INSE Inspired Entertainment, Inc. - Common Stock
$6.01
价格 · 八月 19, 2026
截至...的财报数据 八月 5, 2026
52周区间
$6–$10
3% of range
分析师评级
BUY
13 analysts
目标价
$13
+119% upside
P/E (TTM)
-10.4
ROE
132.3%
净利润率
-5.6%
INSE 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$6.01
市值
$162M
P/E (TTM)
-10.4
每股收益 (TTM)
$-0.58
营收 (TTM)
$304M
股息收益率
—
ROE
132.3%
负债/权益
-21.3
52周区间
$6 – $10
INSE 股价图表 包含技术指标的日 OHLCV — 平移、缩放和自定义您的视图
Configure
10年表现 收入、净利润、利润率和每股收益趋势
营收与净利润
$304M
2019-12-31
→
2025-12-31
EPS
$-0.58
2019-12-31
→
2025-12-31
自由现金流
$16M
2020-12-31
→
2025-12-31
利润率
-5.6%
估值 P/E、P/S、P/B、EV/EBITDA 比率 — 该股票是昂贵还是便宜？
指标
5年趋势
INSE
同行中位数
P/E (TTM)
-10.4
16.5
P/S (TTM) (市销率 (TTM))
0.5
0.6
P/B (市净率)
-10.0
1.4
EV / EBITDA (企业价值 / EBITDA)
15.2
—
Price / FCF (股价/自由现金流)
9.9
—
盈利能力 毛利率、营业利润率和净利率；股本回报率 (ROE)、资产回报率 (ROA)、投入资本回报率 (ROIC)
指标
5年趋势
INSE
同行中位数
Operating Margin (营业利润率)
10.0%
—
Net Profit Margin (净利润率)
-5.6%
-5.8%
ROA
-3.9%
-3.8%
ROE
132.3%
-78.2%
ROIC
26.7%
—
财务健康 债务、流动性、偿付能力 — 资产负债表强度
指标
5年趋势
INSE
同行中位数
Debt / Equity (负债/股东权益比率)
-21.3
0.1
Current Ratio (流动比率)
2.2
1.2
Quick Ratio (速动比率)
1.2
—
成长 营收、每股收益 (EPS) 和净利润增长：同比、3年复合年增长率 (CAGR)、5年复合年增长率 (CAGR)
指标
5年趋势
INSE
同行中位数
Revenue YoY (营收同比增长)
2.4%
—
Revenue CAGR 3Y (营收3年复合年增长率)
2.2%
—
Revenue CAGR 5Y (营收5年复合年增长率)
8.9%
—
EPS YoY
825.0%
—
Net Income YoY (净利润同比增长)
839.1%
—
资本效率 资产周转率、库存周转率、应收账款周转率
指标
5年趋势
INSE
同行中位数
INSE 分析师共识 看涨和看跌分析师观点、12个月价格目标、上涨空间
买入
13 位分析师
- 强烈买入 2 15.4%
- 买入 9 69.2%
- 持有 2 15.4%
- 卖出 0 0.0%
- 强烈卖出 0 0.0%
12个月价格目标
6 位分析师 · 2026-08-19
中位数
$12.50
← 低于所有目标
$6.01
最低
$9.00
最高
$20.00
中位数目标
$12.50
+108.0%
平均目标
$13.17
+119.1%
收益历史 每股收益实际值 vs 预估值，惊喜%，达标率，下次财报日期
平均惊喜
-0.09%
| 期间 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|
| 2026年6月30日 | $0.01 | $0.04 | -0.03% |
| 2026年3月31日 | $-0.02 | $-0.11 | 0.09% |
| 2025年12月31日 | $-0.18 | $0.27 | -0.45% |
| 2025年9月30日 | $0.28 | $0.24 | 0.04% |
| 2025年6月30日 | $-0.19 | $0.13 | -0.32% |
| 2025年3月31日 | $0.07 | $-0.03 | 0.10% |
同行比较（GICS 子行业） 关键指标与行业同行对比
| 股票代码 | 市值 | P/E | 营收同比增长 | 净利润率 | ROE | 毛利率 |
|---|---|---|---|---|---|---|
| INSE | $252M | -16.1 | 2.4% | -5.6% | 132.3% | — |
| ACEL | $939M | 19.0 | 8.1% | 3.9% | 19.4% | — |
| BALY | $802M | -1.5 | -0.58% | -26.7% | -126.8% | — |
| CPHC | $79M | -154.0 | -3.2% | -0.89% | -0.63% | — |
| FLL | $94M | -2.3 | 3.5% | -13.3% | -338.5% | — |
| LVS | $43.94B | 27.7 | 15.2% | 12.5% | 72.7% | — |
完整基本面 所有年度指标 — 损益表、资产负债表、现金流量表
损益表 17
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $304M | $297M | $323M | $284M | $206M | $198M | $153M | · | $123M | $48M | · | |
| Cost of Revenue | · | · | $129M | $95M | $52M | $46M | $25M | · | · | · | · | |
| R&D Expense | $19M | $23M | $20M | $18M | $14M | $15M | $4M | · | $5M | $3M | · | |
| SG&A Expense | $128M | $131M | $116M | $103M | $77M | $68M | $70M | · | $58M | $61M | · | |
| Operating Expenses | $7M | $4M | · | · | · | · | · | · | · | · | $4M | |
| Operating Income | $30M | $31M | $39M | $46M | $-4M | $-18M | $-13M | · | $-12M | $-1M | $-4M | |
| Interest Expense | · | · | $28M | $25M | $44M | $30M | $28M | · | $29M | $58M | · | |
| Interest Income | · | · | · | · | · | $600.0K | $100.0K | · | $55.0K | $287.0K | · | |
| Other Non-op | $900.0K | $500.0K | $400.0K | $1M | $6M | $-5M | $3M | · | $-218.0K | $-58M | · | |
| Pretax Income | $-6M | $2M | $12M | $23M | $-42M | $-56M | $-41M | · | $-49M | $-60M | · | |
