Restatement of Previously Issued Financial Statements | 2. Restatement of Previously Issued Financial Statements Restatement Background On November 2, 2023, the Company, in concurrence with the Company’s audit committee, concluded that our 2022, 2021 and 2020 consolidated financial statements, included in our Annual Reports on Form 10-K as of December 31, 2022 and 2021 and for the fiscal years ended December 31, 2022, 2021, and 2020 (collectively the “Prior Period Financial Statements”), should no longer be relied upon due to misstatements that are described below, and that we would restate such financial statements to make the necessary accounting corrections. Details of the restated consolidated financial statements as of December 31, 2022 and 2021 and for the fiscal years ended December 31, 2022, 2021 and 2020 are provided below (“Restatement Items”). The Company issued a revision for capitalized software and related amortization expense in the quarterly report on Form 10-Q filed on August 11, 2023 for the period ended June 30, 2023 to the numbers previously presented in the Form 10-K filed on March 16, 2023 for the year ended December 31, 2022 (the “Revision”). This revision related to certain completed software development projects were, but should not have been, delayed in the shift from work in progress to completed projects. Consequently, the commencement of amortization for certain projects was delayed and the reported amortization was lower than the actual amortization. This issue is distinct from the capitalized software restatements below. The tables below have been updated to separate the impact of the Restatement Items from the Revision. Restatement Items Capitalized software and Costs to fulfill a contract Costs of Software to Be Sold, Leased or Marketed Intangibles – Goodwill and Other – Internal-Use Software Other Assets and Deferred Costs – Contracts with Customers. In addition, t he Company determined certain minor software enhancements were inappropriately capitalized and capitalized labor rates were inappropriately included in ertain amortization . 16.5 16.0 6.6 6.7 4.6 3.0 3.1 3.4 1.7 2.1 1.0 1.1 Revenue and Costs to obtain a contract – identified corrections needed related to ASC 606, Revenue from Contracts with Customers . identified certain performance obligations that were delivered and therefore should have been recognized at a specific point in time (rather than over time). Additionally, identified that (i) for certain Interactive Aggregator contracts, revenue should have been reported on a net, rather than gross, basis and (ii) also identified immaterial contract that should have been recognized as sales type lease rather than operating lease. Lastly, the Company had historically expensed commissions in the period incurred instead of capitalizing and amortizing them under the accounting framework for costs to obtain contracts with customers pursuant to ASC 606, Revenue from Contracts with Customers, and ASC 340-40, Other Assets and Deferred Costs – Contracts with Customers. 0.4 0.2 1.0 0.9 1.3 0.8 3.2 3.1 2.1 0.4 7.4 6.0 4.5 0.4 0.1 4.5 3.7 3.5 Note 12, “Contract Liabilities and Other Disclosures” and Note 28, “Segment Reporting and Geographic Information” have also been corrected. INSPIRED ENTERTAINMENT, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS AS OF DECEMBER 31, 2022 AND 2021, AND FOR THE YEARS ENDED DECEMBER 31, 2022, 2021 AND 2020 Inventory T he Company capitalized field inventory, repair and consumable items. Note 5, “Inventory” has also been corrected. Goodwill and intangibles Through review of the appropriate reporting units and asset groups to assess impairments at under ASC 350, Intangibles – Goodwill and Other ASC 360, Property, Plant and Equipment, identified a triggering event in the first quarter of 2020, related to the beginning of the COVID-19 pandemic, for which an