which have fluctuated significantly, including a $19.7 million inflow in 2024Q3 followed by a $17.1 million outflow in 2024Q2, highlighting the company's reliance on short-term balance sheet management.

These sharp swings in working capital suggest that the company's cash position is vulnerable to the timing of collections and inventory management within its gaming and leisure segments. Such variability makes it difficult to forecast sustainable cash flow, as operational liquidity appears to be more a function of timing than underlying business growth.

INSE — Frequently Asked Questions

Quick answers to the most common questions about buying INSE stock.

How much cash does Inspired Entertainment, Inc. (INSE) generate from operations?

Inspired Entertainment, Inc. (INSE) generated $52.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Inspired Entertainment, Inc.'s free cash flow?

Inspired Entertainment, Inc. (INSE) generated $6.4M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Inspired Entertainment, Inc.'s capital expenditure (CapEx)?

Inspired Entertainment, Inc. (INSE) spent $35.7M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Inspired Entertainment, Inc. distribute cash to shareholders?

In 2025, Inspired Entertainment, Inc. (INSE) spent $0.4M on share repurchases. This shows the company's commitment to returning capital to its equity investors.