| Income Tax | $11M | $-63M | $5M | $2M | $-2M | $400.0K | $100.0K | · | $184.0K | $307.0K | $0 | |
| Net Income | $-17M | $65M | $7M | $21M | $-41M | $-57M | $-41M | · | $-49M | $-60M | $-4M | |
| EPS (Basic) | $-0.58 | $2.27 | $0.25 | $0.76 | $-1.66 | $-2.39 | $-1.88 | · | · | · | · | |
| EPS (Diluted) | $-0.58 | $2.22 | $0.24 | $0.73 | $-1.66 | $-2.39 | $-1.88 | · | · | · | · | |
| Shares (Basic) | 29,060,055 | 28,521,027 | 28,073,408 | 28,049,918 | 24,402,461 | 23,717,521 | 21,892,964 | · | · | · | · | |
| Shares (Diluted) | 29,060,055 | 29,199,375 | 29,214,583 | 29,092,855 | 24,402,461 | 23,717,521 | 21,892,964 | · | · | · | · | |
| EBITDA | $30M | $31M | $40M | $68M | $25M | $36M | · | · | · | · | $-4M |
资产负债表 27
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $42M | $29M | $40M | $25M | $48M | $47M | $29M | $16M | $20M | $1M | $256.2K | |
| Receivables | $44M | $65M | $44M | $40M | $32M | $28M | $24M | · | $20M | $16M | · | |
| Inventory | $18M | $28M | $32M | $30M | $16M | $18M | $19M | · | $5M | $8M | · | |
| Prepaid Expense | $47M | $36M | $40M | $31M | $29M | $17M | $23M | · | $18M | $19M | $62.6K | |
| Current Assets | $158M | $160M | $156M | $129M | $124M | $109M | $95M | · | $63M | $45M | $318.8K | |
| PP&E (Net) | $60M | $56M | $61M | $44M | $51M | $66M | $79M | · | $43M | $49M | · | |
| PP&E (Gross) | $198M | $209M | $218M | $186M | $197M | $195M | $182M | · | $118M | $115M | · | |
| Accum. Depreciation | $138M | $153M | $157M | $141M | $146M | $129M | $103M | · | $74M | $66M | · | |
| Goodwill | $62M | $58M | $59M | $56M | $62M | $63M | $81M | $45M | $47M | $46M | · | |
| Intangibles | $14M | $16M | $13M | $15M | $17M | $8M | $10M | $2M | $9M | $12M | · | |
| Other Non-current Assets | $16M | $12M | $10M | $7M | $7M | $3M | $5M | · | $10M | $1M | · | |
| Total Assets | $440M | $438M | $343M | $290M | $309M | $324M | $327M | $187M | $219M | $190M | $80M | |
| Accounts Payable | $20M | $29M | $42M | $24M | $21M | $16M | $22M | · | $20M | $14M | $3M | |
| Accrued Liabilities | · | · | · | $29M | $33M | $31M | $31M | · | $18M | $17M | · | |
| Current Liabilities | $71M | $104M | $101M | $75M | $82M | $95M | $88M | · | $61M | $59M | $3M | |
| Capital Leases | $6M | $12M | $10M | $12M | $16M | $9M | $5M | · | $532.0K | $165.0K | · | |
| Other Non-current Liabilities | $1M | $2M | $4M | $4M | $3M | $11M | $5M | · | $6M | $12M | $3M | |
| Total Liabilities | $456M | $442M | $419M | $373M | $417M | $426M | $387M | · | $221M | $486M | $5M | |
| Long-term Debt | $363M | $313M | $319M | $283M | $317M | $313M | $270M | · | $123M | $412M | · | |
| Total Debt | $345M | $311M | $315M | · | $309M | $298M | · | · | · | · | · | |
| Common Stock | · | · | · | · | · | · | · | · | $2.0K | $1.0K | $301 | |
| Paid-in Capital | $395M | $390M | $386M | $378M | $372M | $325M | $321M | $304M | · | · | $9M | |
| Retained Earnings | $-459M | $-442M | $-506M | $-515M | $-525M | $-457M | $-425M | $-384M | $-379M | $-330M | $-4M | |
| AOCI | $48M | $48M | $44M | $51M | $44M | $31M | $45M | $56M | $-53M | $33M | · | |
| Stockholders' Equity | $-16M | $-3M | $-76M | $-83M | $-106M | $-129M | $-62M | $-24M | $-48M | $-296M | $5M | |
| Liabilities + Equity | $440M | $438M | $343M | $287M | $309M | $324M | $327M | · | $219M | $190M | $80M | |