impairment assessment was required for (i) S G and Acquired Business reporting units and (ii) all landbased asset groups. Based on the assessment, we determined that an impairment of acquired business goodwill and long-lived assets occurred in the first quarter of 2020. Additionally, determined that a significant number of synergies existed from the acquisition in the fourth quarter of 2019 a portion of the acquisition goodwill should have been reallocated to other reporting units upon acquisition. The corrections resulted in a decrease in Other acquired intangible assets subject to amortization, net of $ 1.2 1.5 0.2 0.2 0.1 22.4 Leasing identified errors related to leasing, which primarily related to the Company not historically includ in-substance fixed payments related to certain leases according to the accounting framework in ASC 842, Leases. The corrections resulted in an increase in Operating lease right of use asset of $ 7.7 9.8 1.1 1.1 6.4 8.6 Pension Basic and diluted n – An error to shares outstanding primarily relates to t not includ deferred settlement equity awards that had vested in the number of outstanding shares used in the calculation of basic weighted average number of shares outstanding pursuant to ASC 260, Earnings Per Share. N Other areas identified – T hrough the restatement process, he Company has reclassified certain costs for salaries of service employees. The Company has also corrected the currency effect on cash within the statement of cash flows. Refer to reference “g” below. The Company has also corrected Accumulated deficit as of January 1, 2020 in connection with the restatement adjustments discussed above for capitalized software and revenue. In addition, the Company has corrected other adjustments that are quantitatively immaterial, individually and in aggregate, but because we are correcting for these material , we have decided to correct these other adjustments. Income tax INSPIRED ENTERTAINMENT, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS AS OF DECEMBER 31, 2022 AND 2021, AND FOR THE YEARS ENDED DECEMBER 31, 2022, 2021 AND 2020 Summary impact of Restatement Items to Prior Period Financial Statements The following tables present the effect of the Restatement Items on the Company’s consolidated balance sheets for the periods indicated (in millions, except per share): Schedule of Restatement Items on the Company’s Consolidated Balance sheets Reported Revision Adjustments As Restated References As of December 31, 2022 As Previously Previous Restatement Restatement Reported Revision Adjustments As Restated References Assets Cash $ 25.0 $ - $ - $ 25.0 Accounts receivable, net 40.5 - (0.1 ) 40.4 f Inventory, net 31.0 - (0.7 ) 30.3 c Prepaid expenses and other current assets 32.1 - (0.9 ) 31.2 f Total current assets 128.6 - (1.7 ) 126.9 Property and equipment, net 44.7 - 0.4 45.1 b, f Software development costs, net 35.8 (1.0 ) (16.5 ) 18.3 a Other acquired intangible assets subject to amortization, net 14.7 - (0.1 ) 14.6 d, f Goodwill 73.9 - (18.4 ) 55.5 d Operating lease right of use asset 8.3 - 7.7 16.0 e Costs of obtaining and fulfilling customer contracts, net - - 7.0 7.0 a, b, f Other assets 3.4 - 0.4 3.8 f Total assets $ 309.4 $ (1.0 ) $ (21.2 ) $ 287.2 Liabilities and Stockholders’ Deficit Current liabilities Accounts payable $ 25.7 $ - (2.0 ) 23.7 f Accrued expenses 28.5 - 0.5 29.0 f Corporate tax and other current taxes payable 9.3 - 0.8 10.1 f Deferred revenue, current 4.8 - (0.2 ) 4.6 b Current portion of operating lease liabilities 2.8 - 1.1 3.9 e Other current liabilities 2.6 - - 2.6 Current portion of finance lease liabilities 1.0 - - 1.0 Total current liabilities 74.7 - 0.2 74.9 Long-term debt 277.6 - - 277.6 Finance lease liabilities, net of current portion 1.2 - - 1.2 Deferred revenue, net of current portion 3.7 - (0.9 ) 2.8 b Operating lease liabilities 5.9 - 6.4 12.3 