vs
Side-by-side financial comparison of Inspired Entertainment, Inc. (INSE) and Mayville Engineering Company, Inc. (MEC). Click either name above to swap in a different company.
Mayville Engineering Company, Inc. is the larger business by last-quarter revenue ($134.3M vs $77.2M, roughly 1.7× Inspired Entertainment, Inc.). Mayville Engineering Company, Inc. runs the higher net margin — -3.2% vs -9.3%, a 6.1% gap on every dollar of revenue. On growth, Mayville Engineering Company, Inc. posted the faster year-over-year revenue change (10.7% vs -6.8%). Mayville Engineering Company, Inc. produced more free cash flow last quarter ($10.2M vs $-9.9M). Over the past eight quarters, Inspired Entertainment, Inc.'s revenue compounded faster (11.3% CAGR vs -8.8%).
Alchemy Copyrights, LLC, doing business as Concord, is an independent American entertainment company. It develops, manages and acquires sound recordings, music publishing rights, theatrical performance rights, and narrative content for film and television. Concord is majority owned by the State of Michigan Retirement System.
Mayville Engineering Company, Inc. is a U.S.-headquartered leading manufacturer of metal components, fabricated assemblies, and custom engineered solutions. It serves OEM clients across agriculture, construction, transportation, defense, and power sports markets, offering end-to-end services from prototyping to high-volume production for North America.
INSE vs MEC — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $77.2M | $134.3M |
| Net Profit | $-7.2M | $-4.4M |
| Gross Margin | — | 6.8% |
| Operating Margin | 14.6% | -4.1% |
| Net Margin | -9.3% | -3.2% |
| Revenue YoY | -6.8% | 10.7% |
| Net Profit YoY | -110.7% | -127.3% |
| EPS (diluted) | $-0.24 | $-0.22 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $77.2M | $134.3M | ||
| Q3 25 | $86.2M | $144.3M | ||
| Q2 25 | $80.3M | $132.3M | ||
| Q1 25 | $60.4M | $135.6M | ||
| Q4 24 | $82.8M | $121.3M | ||
| Q3 24 | $77.2M | $135.4M | ||
| Q2 24 | $74.8M | $163.6M | ||
| Q1 24 | $62.3M | $161.3M |
| Q4 25 | $-7.2M | $-4.4M | ||
| Q3 25 | $-1.9M | $-2.7M | ||
| Q2 25 | $-7.8M | $-1.1M | ||
| Q1 25 | $-100.0K | $20.0K | ||
| Q4 24 | $67.0M | $16.0M | ||
| Q3 24 | $2.8M | $3.0M | ||
| Q2 24 | $1.4M | $3.8M | ||
| Q1 24 | $-6.4M | $3.2M |
| Q4 25 | — | 6.8% | ||
| Q3 25 | — | 11.0% | ||
| Q2 25 | — | 10.3% | ||
| Q1 25 | — | 11.3% | ||
| Q4 24 | — | 8.9% | ||
| Q3 24 | — | 12.6% | ||
| Q2 24 | — | 13.6% | ||
| Q1 24 | 74.5% | 13.0% |
| Q4 25 | 14.6% | -4.1% | ||
| Q3 25 | 11.3% | 0.0% | ||
| Q2 25 | 9.8% | 0.1% | ||
| Q1 25 | 2.6% | 1.2% | ||
| Q4 24 | 15.6% | 19.0% | ||
| Q3 24 | 14.5% | 4.2% | ||
| Q2 24 | 11.6% | 5.0% | ||
| Q1 24 | -3.4% | 4.7% |
| Q4 25 | -9.3% | -3.2% | ||
| Q3 25 | -2.2% | -1.9% | ||
| Q2 25 | -9.7% | -0.8% | ||
| Q1 25 | -0.2% | 0.0% | ||
| Q4 24 | 80.9% | 13.2% | ||
| Q3 24 | 3.6% | 2.2% | ||
| Q2 24 | 1.9% | 2.3% | ||
| Q1 24 | -10.3% | 2.0% |
| Q4 25 | $-0.24 | $-0.22 | ||
| Q3 25 | $-0.07 | $-0.13 | ||
| Q2 25 | $-0.27 | $-0.05 | ||
