News Releases

Inspired Reports First Quarter 2020 Results

NEW YORK, May 18, 2020 /PRNewswire/ --

  • First Quarter Revenue Increased 55.4% Year-Over-Year, to $52.3 Million, Despite Disruption from the Ongoing COVID-19 Global Pandemic That Has Impacted the Company's Land-Based Business
  • First Quarter Adjusted EBITDA1 of $10.1 Million Declined Year-Over-Year Primarily Due to the Abrupt Nature of the Customer Closures Related to COVID-19 and the Delay in Realizing Effects from Associated Expense Reductions
  • 161 Valor™ Terminals Sold in North America During the First Quarter
  • Strong Demand in Interactive Business with April Recurring Revenues from Interactive Increasing 30% and 100% over March and February, Respectively
  • Virtuals in Greek Retail Shops Re-Launched May 11th

Inspired Entertainment, Inc. ("Inspired") (NASDAQ: INSE) today reported financial results for the first quarter ended March 31, 2020.

Financial results comparison for the first quarter 2020 versus first quarter 2019 on a reported basis:2

Total Revenue increased to $52.3 million, from $33.7 million during the first quarter of 2019, primarily driven by $27.4 million in revenue from the recently acquired Novomatic Gaming Technology Group ("Acquired Businesses").  However, this increase was significantly offset by the lag in sales and temporary suspension of the Company's land-based business due to the ongoing COVID-19 global pandemic ("COVID-19 Closures") and the decrease in revenue in the UK Licensed Betting Office ("LBO") market primarily caused by the reduction in maximum B2 stakes to £2 implemented on April 1, 2019 (the "Triennial Implementation"). 

Adjusted EBITDA1 decreased to $10.1 million, from $13.7 million during the first quarter of 2019. First quarter 2020 results included $2.8 million from the Acquired Businesses (in its seasonally weakest quarter as leisure parks are closed in the winter months throughout the UK estate).  The impact of the COVID-19 global pandemic was greater on Adjusted EBITDA than it was on Revenue due to the abrupt nature of the closures, which caused the Company to incur significant costs which had no associated revenues.

"The year got off to a strong start, building on the momentum from outstanding organic growth, increased profitability across our businesses and better-than-expected initial results from our transformative acquisition which we realized in the fourth quarter of 2019," said Lorne Weil, Executive Chairman of Inspired.  "However, the COVID-19 global pandemic resulted in the temporary closure of the land-based retail businesses of our customers with continuation of many of the associated expenses, which had a material negative impact on our first quarter results." 

 

Summary of Consolidated First Quarter 2020 Financial Results
(unaudited)









Functional



Quarter Ended


Currency

Currency



March 31

Change

Movement

Growth



2020

2019

(%)

2020

(%)

(In $ millions, except per share figures)







GAAP Measures:







Revenue


$     52.3

$     33.7

55.4%

$      (0.8)

57.8%

Net operating (loss) income


$      (7.2)

$      (0.7)

NM2

$       0.2

NM2

Net (loss)


$    (17.4)

$      (5.0)

NM2

$       0.6

NM2

Net (loss) per diluted share


$    (0.78)

$    (0.24)

NM2



Non-GAAP Financial Measures1:







Adjusted EBITDA


$     10.1

$     13.7

(26.4)%

$       (0.2)

(25.2)%








1Reconciliation to GAAP shown below.

2Percentage change is not meaningful.







 

Management Commentary Regarding COVID-19

The ongoing COVID-19 global pandemic has had an impact on our business with our different businesses and geographies affected to varying degrees.  Revenue from our land-based retail customers declined, ultimately to near zero, as their respective physical locations closed during the last two-thirds of March as follows, Italy on or about March 10th, Greece on or about March 14th and the UK on or about March 20th.  Interactive revenues have performed well with April recurring revenues across our interactive channels increasing approximately 30% and 100% over March and February, respectively. 