e Other long-term liabilities 4.0 - - 4.0 Total liabilities $ 367.1 $ - $ 5.7 $ 372.8 Commitments and contingencies - - - - Stockholders’ deficit Preferred stock; $ 0.0001 1,000,000 - - - - Common stock; $ 0.0001 49,000,000 25,909,516 26,433,562 - - - - Additional paid in capital 378.2 - - 378.2 Accumulated other comprehensive income 46.3 0.1 4.4 50.8 Accumulated deficit (482.2 ) (1.1 ) (31.3 ) (514.6 ) Total stockholders’ deficit (57.7 ) (1.0 ) (26.9 ) (85.6 ) Total liabilities and stockholders’ deficit $ 309.4 $ (1.0 ) $ (21.2 ) $ 287.2 INSPIRED ENTERTAINMENT, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS AS OF DECEMBER 31, 2022 AND 2021, AND FOR THE YEARS ENDED DECEMBER 31, 2022, 2021 AND 2020 Reported Adjustments As Restated References As of December 31, 2021 As Previously Restatement Restatement Reported Adjustments As Restated References Assets Cash $ 47.8 $ - $ 47.8 Accounts receivable, net 31.7 (0.1 ) 31.6 f Inventory, net 16.9 (1.4 ) 15.5 c Prepaid expenses and other current assets 30.0 (0.8 ) 29.2 f Total current assets 126.4 (2.3 ) 124.1 Property and equipment, net 50.9 - 50.9 Software development costs, net 35.6 (16.0 ) 19.6 a Other acquired intangible assets subject to amortization, net 18.9 (1.5 ) 17.4 d Goodwill 82.7 (20.5 ) 62.2 d Operating lease right of use asset 10.1 9.8 19.9 e Costs of obtaining and fulfilling customer contracts, net - 7.7 7.7 a,f Other assets 7.1 (0.2 ) 6.9 f Total assets $ 331.7 $ (23.0 ) $ 308.7 Liabilities and Stockholders’ Deficit Current liabilities Accounts payable 20.8 - 20.8 Accrued expenses 32.6 0.3 32.9 f Corporate tax and other current taxes payable 12.3 - 12.3 Deferred revenue, current 7.7 (1.0 ) 6.7 b Operating lease liabilities 3.3 1.1 4.4 e Other current liabilities 3.9 - 3.9 Current portion of finance lease liabilities 0.9 - 0.9 Total current liabilities 81.5 0.4 81.9 Long-term debt 309.0 - 309.0 Finance lease liabilities, net of current portion 1.9 - 1.9 Deferred revenue, net of current portion 6.8 (1.3 ) 5.5 b Operating lease liabilities 7.4 8.6 16.0 e Other long-term liabilities 3.1 - 3.1 Total liabilities $ 409.7 $ 7.7 $ 417.4 Commitments and contingencies - - - Stockholders’ deficit Preferred stock; $ 0.0001 1,000,000 - - - Common stock; $ 0.0001 49,000,000 25,909,516 26,433,562 - - - Additional paid in capital 372.3 - 372.3 Accumulated other comprehensive income 43.8 - 43.8 Accumulated deficit (494.1 ) (30.7 ) (524.8 ) Total stockholders’ deficit (78.0 ) (30.7 ) (108.7 ) Total liabilities and stockholders’ deficit $ 331.7 $ (23.0 ) $ 308.7 INSPIRED ENTERTAINMENT, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS AS OF DECEMBER 31, 2022 AND 2021, AND FOR THE YEARS ENDED DECEMBER 31, 2022, 2021 AND 2020 The following tables present the effect of the Restatement Items on the Company’s consolidated statement of operations for the periods indicated (in millions, except share and per share amounts): Reported Revision Adjustments As Restated References For Year Ended December 31, 2022 As Previously Previous Restatement Restatement Reported Revision Adjustments As Restated References Revenue: Service $ 251.8 - $ (3.4 ) $ 248.4 b, f Product Sales 33.6 - (0.4 ) 33.2 b Total revenue 285.4 - (3.8 ) 281.6 Cost of Sales Cost of service (49.3 ) - (22.1 ) (71.4 ) b, f Cost of product sales (22.7 ) - 0.8 (21.9 ) b, c, f Selling, general, and administrative (126.4 ) - 24.5 (101.9 ) a, f Acquisition and integration related transaction expenses (0.5 ) - - (0.5 ) Depreciation and amortization (37.6 ) (1.1 ) (1.2 ) (39.9 ) a, b, d, f Net operating income (loss) 48.9 (1.1 ) (1.8 ) 46.0 Other expense Interest expense, net (25.4 ) - 0.1 (25.3 ) b Gain on disposal of business 0.9 - - 0.9 Other finance income (expense) 1.1 - - 1.1 Total other expense, net (23.4 ) - 0.1 (23.3 ) Income (loss) before income taxes 25.5 (1.1 ) (1.7 ) 22.7 Income tax (expense) benefit (3.2 ) - 1.1 (2.1 ) Net income (loss) 22.3 (1.1 ) (0.6 ) 20.6 Other comprehensive income (loss) Foreign currency translation gain (loss) 8.2 - 4.5 12.7 f Change in fair value of hedging instrument - - - - Reclassification of loss (gain) on hedging instrument to comprehensive income 0.7 - - 0.7 Actuarial (losses) gains on pension plan (6.4 ) - - (6.4 ) Other comprehensive income (loss) 2.5 - 4.5 7.0 Comprehensive income (loss) $ 24.8 $ (1.1 ) $ 3.9 $ 27.6 Net income (loss) per common share - basic $ 0.84 $ (0.04 ) $ (0.07 ) $ 0.73 Net income (loss) per common share - diluted $ 0.77 $ (0.04 ) $ (0.02 ) $ 0.71 Weighted average number of shares outstanding during the year - basic 26,446,374 - 1,603,544 28,049,918 h Weighted average number of shares outstanding during the year - diluted 29,035,785 - 57,070 29,092,855 h INSPIRED ENTERTAINMENT, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS AS OF DECEMBER 31, 2022 AND 2021, AND FOR THE YEARS ENDED DECEMBER 31, 2022, 2021 AND 2020 Reported Adjustments As Restated References For the Year Ended December 31, 2021 As Previously Restatement Restatement Reported Adjustments As Restated References Revenue: Service $ 183.3 $ (3.1 ) $ 180.2 b Product Sales 25.6 - 25.6 Total Revenue 208.9 (3.1 ) 205.8 Cost of Sales Cost of Service (34.3 ) (17.5 ) (51.8 ) b, f Cost of product sales (16.4 ) (1.4 ) (17.8 ) c Selling, general, and administrative (110.2 ) 19.9 (90.3 ) a, f Acquisition and integration related transaction expenses (1.6 ) - (1.6 ) Depreciation and amortization (47.0 ) (1.8 ) (48.8 ) a, b, d Net operating income (loss) (0.6 ) (3.9 ) (4.5 ) Other expense Interest expense, net (44.3 ) - (44.3 ) Change in fair value of warrant liability 0.9 - 0.9 Other finance income (expense) 5.7 - 5.7 f Total other expense, net (37.7 ) - (37.7 ) Income (loss) before income taxes (38.3 ) (3.9 ) (42.2 ) Income tax (expense) benefit 1.6 - 1.6 Net income (loss) (36.7 ) (3.9 ) (40.6 ) Other comprehensive income (loss) Foreign currency translation gain (loss) 0.4 0.3 0.7 Change in fair value of hedging instrument 0.3 - 0.3 Reclassification of loss (gain) on hedging instrument to comprehensive income 1.5 - 1.5 Actuarial (losses) gains on pension plan 10.5 - 10.5 Other comprehensive income (loss) 12.7 0.3 13.0 Comprehensive income (loss) $ (24.0 ) $ (3.6 ) $ (27.6 ) Net income (loss) per common share - basic $ (1.60 ) $ (0.06 ) $ (1.66 ) Net income (loss) per common share - diluted $ (1.60 ) $ (0.06 ) $ (1.66 ) Weighted average number of shares outstanding during the year - basic 22,897,997 1,504,464 24,402,461 h Weighted average number of shares outstanding during the year - diluted 22,897,997 1,504,464 24,402,461 h INSPIRED ENTERTAINMENT, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS AS OF DECEMBER 31, 2022 AND 2021, AND FOR THE YEARS ENDED DECEMBER 31, 2022, 2021 AND 2020 Reported Adjustments As Restated References For the Year Ended December 31, 2020 As Previously Restatement Restatement Reported Adjustments As Restated References Revenue: Service $ 178.7 $ (2.1 ) $ 176.6 b, Product Sales 21.1 0.6 21.7 f Total Revenue 199.8 (1.5 ) 198.3 Cost of Sales Cost of service (30.1 ) (15.8 ) (45.9 ) b, f Cost of product sales (14.4 ) (0.6 ) (15.0 ) Selling, general, and administrative (89.6 ) 17.2 (72.4 ) a, f Acquisition and integration related transaction expenses (7.0 ) - (7.0 ) Depreciation and amortization (52.3 ) (1.3 ) (53.6 ) a, b, d Impairment of goodwill and intangibles - (22.4 ) (22.4 ) d Net operating income (loss) 6.4 (24.4 ) (18.0 ) Other expense Interest expense, net (30.0 ) - (30.0 ) Change in fair value of warrant liability (3.2 ) - (3.2 ) Loss from equity method investee (0.5 ) - (0.5 ) Other finance income (expense) (4.7 ) - (4.7 ) Total other expense, net (38.4 ) - (38.4 ) Income (loss) before income taxes (32.0 ) (24.4 ) (56.4 ) Income tax (expense) benefit (0.4 ) - (0.4 ) Net income (loss) (32.4 ) (24.4 ) (56.8 ) Other comprehensive income (loss) Foreign currency translation gain (loss) (5.4 ) (0.3 ) (5.7 ) Change in fair value of hedging instrument (2.9 ) - (2.9 ) Reclassification of loss (gain) on hedging instrument to comprehensive income 1.5 - 1.5 Actuarial (losses) gains on pension plan (7.2 ) - (7.2 ) Other comprehensive income (loss) (14.0 ) (0.3 ) (14.3 ) Comprehensive income (loss) $ (46.4 ) $ (24.7 ) $ (71.1 ) Net income (loss) per common share - basic $ (1.45 ) $ (0.94 ) $ (2.39 ) Net income (loss) per common share - diluted $ (1.45 ) $ (0.94 ) $ (2.39 ) Weighted average number of shares outstanding during the year - basic 22,399,333 1,318,188 23,717,521 h Weighted average number of shares outstanding during the year - diluted 22,399,333 1,318,188 23,717,521 h INSPIRED ENTERTAINMENT, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS AS OF DECEMBER 31, 2022 AND 2021, AND FOR THE YEARS ENDED DECEMBER 31, 2022, 2021 AND 2020 The following tables present the effect of the Restatement Items on the Company’s consolidated statements of stockholders’ equity (deficit) for the periods indicated (in millions, except per share amounts): Shares Amount capital income deficit deficit References Accumulated Additional other Total Common Stock paid in comprehensive Accumulated stockholders’ Restatement Shares Amount capital income deficit deficit References Balance as of December 31, 2020 (As Previously Reported) 22,430,475 $ - $ 324.6 $ 31.1 $ (457.4 ) $ (101.7 ) Restatement Items - - - (0.3 ) (26.8 ) (27.1 ) Balance as of December 31, 2020 (As Restated) 22,430,475 - 324.6 30.8 (484.2 ) (128.8 ) Balance as of December 31, 2021 (As Previously Reported) 26,433,562 - 372.3 43.8 (494.1 ) (78.0 ) Restatement Items - - - - (30.7 ) (30.7 ) Balance as of December 31, 2021 (As Restated) 26,433,562 - 372.3 43.8 (524.8 ) (108.7 ) Balance as of December 31, 2022 (As Previously Reported) 25,909,516 - 378.2 46.3 (482.2 ) (57.7 ) Previous Revision - - - 0.1 (1.1 ) (1.0 ) Restatement Items - - - 4.4 (31.3 ) (26.9 ) Balance as of December 31, 2022 (As Restated) 25,909,516 $ - $ 378.2 $ 50.8 $ (514.6 ) $ (85.6 ) Balance 25,909,516 $ - $ 378.2 $ 50.8 $ (514.6 ) $ (85.6 ) INSPIRED ENTERTAINMENT, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS AS OF DECEMBER 31, 2022 AND 2021, AND FOR THE YEARS ENDED DECEMBER 31, 2022, 2021 AND 2020 The following tables present the effect of the Restatement Items on the Company’s consolidated statements of cashflows for the periods indicated (in millions): Reported Revision Adjustments As Restated References Year Ended December 31, 2022 As Previously Previous Restatement Restatement Reported Revision Adjustments As Restated References Cash flows from operating activities: Net income $ 22.3 $ (1.1 ) $ (0.6 ) $ 20.6 a, b, c, d, f Adjustments to reconcile net income (loss) to net cash provided by operating activities: Depreciation and amortization 37.6 (1.1 ) 3.4 39.9 a, b, d Right of use asset amortization 2.4 - 1.1 3.5 e Profit on disposal of trade and assets - - (0.9 ) (0.9 ) f Stock-based compensation expense 10.8 - - 10.8 Reclassification of loss on hedging instrument to comprehensive income 0.7 - - 0.7 Non-cash interest expense relating to senior debt 1.8 - - 1.8 Contract cost expense - - (7.2 ) (7.2 ) a, b Changes in assets and liabilities: Accounts receivable (12.0 ) - (0.1 ) (12.1 ) f, g Inventory (16.0 ) - (0.7 ) (16.7 ) c, g Prepaid expenses and other assets (3.8 ) - (0.5 ) (4.3 ) f, g Corporate tax and other current taxes payable (6.7 ) - 0.6 (6.1 ) f, g Accounts payable 7.5 - (2.4 ) 5.1 f, g Deferred revenues and customer prepayment (5.2 ) - 0.8 (4.4 ) b, g Accrued expenses 0.8 - (0.1 ) 0.7 g Operating lease liabilities (2.6 ) - (1.1 ) (3.7 ) e, g Other long-term liabilities (2.9 ) - (0.1 ) (3.0 ) g Net cash provided by operating activities 34.7 (2.2 ) (7.8 ) 24.7 Cash flows from