| Shares Outstanding | 26,873,509 | 26,581,972 | 26,219,021 | 25,909,516 | 26,433,562 | 22,430,475 | 22,230,768 | 20,870,397 | 20,402,602 | 11,801,369 | 3,012,432 |
现金流 18
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $52M | $43M | $40M | $22M | $26M | $30M | $22M | · | $18M | $22M | · | |
| Stock-based Comp | $7M | $8M | $11M | $11M | $13M | $5M | $9M | · | $4M | · | · | |
| Deferred Tax | $3M | $-69M | · | · | · | · | · | · | · | · | · | |
| Amort. of Intangibles | $4M | $3M | $2M | $2M | $700.0K | $2M | $4M | $800.0K | $3M | $4M | · | |
| Other Non-cash | · | · | · | $-28M | $4M | $51M | · | · | · | · | · | |
| Operating Cash Flow | $52M | $32M | $55M | $30M | $2M | $48M | $31M | · | $18M | $19M | $-866.9K | |
| CapEx | $36M | $17M | $32M | $21M | $11M | $15M | $10M | · | $15M | $9M | · | |
| Investing Cash Flow | $-40M | $-40M | $-58M | $-38M | $-32M | $-24M | $-133M | · | $-35M | $-32M | $0 | |
| Debt Issued | · | · | · | · | $333M | · | $271M | · | · | $11M | · | |
| Net Debt Issued | $-339M | · | · | · | $12M | $-4M | · | · | · | · | · | |
| Stock Issued | · | · | · | · | · | · | · | · | $2M | · | $0 | |
| Stock Repurchased | $400.0K | · | $2M | $10M | · | · | · | · | · | · | · | |
| Net Stock Activity | $-400.0K | · | $-2M | $-10M | · | · | · | · | · | · | $0 | |
| Financing Cash Flow | · | $-2M | $16M | $-11M | $31M | $-8M | $114M | · | $35M | $11M | · | |
| Net Change in Cash | $14M | $-11M | $15M | $-23M | $700.0K | $18M | $13M | · | $19M | $-3M | $-867.0K | |
| Taxes Paid | $8M | $9M | $5M | · | $1M | $200.0K | · | · | · | · | · | |
| Free Cash Flow | $16M | $15M | $13M | $2M | $-5M | $38M | · | · | · | · | · | |
| Levered FCF | · | · | $-4M | $-20M | $-48M | $7M | · | · | · | · | · |
盈利能力 7
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 10.0% | 10.3% | 12.3% | 16.3% | -0.29% | · | · | · | · | · | -24314.4% | |
| Net Margin | -5.6% | 21.8% | 2.4% | 7.3% | -17.6% | · | · | · | · | · | -24285.2% | |
| Pretax Margin | -1.9% | 0.61% | 3.9% | 8.1% | -18.3% | · | · | · | · | · | · | |
| EBITDA Margin | 10.0% | 10.3% | 12.3% | 24.0% | 12.1% | · | · | · | · | · | -24314.4% | |
| ROA | -3.9% | 16.6% | 2.4% | · | -11.2% | -10.0% | · | · | · | · | -2.2% | |
| ROE | 132.3% | -159.0% | -10.1% | · | 36.9% | 32.3% | · | · | · | · | 2.6% | |
| ROIC | 26.7% | 359.2% | 10.2% | · | -0.25% | 3.3% | · | · | · | · | · |
流动性与偿付能力 5
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.2 | 1.5 | 1.5 | · | 1.6 | 1.1 | · | · | · | · | 0.1 | |
| Quick Ratio | 1.2 | 0.9 | 0.8 | · | 1.0 | 0.8 | · | · | · | · | 0.1 | |
| Debt / Equity | -21.3 | -94.2 | -4.0 | · | -4.0 | -2.9 | · | · | · | · | · | |
| LT Debt / Equity | -21.3 | -88.5 | -3.8 | · | -4.0 | -2.9 | · | · | · | · | · | |
| Interest Coverage | · | · | 1.4 | 1.8 | -0.0 | 0.2 | · | · | · | · | · |
效率 3
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.7 | 0.8 | 1.0 | · | 0.6 | · | · | · | · | · | 0.0 | |
| Inventory Turnover | · | · | 2.4 | · | 2.0 | 1.7 | · | · | · | · | · | |
| Receivables Turnover | 5.6 | 5.4 | 8.0 | 7.8 | 7.1 | · | · | · | · | · | · |
增长率 5
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 2.4% | -8.0% | 13.5% | 38.2% | 3.8% | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 2.2% | 13.0% | 17.6% | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 8.9% | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | 825.0% | -67.1% | · | · | · | · | · | · | · | · | |