Weil continued, "We are pleased that our interactive business has shown not only resilience, but also strength during these unprecedented times with sales from our interactive channels helping to compensate for declines in revenue from our land-based retail business.  Our Virtual Sports content has helped to provide content given the lack of live sports content that currently exists and has, in some cases, taken center stage, as witnessed by the successes of the high-profile 'The Kentucky Derby: Triple Crown Showdown' and 'Virtual Grand National'.  These products have helped to drive demand for additional channels from existing customers and an influx of potential new customers.  We have a pipeline of customers ready to launch the new V-Play Plug & Play™, our complete end-to-end online virtual sportsbook product that allows 14 channels of Virtuals with minimal integration effort.  We are encouraged by this strong momentum, particularly in North America, as we look to build upon these opportunities to drive results in the future."

Management has taken an aggressive range of actions which lead us to believe we are well positioned to weather the impacts of COVID-19. The Company has implemented cost-saving measures across its workforce and delayed non-essential capital expenditures.  Additionally, management agreed to an indefinite delay in the payment of accrued executive bonuses payments for 2019.  In an elective decision to preserve cash and provide for additional flexibility, the Company agreed with its lenders to extend the grace period for the interest payment that was due April 1, 2020 to 75 days.  In addition, we have applied to access certain UK Government-sponsored lending programs, which have the stated goal of buffering the liquidity position of companies such as Inspired as these companies "reopen" their businesses in the future. 

"During these unprecedented times, we are confident we have taken the necessary actions to reduce our expenditures and optimize our cash position," said Stewart Baker, Executive Vice President and Chief Financial Officer of Inspired. "As of May 15, 2020, we had GBP£39.6 million, or $48.4 million3, in cash on the balance sheet and we were able to generate positive Adjusted EBITDA in April based upon our preliminary view of results for the month.  Given our efforts to preserve liquidity, we believe we will be able to manage through this crisis and create stockholder value by executing on our key strategic initiatives and increasing returns on investment through disciplined capital allocation."

The Company is well prepared for our customers' properties to reopen and the associated process of restarting their respective normalized operations.  We believe our geographically diversified portfolio of customers that focus on their respective generally locally-based end users will play an important role in our recovery.  We have started to see restrictions being lifted in certain jurisdictions in which we operate.  For example, on May 11, 2020, the Greek government reopened OPAP shops, with both live and virtual sports betting, and we have seen what we believe to be promising results to date.

"We have benefited from both our product diversity and the aggressive actions our management team has taken.  We will be prepared to relaunch land-based retail operations in each of our markets as soon as conditions permit. We are confident we will emerge from this crisis in a strong position and we remain excited about our long-term growth prospects, where we continue to see upside from North American penetration, accelerated UK Pub and Leisure digitization, additional customers coming onboard in Virtual Sports and Interactive, as well as the benefits of the integration of our recent acquisition," concluded Weil.

Recent Highlights (through May 15, 2020)

Server Based Gaming ("SBG")

  • 161 Valor™ Terminals Sold in Illinois in the first quarter – Prior to the shutdown, in the venues where data has been supplied, Inspired had the top performing terminal on the key metric of "Funds In" across the Illinois route market and had sold 277 machines in total.

