Every figure this model derived for INSE, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 23,300,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 23,200,000 | CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents |
2026-06-30 |
| current assets | 125,000,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 55,100,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | -15,600,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 43,200,000 | InterestExpenseNonoperating |
2026-06-30 |
| ocf | 40,800,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 281,400,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 6,500,000 | ShareBasedCompensation |
2026-06-30 |
The figures themselves rather than their scores — what somebody looking up INSE on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 35.57 |
| current ratio | 2.65 |
| current ratio reported | 2.27 |
| deferred revenue growth | 31.15 |
| dilution pct | -0.48 |
| ebit cagr | -4.15 |
| ebit yoy | 19.35 |
| fcf margin | 6.22 |
| growth cv | 1.57 |
| interest cover | 0.93 |
| net debt ebitda | 3.8 |
| operating margin | 14.25 |
| owner earnings margin | 3.91 |
| revenue growth | -6.48 |
| revenue growth per share | -6.03 |
| roic | 9.31 |
| rpo growth | -26.56 |
| rule of 40 | 7.77 |
| sbc pct revenue | 2.31 |
What this model itself distrusts about INSE's figures. Written by the derivation as it ran, not added afterwards.