| Net Income YoY | · | 839.1% | -67.5% | · | · | · | · | · | · | · | · |
估值 (TTM) 13
| 指标 | 趋势 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $304M | $297M | $323M | $284M | $206M | $198M | $153M | · | $123M | · | · | |
| Net Income TTM | $-17M | $65M | $7M | $21M | $-41M | $-57M | $-41M | · | $-49M | · | $-4M | |
| Market Cap | $252M | $241M | $259M | · | $343M | $148M | · | · | · | · | $29M | |
| Enterprise Value | $555M | $522M | $534M | · | $604M | $398M | · | · | · | · | · | |
| P/E | -16.1 | 4.1 | 41.2 | 17.4 | -7.8 | -2.8 | -3.6 | · | · | · | · | |
| P/S | 0.8 | 0.8 | 0.8 | · | 1.7 | 0.7 | · | · | · | · | · | |
| P/B | -15.5 | -72.9 | -3.3 | · | -4.4 | -1.5 | · | · | · | · | 5.9 | |
| P / Cash Flow | 4.8 | 7.6 | 5.7 | · | 55.3 | 2.8 | · | · | · | · | -33.8 | |
| P / FCF | 15.4 | 16.4 | 20.4 | · | -63.4 | 3.9 | · | · | · | · | · | |
| EV / EBITDA | 18.2 | 17.0 | 13.4 | · | 23.9 | 11.0 | · | · | · | · | · | |
| EV / FCF | 34.0 | 35.5 | 42.0 | · | -111.8 | 10.6 | · | · | · | · | · | |
| EV / Revenue | 1.8 | 1.8 | 1.7 | · | 2.9 | 2.0 | · | · | · | · | · | |
| Earnings Yield | -6.2% | 24.5% | 2.4% | 5.8% | -12.8% | -36.3% | -27.9% | · | · | · | · |
损益表 14
| 指标 | 趋势 | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $61M | $57M | $77M | $86M | $80M | $60M | $83M | $77M | $75M | $62M | $81M | $98M | $79M | $65M | $80M | $74M | |
| Cost of Revenue | · | · | · | · | · | · | · | · | · | $16M | $72M | $21M | $20M | $15M | $40M | $20M | |
| SG&A Expense | $24M | $24M | $34M | $32M | $32M | $30M | $34M | $31M | $31M | $34M | $42M | $24M | $24M | $26M | $34M | $25M | |
| Operating Income | $10M | $9M | $11M | $10M | $8M | $2M | $13M | $11M | $9M | $-2M | $8M | $12M | $14M | $5M | $12M | $15M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | $7M | · | $7M | $7M | $6M | · | $6M | |
| Other Non-op | $200.0K | $100.0K | $300.0K | $200.0K | $200.0K | $200.0K | $200.0K | $100.0K | $100.0K | $100.0K | $100.0K | $100.0K | $100.0K | $100.0K | $200.0K | $300.0K | |
| Pretax Income | $600.0K | $-1M | $900.0K | $-3M | $1M | $-5M | $4M | $4M | $2M | $-8M | $2M | $5M | $7M | $-2M | $6M | $9M | |
| Income Tax | $400.0K | $-700.0K | $8M | $-700.0K | $9M | $-5M | $-63M | $1M | $800.0K | $-2M | $2M | $2M | $1M | $-200.0K | $2M | $100.0K | |
| Net Income | $200.0K | $-500.0K | $-7M | $-2M | $-8M | $-100.0K | $67M | $3M | $1M | $-6M | $-700.0K | $3M | $6M | $-1M | $4M | $9M | |
| EPS (Basic) | $0.01 | $-0.02 | $-0.24 | $-0.07 | $-0.27 | $0.00 | $2.34 | $0.10 | $0.05 | $-0.22 | $-0.02 | $0.12 | $0.20 | $-0.05 | $0.15 | $0.33 | |
| EPS (Diluted) | $0.01 | $-0.02 | $-0.24 | $-0.07 | $-0.27 | $0.00 | $2.29 | $0.10 | $0.05 | $-0.22 | $-0.02 | $0.12 | $0.19 | $-0.05 | $0.14 | $0.32 | |
| Shares (Basic) | 28,908,945 | 29,288,997 | -58,087,518 | 29,094,787 | 29,078,848 | 28,973,938 | -57,053,567 | 28,496,801 | 28,474,059 | 28,603,734 | -56,191,864 | 28,104,365 | 28,186,725 | 27,974,182 | -56,670,302 | 27,856,920 | |
| Shares (Diluted) | 29,276,684 | 29,288,997 | -58,087,518 | 29,094,787 | 29,078,848 | 28,973,938 | -57,639,427 | 29,188,787 | 29,046,281 | 28,603,734 | -56,937,944 | 29,105,267 | 29,073,078 | 27,974,182 | -58,540,491 | 28,921,246 | |
| EBITDA | $10M | $9M | · | $10M | $8M | $2M | · | $12M | $9M | $-1M | · | $12M | $14M | $5M | · | $16M |