Virtual Sports

  • High-Profile Virtual Sports Events
    • "The Kentucky Derby: Triple Crown Showdown" – On May 2, 2020, 1.7 million viewers watched Inspired's virtual Kentucky Derby featuring the 13 Triple Crown winners from the past century as part of Churchill Downs' nationwide Kentucky Derby at Home Party featured on NBC.
    • Virtual Grand National – Inspired's Virtual Grand National took center stage on national television when the Aintree Grand National was cancelled. With substantial media coverage and a primetime broadcast slot on April 4, 2020, 4.8 million viewers tuned in. Bookmakers united and raised £2.6 million for the National Health Services in the UK.
  • New Virtual Sports Contracts
    • Oregon Lottery –  After the end of the quarter, Inspired signed an agreement to provide the Oregon Lottery with Virtual Sports delivered via SBTech's sportsbook platform and then subsequently migrating to Inspired's V-Play Plug & Play™ interactive RGS solution.
    • DraftKings – After the end of the quarter, Inspired signed a contract to provide its new V-Play Plug & Play™ solution to DraftKing's New Jersey customers.
    • FanDuel – Subsequent to the end of the quarter, the Company signed a multi-year contract with FanDuel to provide its Virtual Plug & Play™ to FanDuel customers in New Jersey.
    • BetMGM, Borgata and PartyPoker – In May 2020, Inspired signed a contract to provide its V-Play Plug & Play™ to the three New Jersey online brands associated with Roar Digital, GVC's joint venture with MGM Resorts International.
    • Stoiximan – After the end of the first quarter, Inspired signed a contract to provide its full spectrum of RGS content, including slots, table games, Virtuals on demand and Virtual Plug & Play™, to the largest Greek online operator. This creates an opportunity for Inspired in Greece, where its content is already popular as a leading provider of gaming machines and Virtuals.
    • Ladbrokes – On April 21st, Ladbrokes launched Inspired's online Virtuals in Belgium, which is a strong retail Virtuals market.
  • New Virtual Sports Channels
    • Bet365 Launched New Channels – During the period, Bet365 launched with two streams of V-Play Basketball and an additional stream of V-Play Cricket, which have proven to be successful.
    • V-Play Soccer 3.0 – This Spring OPAP is set to launch V-Play Soccer 3.0, the latest addition to our most popular series of games and the first product to feature bets for individual goal scorers in the match.

Interactive (Results Included within Virtual Sports)

  • Launched Four New Customers – During the quarter, Inspired interactive content went live with 888, British Columbia Lottery Corporation, Resorts Casino New Jersey and Sky Vegas.
  • Expanded Portfolio of Interactive RGS Aggregators – In addition to previous contracts with Playtech and Scientific Games, Inspired has signed distribution deals with several aggregators to provide its interactive online slots, Virtuals and table games, including Microgaming, Relax Gaming, iForium and Pariplay (during the first quarter) and SBTech and GAN (subsequent to the end of the quarter). 
  • New Game Launches – Stacked Fire 7's™, Prison Escape™, Chocolate Cashpots™ and Anubis Wilds™ were launched during the quarter and contributed significantly to the strong performance in the quarter.
  • Collaboration with Gaming Realms to Launch Slingo Centurion™ – Gaming Realms launched our collaborative Slingo Centurion™ to its distribution partners in February and it became their second-best game ever.

Acquired Businesses

  • Digital Conversions Tracking Positively Pre-COVID 19  Digital conversion increased to 68.2% of the Pub estate on March 31, 2020 from 66.2% on December 31, 2019.
  • Secured Contract Extension with Top Pub Supplier – Signed a long-term extension with top pub supplier in terms of volume.
  • Contract Renewal with Everards – Inspired to continue to supply 60% of the Everards estate.

Overview of First Quarter Results Versus Prior Year First Quarter

SBG Service Revenue declined by $7.5 million, or 35.8%, in the first quarter, of which approximately $4.4 million of the decline is estimated to have resulted from the Triennial Implementation and approximately $2.1 million is estimated to have resulted from COVID-19 Closures. The estimated impact of the decrease related to COVID-19 Closures by market was approximately $1.1 million in the UK, approximately $0.6 million in Greece, and approximately $0.3 million in Italy.  Additionally, revenue in Italy decreased by $0.9 million, primarily due to the introduction of player cards and increased taxes.  Revenue in Greece increased by $0.8 million as a result of the continued rollout of contracted VLTs.  UK LBO Customer Gross Win per unit per day declined approximately 32.3% year-over-year divided between the approximate 23.0% adverse impact from the Triennial Implementation and the approximate 9.3% adverse impact for COVID-19 Closures.