| Q1 25 | $0.00 | $0.00 | ||
| Q4 24 | $2.29 | $0.76 | ||
| Q3 24 | $0.10 | $0.14 | ||
| Q2 24 | $0.05 | $0.18 | ||
| Q1 24 | $-0.22 | $0.16 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $1.5M |
| Total DebtLower is stronger | $363.2M | — |
| Stockholders' EquityBook value | $-16.2M | $240.7M |
| Total Assets | $439.9M | $563.6M |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $1.5M | ||
| Q3 25 | — | $1.2M | ||
| Q2 25 | — | $206.0K | ||
| Q1 25 | — | $183.0K | ||
| Q4 24 | — | $206.0K | ||
| Q3 24 | — | $178.0K | ||
| Q2 24 | — | $314.0K | ||
| Q1 24 | — | $314.0K |
| Q4 25 | $363.2M | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $313.2M | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $-16.2M | $240.7M | ||
| Q3 25 | $-9.0M | $244.8M | ||
| Q2 25 | $-9.5M | $246.8M | ||
| Q1 25 | $-2.2M | $250.0M | ||
| Q4 24 | $-3.3M | $251.8M | ||
| Q3 24 | $-78.2M | $238.4M | ||
| Q2 24 | $-77.1M | $238.1M | ||
| Q1 24 | $-80.3M | $234.0M |
| Q4 25 | $439.9M | $563.6M | ||
| Q3 25 | $485.8M | $585.6M | ||
| Q2 25 | $486.8M | $433.7M | ||
| Q1 25 | $458.9M | $447.7M | ||
| Q4 24 | $438.4M | $445.6M | ||
| Q3 24 | $388.6M | $466.0M | ||
| Q2 24 | $326.6M | $488.2M | ||
| Q1 24 | $331.1M | $499.9M |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $1.2M | $13.4M |
| Free Cash FlowOCF − Capex | $-9.9M | $10.2M |
| FCF MarginFCF / Revenue | -12.8% | 7.6% |
| Capex IntensityCapex / Revenue | 14.4% | 2.4% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $16.3M | $26.9M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $1.2M | $13.4M | ||
| Q3 25 | $10.1M | $1.9M | ||
| Q2 25 | $15.2M | $15.0M | ||
| Q1 25 | $25.5M | $8.3M | ||
| Q4 24 | $6.9M | $38.0M | ||
| Q3 24 | $21.2M | $17.9M | ||
| Q2 24 | $-2.4M | $23.3M | ||
| Q1 24 | $6.0M | $10.6M |
| Q4 25 | $-9.9M | $10.2M | ||
| Q3 25 | $4.3M | $-1.1M | ||
| Q2 25 | $5.6M | $12.5M | ||
| Q1 25 | $16.3M | $5.4M | ||
| Q4 24 | $1.6M | $35.6M | ||
| Q3 24 | $16.8M | $15.1M | ||
| Q2 24 | $-5.3M | $19.2M | ||
| Q1 24 | $1.6M | $7.8M |
| Q4 25 | -12.8% | 7.6% | ||
| Q3 25 | 5.0% | -0.8% | ||
| Q2 25 | 7.0% | 9.5% | ||
| Q1 25 | 27.0% | 4.0% | ||
| Q4 24 | 1.9% | 29.4% | ||
| Q3 24 | 21.8% | 11.1% | ||
| Q2 24 | -7.1% | 11.7% | ||
| Q1 24 | 2.6% | 4.9% |
| Q4 25 | 14.4% | 2.4% | ||
| Q3 25 | 6.7% | 2.1% | ||
| Q2 25 | 12.0% | 1.8% | ||
| Q1 25 | 15.2% | 2.2% | ||
| Q4 24 | 6.4% | 1.9% | ||
| Q3 24 | 5.7% | 2.1% | ||
| Q2 24 | 3.9% | 2.5% | ||
| Q1 24 | 7.1% | 1.7% |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 416.65× | ||
| Q4 24 | 0.10× | 2.38× | ||
| Q3 24 | 7.57× | 6.03× | ||
| Q2 24 | -1.71× | 6.15× | ||
| Q1 24 | — | 3.28× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
INSE
| Gaming | $36.3M | 47% |
| Interactive | $17.8M | 23% |
| Leisure | $13.7M | 18% |
| Product Sales | $8.8M | 11% |
MEC
| Fabrication | $72.2M | 54% |
| Construction And Access | $19.2M | 14% |
| Tubes | $16.2M | 12% |
| Other Market | $11.9M | 9% |
| Agriculture | $7.7M | 6% |
| Military | $6.7M | 5% |
| Outdoor Sports | $1.7M | 1% |