资产负债表 26
| 指标 | 趋势 | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $22M | $41M | $42M | $36M | $46M | $39M | $29M | $36M | $24M | $35M | $40M | $26M | $42M | $28M | · | $37M | |
| Receivables | · | · | $44M | · | · | · | $65M | · | · | · | $44M | · | · | · | · | · | |
| Inventory | $18M | $16M | $18M | $27M | $25M | $31M | $28M | $32M | $30M | $32M | $32M | $40M | $47M | $35M | · | $25M | |
| Prepaid Expense | $39M | $38M | $47M | $46M | $43M | $35M | $36M | $50M | $40M | $40M | $40M | $38M | $34M | $31M | · | $28M | |
| Current Assets | $125M | $146M | $158M | $198M | $166M | $162M | $160M | $165M | $136M | $144M | $156M | $133M | $162M | $126M | $129M | $118M | |
| PP&E (Net) | $56M | $58M | $60M | $54M | $73M | $63M | $56M | $64M | $61M | $63M | $61M | $53M | $48M | $47M | $44M | $42M | |
| PP&E (Gross) | $14M | $3M | $198M | $1M | · | · | $209M | · | · | · | $218M | · | · | · | · | · | |
| Accum. Depreciation | · | · | $138M | · | · | · | $153M | · | · | · | $157M | · | · | · | · | · | |
| Goodwill | $61M | $61M | $62M | $62M | $63M | $60M | $58M | $62M | $58M | $58M | $59M | $56M | $59M | $57M | $56M | $68M | |
| Intangibles | · | · | $14M | · | · | · | $16M | · | · | · | $13M | · | · | · | · | · | |
| Other Non-current Assets | $15M | $17M | $16M | $15M | $15M | $13M | $12M | $26M | · | · | $10M | · | · | · | $7M | · | |
| Total Assets | $393M | $421M | $440M | $486M | $487M | $459M | $438M | $389M | $327M | $331M | $343M | $305M | $332M | $292M | $290M | $287M | |
| Accounts Payable | $15M | $15M | $20M | $42M | $44M | $38M | $29M | $31M | $27M | $35M | $42M | $34M | $30M | $22M | · | $24M | |
| Accrued Liabilities | · | · | · | · | · | · | · | · | · | · | · | · | · | $36M | · | $27M | |
| Current Liabilities | $55M | $70M | $71M | $109M | $98M | $113M | $104M | $109M | $88M | $94M | $101M | $78M | $99M | $73M | · | $67M | |
| Capital Leases | $6M | $6M | $6M | $7M | $12M | $11M | $12M | $13M | $10M | $10M | $10M | $10M | $11M | $12M | · | $6M | |
| Other Non-current Liabilities | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $3M | $3M | $4M | $4M | $3M | $4M | $4M | · | $2M | |
| Total Liabilities | $408M | $434M | $456M | $495M | $496M | $461M | $442M | $467M | $404M | $412M | $419M | $377M | $412M | $378M | · | $337M | |
| Long-term Debt | · | · | $363M | · | · | $321M | $311M | $332M | $313M | $312M | $315M | · | · | · | · | · | |
| Total Debt | $319M | $326M | · | $344M | $350M | $321M | · | $332M | $313M | $312M | · | $283M | $294M | $286M | · | $257M | |
| Paid-in Capital | $398M | $396M | $395M | $394M | $393M | $391M | $390M | $391M | $389M | $387M | $386M | $386M | $384M | $381M | · | $380M | |
| Retained Earnings | $-464M | $-462M | $-459M | $-451M | $-449M | $-442M | $-442M | $-509M | $-512M | $-514M | $-506M | $-509M | $-510M | $-516M | · | $-485M | |
| AOCI | $51M | $53M | $48M | $48M | $47M | $48M | $48M | $40M | $46M | $46M | $44M | $50M | $46M | $48M | $51M | $54M | |
| Stockholders' Equity | $-16M | $-12M | $-16M | $-9M | $-10M | $-2M | $-3M | $-78M | $-77M | $-81M | $-76M | $-72M | $-80M | $-86M | $-83M | $-51M | |
| Liabilities + Equity | $393M | $421M | $440M | $486M | $487M | $459M | $438M | $389M | $327M | $331M | $343M | $305M | $332M | $292M | · | $287M | |