SBG Hardware Revenue increased by $0.5 million, or 16.4%, driven by our Valor™ cabinet sales in North America of $2.3 million.  This was partly offset by "Sabre Hydra" sales in the UK Electronic Table Games market of $1.7 million in the prior year quarter that did not recur.

Virtual Sports Revenue decreased by $1.0 million, or 10.1%, primarily driven by a $1.0 million decline in retail recurring revenue due to COVID-19 Closures.  A $0.5 million increase in recurring revenue from scheduled online Virtuals and a $0.4 million increase in recurring revenue from Interactive were mostly offset by a $0.7 million one-time adjustment for a payment of historically under-reported revenue share in the prior year. 

Acquired Businesses Service Revenue was $21.4 million in the first quarter, of which approximately $9.7 million was generated from Pub customers for gaming machines and other rental products.  The Company's average installed base within the Pub business included 8,483 Category C gaming machines. Digital gaming machines accounted for 68.2% of the total Category C gaming machines as of March 31, 2020, which was an increase from 52.4% at the end of the comparable period in 2019, reflecting the continued conversion of Category C gaming machines from analog to digital in the UK Pub estate.

Leisure parks contributed approximately $1.9 million in revenue, which is typically its weakest quarter given leisure parks are generally closed in the winter months throughout the UK estate.  Revenue from Motorway Service Areas and Adult Gaming Centers was $5.8 million in the quarter and included 5,042 machines on a rental basis.  Software license fee revenue was $1.4 million in the quarter.

Acquired Businesses Hardware Revenue was $6.0 million and includes the sale of 930 machines as well as spare parts and repairs.

SG&A expenses increased by $14.4 million, or 97.5%, to $29.1 million. Incremental SG&A expenses from the Acquired Businesses amounted to $16.9 million, which was partially offset by a $2.0 million decrease in SG&A for the Legacy Inspired Business.

Adjusted EBITDA was $10.1 million, a year-over-year decrease of 26.4%.  The Acquired Businesses contributed $2.8 million in Adjusted EBITDA (in its seasonally weakest quarter, as leisure parks are closed in the winter months throughout the UK estate). The Legacy Inspired Business Adjusted EBITDA decreased $6.4 million which includes the negative impact of the COVID-19 Closures and the adverse results from the Triennial Implementation.  

Net Cash Provided by Operating Activities Less Cash from Investing Activities during the quarter decreased to an inflow of $0.1 million from an inflow of $3.1 million in the prior year period. This is primarily due to an increase in capital expenditures related to the Acquired Businesses, such funds used for the continuing digitization of the UK pub estate and to prepare for peak season for the leisure estate.

Non-GAAP Financial Measures

We use certain non-GAAP financial measures, including Adjusted EBITDA, to analyze our operating performance. We use these financial measures to manage our business on a day-to-day basis. We believe that these measures are also commonly used in our industry to measure performance. For these reasons, we believe that these non-GAAP financial measures provide expanded insight into our business, in addition to standard U.S. GAAP financial measures. There are no specific rules or regulations for defining and using non-GAAP financial measures, and as a result the measures we use may not be comparable to measures used by other companies, even if they have similar labels. The presentation of non-GAAP financial information should not be considered in isolation from, or as a substitute for, or superior to, financial information prepared and presented in accordance with U.S. GAAP. You should consider our non-GAAP financial measures in conjunction with our U.S. GAAP financial measures.

We define our non-GAAP financial measures as follows:

Adjusted EBITDA is defined as net loss excluding depreciation and amortization, interest expense, interest income and income tax expense, and other additional specified exclusions and adjustments. Such additional excluded amounts include stock-based compensation, U.S. GAAP charges where the associated liability is expected to be settled in stock, and changes in the value of earnout liabilities and income and expenditure in relation to legacy portions of the business (being those portions where trading no longer occurs) including closed defined benefit pension schemes. Additional adjustments are made for items considered outside the normal course of business, including (1) restructuring costs, which include charges attributable to employee severance, management changes, restructuring, dual running costs, costs related to facility closures and integration costs (2) merger and acquisition costs and (3) gains or losses not in the ordinary course of business. This does not include any losses related to COVID-19.

We believe Adjusted EBITDA, when considered along with other performance measures, is a particularly useful performance measure, because it focuses on certain operating drivers of the business, including sales growth, operating costs, selling and administrative expense and other operating income and expense. We believe Adjusted EBITDA can provide a more complete understanding of our operating results and the trends to which we are subject, and an enhanced overall understanding of our financial performance and prospects for the future. Adjusted EBITDA is not intended to be a measure of liquidity or cash flows from operations or a measure comparable to net income or loss, because it does not take into account certain aspects of our operating performance (for example, it excludes non-recurring gains and losses which are not deemed to be a normal part of underlying business activities). Our use of Adjusted EBITDA may not be comparable to the use by other companies of similarly termed measures. Management compensates for these limitations by using Adjusted EBITDA as only one of several measures for evaluating our operating performance. In addition, capital expenditures, which affect depreciation and amortization, interest expense, and income tax benefit (expense), are evaluated separately by management.

Functional Currency at Constant rate. Currency impacts shown have been calculated as the current-period average GBP: USD rate less the equivalent average rate in the prior period, multiplied by the current period amount in our functional currency (GBP). The remaining difference, referred to as functional currency at constant rate, is calculated as the difference in our functional currency, multiplied by the prior-period average GBP: USD rate, as a proxy for functional currency at constant rate movement.

Currency Movement represents the difference between the results in our reporting currency (USD) and the results on a functional currency at constant rate basis.

Reconciliations from net loss, as shown in our Consolidated Statements of Operations and Comprehensive Loss included elsewhere in this release, to Adjusted EBITDA are shown below.  The 2018/2019 EBITDA comparison does not include the Acquired Businesses in the 2019 numbers.

Conference Call and Webcast

Inspired management will host a conference call and simultaneous webcast at 10:00 a.m. ET / 3:00 p.m. UK on Monday, May 18, 2020 to discuss the financial results and general business trends.

Telephone: The dial-in number to access the call live is 1-844-746-0725 (US) or 1-412-317-5264 (International). Participants should ask to be joined into the Inspired Entertainment call. 

Webcast: A live audio-only webcast of the call can be accessed through the "Events and Presentations" page of the Company's website at www.inseinc.com under the Investors link. Please follow the registration prompts.

Replay of the call: A telephone replay of the call will be available one hour after the conclusion of the call until May 25, 2020 by dialing 1-877-344-7529 (US) or 1-412-317-0088 (International), via replay access code 10143795. A replay of the webcast will also be available on the Company's website at www.inseinc.com.

About Inspired Entertainment, Inc.

Inspired offers an expanding portfolio of content, technology, hardware and services for regulated gaming, betting, lottery, and leisure operators across retail and mobile channels around the world. The Company's gaming, virtual sports, interactive and leisure products appeal to a wide variety of players, creating new opportunities for operators to grow their revenue. The Company operates in approximately 35 jurisdictions worldwide, supplying gaming systems with associated terminals and content for more than 50,000 gaming machines located in betting shops, pubs, gaming halls and other route operations; virtual sports products through more than 44,000 retail channels; digital games for 100+ websites; and a variety of amusement entertainment solutions with a total installed base of more than 19,000 devices.  Additional information can be found at www.inseinc.com.

Forward Looking Statements

This news release may contain "forward-looking statements" within the meaning of the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements may be identified by the use of words such as "anticipate," "believe," "expect," "estimate," "plan," "will," "would" and "project" and other similar expressions that indicate future events or trends or are not statements of historical matters. These statements are based on Inspired's management's current expectations and beliefs, as well as a number of assumptions concerning future events.