| Shares Outstanding | 26,355,360 | 26,672,343 | 26,873,509 | 26,920,506 | 26,914,149 | 26,904,832 | 26,581,972 | 26,574,804 | 26,571,308 | 26,559,756 | 26,219,021 | 26,214,739 | 26,263,421 | 26,263,070 | · | 25,912,781 |
现金流 14
| 指标 | 趋势 | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $14M | $12M | $13M | $13M | $15M | $11M | $12M | $11M | $10M | $10M | $10M | $10M | $10M | $9M | $10M | $9M | |
| Stock-based Comp | $2M | $1M | $2M | $1M | $2M | $1M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | $3M | $2M | |
| Deferred Tax | · | $-200.0K | $6M | $-3M | $2M | $-2M | · | · | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $3M | $27M | $1M | $10M | $15M | $26M | $7M | $27M | $0 | $6M | $12M | $6M | $18M | $12M | $-2M | $16M | |
| CapEx | $3M | $4M | $11M | $6M | $10M | $9M | $5M | $4M | $3M | $4M | $12M | $11M | $3M | $6M | $4M | $5M | |
| Investing Cash Flow | $-9M | $-10M | $2M | $-11M | $-16M | $-15M | $-11M | $-16M | $-12M | $-10M | $-18M | $-19M | $-4M | $-9M | $-12M | $-4M | |
| Net Debt Issued | · | $-13M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Stock Repurchased | $3M | $3M | · | · | · | · | · | · | · | · | $0 | $2M | · | · | $400.0K | $5M | |
| Net Stock Activity | · | $-3M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-14M | $-17M | · | $-700.0K | $6M | $-2M | $-1M | $100.0K | $-300.0K | $-200.0K | $19M | $-2M | $-300.0K | $-500.0K | $-500.0K | $-5M | |
| Net Change in Cash | $-19M | $-1M | $7M | $-10M | $7M | $10M | $-7M | $13M | $-12M | $-5M | $14M | $-16M | $14M | $3M | $-12M | $6M | |
| Taxes Paid | $600.0K | $2M | $-2M | $3M | $6M | $700.0K | $7M | $1M | · | · | $200.0K | $300.0K | $4M | $100.0K | · | $-300.0K | |
| Free Cash Flow | · | $23M | · | · | · | $16M | · | · | · | $-800.0K | · | · | · | $6M | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | · | $-6M | · | · | · | $587.5K | · | · |
盈利能力 7
| 指标 | 趋势 | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 16.3% | 16.1% | · | 11.2% | 9.8% | 2.6% | · | 15.3% | 12.4% | -2.2% | · | 12.5% | 17.4% | 7.1% | · | 21.6% | |
| Net Margin | 0.33% | -0.87% | · | -2.2% | -9.7% | -0.17% | · | 4.4% | 2.6% | -9.0% | · | 3.5% | · | · | · | 13.6% | |
| Pretax Margin | 0.99% | -2.1% | · | -3.0% | 1.2% | -8.6% | · | 5.6% | 3.7% | -12.5% | · | 5.5% | 8.3% | -2.5% | · | 13.8% | |
| EBITDA Margin | 16.3% | 16.1% | · | 11.2% | 9.8% | 2.6% | · | 15.3% | 12.4% | -2.2% | · | 12.5% | 17.4% | 7.1% | · | 21.6% | |
| ROA | 0.05% | -0.11% | · | -0.43% | -1.9% | -0.03% | · | 0.98% | 0.61% | -1.8% | · | 1.1% | · | · | · | 3.5% | |
| ROE | -1.6% | 6.9% | · | 4.3% | 17.9% | 0.24% | · | -4.5% | -2.5% | 6.8% | · | -5.5% | · | · | · | -11.9% | |
| ROIC | 1.1% | 1.2% | · | 2.1% | -18.1% | 0.01% | · | 3.6% | 2.9% | -0.44% | · | 3.6% | 5.5% | 2.0% | · | 7.8% |
流动性与偿付能力 5
| 指标 | 趋势 | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.3 | 2.1 | · | 1.8 | 1.7 | 1.4 | · | 1.5 | 1.5 | 1.5 | · | 1.7 | 1.6 | 1.7 | · | 1.8 | |
| Quick Ratio | 0.4 | 0.6 | · | 0.3 | 0.5 | 0.3 | · | 0.3 | 0.3 | 0.4 | · | 0.3 | 0.4 | 0.4 | · | 0.6 | |
| Debt / Equity | -20.5 | -26.3 | · | -38.3 | -36.8 | -145.9 | · | -4.2 | -4.0 | -3.8 | · | -3.9 | -3.7 | -3.3 | · | -5.1 | |
| LT Debt / Equity | -20.5 | -26.3 | · | -38.3 | -36.8 | -137.0 | · | -4.0 | -3.8 | -3.6 | · | -3.9 | -3.7 | -3.3 | · | -5.1 | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | -0.2 | · | 1.8 | 1.9 | 0.7 | · | 2.6 |