Forward-looking statements are subject to known and unknown risks, uncertainties, assumptions and other important factors, many of which are outside of Inspired's control and all of which could cause actual results to differ materially from the results discussed in the forward-looking statements. Accordingly, forward-looking statements should not be relied upon as representing Inspired's views as of any subsequent date, and Inspired does not undertake any obligation to update forward-looking statements to reflect events or circumstances after the date they were made, whether as a result of new information, future events or otherwise, except as required by law. You are advised to review carefully the "Risk Factors" section of Inspired's annual report on Form 10-K for the fiscal year ended December 31, 2019 and in Inspired's subsequent quarterly reports on Form 10-Q, which are available, free of charge, on the U.S. Securities and Exchange Commission's website at www.sec.gov.  In addition, the statements made by the Company with respect to the potential future impact of COVID-19 on the Company's business and operations, and the Company's expected responses thereto, are forward-looking statements. The Company encourages investors to visit its website from time to time, as information is updated and new information is posted. The Company does not undertake to update its forward-looking statements, except as may be required by law.

Contact:
For Investors
Aimee Remey
aimee.remey@inseinc.com
+1 646 565-6938

For Press and Sales
inspiredsales@inseinc.com

 

 

INSPIRED ENTERTAINMENT, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(in millions, except share data)




March 31,
2020



December 31,
2019




(Unaudited)





Assets







Cash


$

48.5



$

29.1


Accounts receivable, net



32.3




24.2


Inventory, net



16.4




18.8


Prepaid expenses and other current assets



16.9




23.2


Total current assets



114.1




95.3











Property and equipment, net



75.1




79.3


Software development costs, net



43.0




46.9


Other acquired intangible assets subject to amortization, net



8.3




9.9


Goodwill



75.7




80.9


Right of use asset



8.8




9.4


Investment






0.6


Other assets



5.5




5.1


Total assets


$

330.5



$

327.4











Liabilities and Stockholders' Deficit









Current liabilities









Accounts payable


$

25.6



$

22.2


Accrued expenses



36.6




31.2


Corporate tax and other current taxes payable



6.0




6.6


Deferred revenue, current



10.0




10.1


Operating lease liabilities



3.3




3.6


Other current liabilities



2.3




1.9


Current portion of long-term debt



24.8




2.6


Current portion of finance lease liabilities






0.1


Total current liabilities



108.6




78.3











Long-term debt



258.4




270.5


Deferred revenue, net of current portion



15.3




17.7


Derivative liability



1.3





Operating lease liabilities



5.0




5.2


Other long-term liabilities



1.4




5.2


Total liabilities



390.0




376.9











Commitments and contingencies


















Stockholders' deficit









Preferred stock; $0.0001 par value; 1,000,000 shares authorized







Series A Junior Participating Preferred stock; $0.0001 par value; 1,000,000 shares authorized; 49,000 shares
   designated; no shares issued and outstanding at March 31, 2020 and December 31, 2019







Common stock; $0.0001 par value; 49,000,000 shares authorized; 22,397,727 shares and 22,230,768 shares
   issued and outstanding at March 31, 2020 and December 31, 2019, respectively







Additional paid in capital



347.6




346.6


Accumulated other comprehensive income



51.5




45.1


Accumulated deficit



(458.6)




(441.2)


Total stockholders' deficit



(59.5)




(49.5)


Total liabilities and stockholders' deficit


$

330.5



$

327.4


 

 

INSPIRED ENTERTAINMENT, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(in millions, except share data)
(Unaudited)




Three Months Ended
March 31,




2020



2019


Revenue:







Service


$

43.2



$

30.8


Hardware



9.1




2.9


Total revenue



52.3




33.7











Cost of sales, excluding depreciation and amortization:









Cost of service



(6.6)




(5.4)


Cost of hardware



(7.0)




(1.6)


Selling, general and administrative expenses



(29.1)




(14.7)


Stock-based compensation expense



(1.0)




(2.1)


Acquisition and integration related transaction expenses



(3.2)




(0.9)


Depreciation and amortization



(12.6)




(9.7)


Net operating loss



(7.2)




(0.7)











Other (expense) income









Interest income



0.3





Interest expense



(6.1)




(4.4)


Change in fair value of earnout liability






(2.3)


Change in fair value of derivative liability






1.2


Loss from equity method investee



(0.5)





Other finance income (expense)



(3.7)




1.1











Total other expense, net



(10.0)




(4.4)











Loss before income taxes



(17.2)




(5.1)


Income tax (expense) benefit



(0.2)




0.1


Net loss



(17.4)




(5.0)











Other comprehensive income/(loss):









Foreign currency translation gain (loss)



3.1




(0.5)


Change in fair value of hedging instrument



(1.5)




(2.1)


Reclassification of gain on hedging instrument to comprehensive income



0.4




1.5


Actuarial gains on pension plan



4.4




0.9


Other comprehensive income/(loss)



6.4




(0.2)











Comprehensive loss


$

(11.0)



$

(5.2)











Net loss per common share – basic and diluted


$

(0.78)



$

(0.24)











Weighted average number of shares outstanding during the period – basic and
   diluted



22,384,268




20,959,626



 

 

INSPIRED ENTERTAINMENT, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in millions) (Unaudited)




Three Months Ended
March 31,




2020



2019


Cash flows from operating activities:







Net loss


$

(17.4)



$

(5.0)


Adjustments to reconcile net loss to net cash provided by operating activities:









   Depreciation and amortization



12.6




9.7


   Amortization of right of use asset



0.9





   Stock-based compensation expense



1.0




2.1


   Change in fair value of derivative liability






(1.2)


   Change in fair value of earnout liability






2.3


   Impairment of investment in equity method investee



0.7





   Foreign currency translation on senior bank debt



3.9




(2.8)


   Foreign currency translation on cross currency swaps






1.7


   Reclassification of gain on hedging instrument to comprehensive income



0.4





   Non-cash interest expense relating to senior debt



0.5




0.6


   Changes in assets and liabilities:









         Accounts receivable



(10.0)




(2.4)


         Inventory



1.3




0.7


         Prepaid expenses and other assets



5.7




1.9


         Corporate tax and other current taxes payable



0.1




(0.3)


         Accounts payable



4.9




4.4


         Deferred revenues and customer prepayment



(0.5)




(3.5)


         Accrued expenses



7.5




0.7


         Operating lease liabilities



(0.8)





         Other long-term liabilities



0.3




(0.6)


 Net cash provided by operating activities



11.1




8.3











Cash flows from investing activities:









Purchases of property and equipment



(8.4)




(1.5)


Disposals of property and equipment



1.0




0.2


Purchases of capital software



(3.6)




(3.9)


  Net cash used in investing activities



(11.0)




(5.2)











Cash flows from financing activities:









Proceeds from issuance of revolver



22.3





Repayments of finance leases



(0.1)




(0.2)


  Net cash provided by (used in) financing activities



22.2




(0.2)











Effect of exchange rate changes on cash



(2.9)




0.1


Net increase in cash



19.4




3.0


Cash, beginning of period



29.1




16.0


Cash, end of period


$

48.5



$

19.0











Supplemental cash flow disclosures









Cash paid during the period for interest


$

0.1



$

4.0


Cash paid during the period for income taxes


$



$


Cash paid during the period for operating leases


$

1.0



$











Supplemental disclosure of noncash investing and financing activities









Lease liabilities arising from obtaining right of use assets


$

(0.9)



$


Adjustment to goodwill arising from adjustment to fair value of assets acquired


$

(0.3)



$


 

 

INSPIRED ENTERTAINMENT, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES 
(Unaudited)




For the Three-Month
Period ended




Unaudited



Unaudited




Mar 31,



Mar 31,


(In millions)


2020



2019


Net loss


$

(17.4)



$

(5.0)


Items Relating to Discontinued Activities:









  Pension charges



0.2




0.2











Items outside the normal course of business:









  Costs of group restructure



0.1




1.5


  Acquisition and integration related transaction expenses



3.2




0.9


  Impairment on interest in equity method investee



0.7




-











Stock-based compensation expense



1.0




2.1











Depreciation and amortization



12.6




9.7


Total other expense, net



9.5




4.4


Income tax



0.2




(0.1)


Adjusted EBITDA


$

10.1



$

13.7











Adjusted EBITDA


£

7.8



£

10.5











Exchange Rate - $ to £ (5)



1.28




1.30


 


 

INSPIRED ENTERTAINMENT, INC. SEGMENT PERFORMANCE
(Unaudited)

Three Months Ended March 31, 2020



Server
Based
Gaming



Virtual
Sports



Acquired
Businesses



Intergroup
Eliminations



Corporate
Functions



Total




(in millions)


 Revenue:



















   Service


$

13.4



$

9.0



$

21.4



$

(0.6)



$



$

43.2


   Hardware



3.3







6.0




(0.2)







9.1


   Total revenue



16.7




9.0




27.4




(0.8)







52.3


Cost of sales, excluding depreciation
    and amortization:

























    Cost of service



(3.6)




(0.9)




(2.7)




0.6







(6.6)


    Cost of hardware



(1.8)







(5.2)










(7.0)


Selling, general and administrative
    expenses



(5.0)




(1.7)




(16.9)







(5.5)




(29.1)


Stock-based compensation expense



(0.2)




(0.1)










(0.7)




(1.0)


Acquisition and integration related
    transaction expenses















(3.2)




(3.2)


 Depreciation and amortization



(6.2)




(1.4)




(4.8)







(0.2)




(12.6)


    Segment operating income (loss)



(0.1)




4.9




(2.2)




(0.2)




(9.6)




(7.2)



























           Net operating loss






















$

(7.2)



























Total assets at March 31, 2020


$

69.5



$

66.0



$

149.8



$



$

45.2



$

330.5



























Total goodwill at March 31, 2020


$



$

43.6



$

32.1



$



$



$

75.7


Total capital expenditures for the
     three months ended March 31,
     2020


$

1.1



$

1.6



$

6.8



$



$

2.3



$

11.8




Three Months Ended March 31, 2019



Server
Based
Gaming



Virtual
Sports



Acquired
Businesses



Intergroup
Eliminations



Corporate
Functions



Total




(in millions)


Revenue:



















   Service


$

20.8



$

10.0



$



$



$



$

30.8


   Hardware



2.9
















2.9


   Total revenue



23.7




10.0













33.7


Cost of sales, excluding
   depreciation    
   and amortization:























   Cost of service



(4.4)




(1.0)













(5.4)


   Cost of hardware



(1.6)
















(1.6)


Selling, general and
   administrative expenses



(6.6)




(2.2)










(5.9)




(14.7)


Stock-based compensation
    expense



(0.4)




(0.3)










(1.4)




(2.1)


Acquisition and integration
   related transaction expenses















(0.9)




(0.9)


Depreciation and amortization



(7.7)




(1.5)










(0.5)




(9.7)


   Segment operating income
       (loss)



3.0




5.0










(8.7)




(0.7)



























       Net operating loss






















$

(0.7)



























Total assets at December
    31, 2019


$

80.8



$

66.8



$

156.7



$



$

23.1



$

327.4



























Total goodwill at December
    31, 2019


$



$

46.4



$

34.5



$



$



$

80.9


Total capital expenditures
   for the three months ended
   March 31, 2019


$

2.9



$

1.4



$



$



$

0.2



$

4.5


 

 

1

The financial measure "Adjusted EBITDA" is a non-GAAP financial measure defined below under "Non-GAAP Financial Measures" and reconciled to the most directly comparable GAAP measures in the accompanying supplemental table at the end of this release.

2 

Currency movements in the period did not materially affect the reported position.

3 

Using prevailing foreign exchange rates as of market close on May 14, 2020.

 

SOURCE Inspired Entertainment, Inc.