效率 2
| 指标 | 趋势 | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | 0.1 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.3 | 0.3 | 0.2 | · | 0.3 | |
| Inventory Turnover | · | · | · | · | · | · | · | · | · | 0.5 | · | 0.7 | 0.6 | 0.5 | · | 0.7 |
估值 (TTM) 13
| 指标 | 趋势 | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $284M | $284M | · | $304M | $293M | $275M | · | $312M | $314M | $304M | · | $316M | $289M | $270M | · | $283M | |
| Net Income TTM | $-10M | $-10M | · | $-7M | $-4M | $-2M | · | $1M | $4M | $1M | · | $17M | $20M | $16M | · | $42M | |
| Market Cap | $217M | $190M | · | $253M | $220M | $230M | · | $246M | $243M | $262M | · | $314M | $386M | $336M | · | $229M | |
| Enterprise Value | $515M | $475M | · | $561M | $523M | $512M | · | $543M | $533M | $539M | · | $570M | $638M | $594M | · | $449M | |
| P/E | -23.6 | -19.8 | · | -39.1 | -68.1 | -122.0 | · | 185.4 | 65.4 | 246.5 | · | 20.6 | 21.6 | 23.7 | · | 9.9 | |
| P/S | 0.8 | 0.7 | · | 0.8 | 0.8 | 0.8 | · | 0.8 | 0.8 | 0.9 | · | 1.0 | 1.3 | 1.2 | · | 0.8 | |
| P/B | -13.9 | -15.3 | · | -28.1 | -23.1 | -104.4 | · | -3.1 | -3.1 | -3.2 | · | -4.3 | -4.8 | -3.9 | · | -4.5 | |
| P / Cash Flow | · | 7.1 | · | · | · | 9.0 | · | · | · | 72.7 | · | · | · | 29.0 | · | · | |
| P / FCF | · | 8.3 | · | · | · | 14.1 | · | · | · | -327.3 | · | · | · | 55.1 | · | · | |
| EV / EBITDA | 52.0 | 51.7 | · | 57.8 | 66.2 | 319.8 | · | 45.6 | 56.7 | -384.8 | · | 46.7 | 46.2 | 129.0 | · | 27.7 | |
| EV / FCF | · | 20.7 | · | · | · | 31.4 | · | · | · | -673.5 | · | · | · | 97.3 | · | · | |
| EV / Revenue | 1.8 | 1.7 | · | 1.8 | 1.8 | 1.9 | · | 1.7 | 1.7 | 1.8 | · | 1.8 | 2.2 | 2.2 | · | 1.6 | |
| Earnings Yield | -4.2% | -5.1% | · | -2.6% | -1.5% | -0.82% | · | 0.54% | 1.5% | 0.41% | · | 4.9% | 4.6% | 4.2% | · | 10.1% |
财务报表 损益表、资产负债表、现金流量表 — 年度，近5年
损益表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 收入 | $304M | $297M | $323M | $284M | $206M |
| 营业利润率 % | 10.0% | 10.3% | 12.3% | 16.3% | -0.29% |
| 净收入 | $-17M | $65M | $7M | $21M | $-41M |
| 稀释后每股收益 (EPS) | $-0.58 | $2.22 | $0.24 | $0.73 | $-1.66 |
资产负债表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 负债/股东权益比率 | -21.3 | -94.2 | -4.0 | — | -4.0 |
| 流动比率 | 2.2 | 1.5 | 1.5 | — | 1.6 |
| 速动比率 | 1.2 | 0.9 | 0.8 | — | 1.0 |
现金流
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 自由现金流 | $16M | $15M | $13M | $2M | $-5M |
我的指标 您的个人关注列表 — 来自完整基本面的选定行
📊
选择对您重要的指标 — 点击上方完整基本面中任意行的 ➕。
您的选择已保存，并会跟随您浏览所有股票。
机构持有人 (13F) 109 家申报者 · $146.5M 总计 · 截至 2026年6月30日
在其季度SEC表格13F中报告持有此股票的机构。仅限多头头寸；单个申报人可能因单独的期权腿而出现两次。 大的抵消性看跌/看涨腿通常反映做市或对冲库存，而非方向性判断。
机构活动 — Q2 2026 与上一季度对比
| 新仓位 | 已退出持仓 | 增加 | 减少 | 净股数变动 |
|---|---|---|---|---|
| 11 (-8 与上一季度对比) | 9 (+5 与上一季度对比) | 33 (-2 与上一季度对比) | 32 (+2 与上一季度对比) | -1.8M |
与Q1 2026对比。 SEC 13F表格的提交截止日期是季度末后45天，外加少量延迟提交的缓冲期——在此窗口期内的季度将被跳过，优先显示最近一个已完整报告的季度对。
公司内部人士 22 位内幕人士 · 11 位高管 · 6 位董事
| 内部人士 | 角色 | 上次活动 | 持股数量 | 买入 12个月 | 卖出 12个月 | 净额 12个月 |
|---|---|---|---|---|---|---|
| Luke Lyon Alvarez | Chief Executive Officer | 2016年12月30日 P | 1091303 | 0 | 0 | $0 |
| Stewart Frank Bradley Baker | EVP & Chief Financial Officer | 2020年12月31日 M | 33569 | 0 | 0 | $0 |
| Jeff S Lipkin | Executive VP, CFO and COO | 2014年12月8日 J | 315250 | 0 | 0 | $0 |
| Brooks H Pierce | President and COO | 2021年3月26日 A | 31255 | 0 | 0 | $0 |
| David Gray Wilson | Chief Operating Officer | 2016年12月29日 A | — | 0 | 0 | $0 |
| Carys Damon | General Counsel | 2020年12月31日 M | 11476 | 0 | 0 | $0 |
| Daniel B. Silvers | EVP & Chief Strategy Officer | 2020年12月31日 M | 46207 | 0 | 0 | $0 |
| A. Lorne Weil | Executive Chairman | 2020年12月31日 M | 74399 | 0 | 0 | $0 |
| Lee William Gregory | Title: Chief Commercial Officer, Server Based Gaming | 2020年3月26日 A | 33947 | 0 | 0 | $0 |
| Steven Robert Rogers | Title: Chief Commercial Officer, Digital Games | 2020年3月26日 A | 34785 | 0 | 0 | $0 |
| Martin E Schloss | Executive Vice President, Secretary and General Counsel | 2016年12月23日 P | 55114 | 0 | 0 | $0 |
| Ira H Raphaelson | 董事 | 2021年1月4日 A | — | 0 | 0 | $0 |
| Michael R. Chambrello | 董事 | 2021年1月4日 A | — | 0 | 0 | $0 |
| Steven M Saferin | 董事 | 2021年1月4日 A | — | 0 | 0 | $0 |
| Marcus Alexander Hoye | 董事 | 2020年1月2日 A | — | 0 | 0 | $0 |
| HG Vora Capital Management, LLC | 10% 所有者 | 2018年2月8日 P | 4150000 | 0 | 0 | $0 |
| VIP I B L.P. | 10% 所有者 | 2018年1月22日 S | 6118837 | 0 | 0 | $0 |
| Polar Securities Inc. | 10% 所有者 | 2016年12月21日 S | 0 | 0 | 0 | $0 |
| Katja Tautscher | — | 2026年8月5日 A | 41260 | 0 | 0 | $0 |
| John M Vandemore | — | 2026年8月5日 D | 45458 | 0 | 0 | $0 |
| Desiree G Rogers | — | 2021年1月4日 A | — | 0 | 0 | $0 |
| MIHI LLC | — | 2014年12月8日 J | 323750 | 0 | 0 | $0 |
来自SEC表格3/4/5申报的内部人士；净额=仅公开市场买卖
激进投资者及 5%+ 股东 4 持仓
提交了 SEC Schedule 13D 的投资者 — 持有超过 5% 的受益所有权，意图影响发行人（激进股东持股、董事会活动、并购）。每一行显示该申报人持仓的最新已知状态。
| 申报人 | 已申报 | 持股 | 状态 | 目的 | 申报 |
|---|---|---|---|---|---|
| A. Lorne Weil, Carly M. Weil, William C. Adams ×3 申报 | 2026年3月31日 | 10.90% | 修订 | 被动投资 | SEC |
| Hydra Industries Sponsor LLC, A. Lorne Weil ×3 申报 | 2021年11月29日 | — | 初始申报 | 被动投资 | SEC |
| LANDGAME S.À R.L., VITRUVIAN I LUXEMBOURG S.À R.L., VIP I A L.P., VIP I B L.P., VIP I NOMINEES LIMITED, VITRUVIAN PARTNERS LLP, EVAN DAVIS, AS TRUSTEE OF THE LANDGAME TRUST ×10 申报 | 2021年6月2日 | — | 初始申报 | 资本结构 | SEC |
| Luke L. Alvarez ×2 申报 | 2020年12月16日 | — | 初始申报 | — | SEC |
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.
ETF持仓 由 19 只交易所交易基金持有
权重仅反映直接股权持仓（N-PORT）；杠杆基金或基于衍生品的基金可能持有未显示的额外掉期敞口。
| 基金 | 权重 | 单位 | 截至 | 来源 |
|---|---|---|---|---|
| GSSC · Goldman Sachs ETF Trust | 0.03% | 34082 NS | 2026年5月31日 | N-PORT |
| EBIT · Harbor ETF Trust | 0.03% | 411 NS | 2026年4月30日 | N-PORT |
| RSSL · Global X Funds | 0.01% | 11032 NS | 2026年4月30日 | N-PORT |
| ITWO · ProShares Trust | 0.00% | 1176 NS | 2026年5月31日 | N-PORT |
| DFAS · Dimensional ETF Trust | 0.00% | 64471 NS | 2026年4月30日 | N-PORT |
| UWM · ProShares Trust | 0.00% | 920 NS | 2026年5月31日 | N-PORT |
| URTY · ProShares Trust | 0.00% | 931 NS | 2026年5月31日 | N-PORT |
| HDG · ProShares Trust | 0.00% | 23 NS | 2026年5月31日 | N-PORT |
| MSSM · MORGAN STANLEY PATHWAY FUNDS | 0.00% | 729 NS | 2026年5月31日 | N-PORT |
| VXF · VANGUARD INDEX FUNDS | — | — | 2026年7月15日 | 每日 |
| VTWO · VANGUARD SCOTTSDALE FUNDS | — | — | 2026年7月15日 | 每日 |
| VTWV · VANGUARD SCOTTSDALE FUNDS | — | — | 2026年7月15日 | 每日 |
| VTWG · VANGUARD SCOTTSDALE FUNDS | — | — | 2026年7月15日 | 每日 |
| VTHR · VANGUARD SCOTTSDALE FUNDS | — | — | 2026年7月15日 | 每日 |
| IWV · iShares Trust | — | — | 2026年8月18日 | 每日 |
| IWN · iShares Trust | — | — | 2026年8月17日 | 每日 |
| IWO · iShares Trust | — | — | 2026年8月18日 | 每日 |
| IWM · iShares Trust | — | — | 2026年8月18日 | 每日 |
| IWC · iShares Trust | — | — | 2026年8月18日 | 每日 |