investing activities: Purchases of property and equipment (21.2 ) - (1.0 ) (22.2 ) b, f Acquisition of subsidiary company assets (0.6 ) - - (0.6 ) Disposal of trade and assets - - 1.3 1.3 f Purchases of capital software (18.6 ) - 7.5 (11.1 ) a Net cash used in investing activities (40.4 ) - 7.8 (32.6 ) Cash flows from financing activities: Repurchase of common stock (10.4 ) - - (10.4 ) Repayments of finance leases (0.6 ) - - (0.6 ) Net cash (used in) provided by financing activities (11.0 ) - - (11.0 ) Effect of exchange rate changes on cash (6.1 ) - 2.2 (3.9 ) g Net increase in cash (22.8 ) - - (22.8 ) Cash, beginning of period 47.8 - - 47.8 Cash, end of period $ 25.0 $ - $ - $ 25.0 Supplemental cash flow disclosures Cash paid during the period for interest $ 23.0 $ - $ - $ 23.0 Cash paid during the period for income taxes $ - $ - $ - $ - Cash paid during the period for operating leases $ 4.3 $ - $ 3.5 $ 7.8 e Supplemental disclosure of noncash investing and financing activities Additional paid in capital from net settlement of RSUs $ (4.1 ) $ - $ - $ (4.1 ) Lease liabilities arising from obtaining right of use assets $ (1.8 ) $ - $ - $ (1.8 ) Adjustment to customer relationships intangible asset arising from adjustment to fair value of assets acquired $ (0.9 ) $ - $ - $ (0.9 ) Property and equipment transferred to inventory $ 0.8 $ - $ - $ 0.8 INSPIRED ENTERTAINMENT, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS AS OF DECEMBER 31, 2022 AND 2021, AND FOR THE YEARS ENDED DECEMBER 31, 2022, 2021 AND 2020 Reported Adjustments As Restated References Year Ended December 31, 2021 As Previously Restatement Restatement Reported Adjustments As Restated References Cash flows from operating activities: Net loss $ (36.7 ) $ (3.9 ) $ (40.6 ) a, b, c, d, f Adjustments to reconcile net income (loss) to net cash provided by operating activities: Depreciation and amortization 47.0 1.8 48.8 a, b, d Amortization of right of use asset 3.3 1.2 4.5 e Stock-based compensation expense 13.0 - 13.0 Impairment of investment in equity method investee - - - Unrealized transactional currency gain/loss on senior bank debt (4.6 ) (0.1 ) (4.7 ) f Change in fair value of warrant liability (0.9 ) - (0.9 ) Reclassification of loss on hedging instrument to comprehensive income 1.5 - 1.5 Non-cash interest expense relating to senior debt 17.2 - 17.2 Contract cost expense - (6.3 ) (6.3 ) a, b Changes in assets and liabilities: Accounts receivable (4.9 ) 0.2 (4.7 ) f, g Inventory 1.6 1.6 3.2 c, g Prepaid expenses and other assets (13.9 ) 1.5 (12.4 ) f, g Corporate tax and other current taxes payable (9.9 ) 0.2 (9.7 ) f, g Accounts payable 2.8 - 2.8 Deferred revenues and customer prepayment (6.7 ) 0.8 (5.9 ) b, g Accrued expenses 0.7 0.3 1.0 f, g Operating lease liabilities (2.9 ) (1.1 ) (4.0 ) e, g Other long-term liabilities (0.4 ) - (0.4 ) Net cash provided by operating activities 6.2 (3.8 ) 2.4 Cash flows from investing activities: Purchases of property and equipment (11.6 ) 0.3 (11.3 ) g Acquisition of subsidiary company assets (12.5 ) 0.1 (12.4 ) g Purchases of capital software (13.8 ) 5.1 (8.7 ) a, g Net cash used in investing activities (37.9 ) 5.5 (32.4 ) Cash flows from financing activities: Proceeds from issuance of long-term debt 333.1 - 333.1 Proceeds from exercise of warrants 30.5 - 30.5 Repayments of revolver and long-term debt, including exit premium (320.6 ) - (320.6 ) Payment of debt issuance costs (9.1 ) - (9.1 ) Cash paid in connection with terminated interest rate swaps (2.1 ) - (2.1 ) Repayments of finance leases (0.6 ) - (0.6 ) Net cash (used in) provided by financing activities 31.2 - 31.2 Effect of exchange rate changes on cash 1.2 (1.7 ) (0.5 ) g Net increase in cash 0.7 - 0.7 Cash, beginning of period 47.1 - 47.1 Cash, end of period $ 47.8 $ - $ 47.8 Supplemental cash flow disclosures Cash paid during the period for interest $ 30.8 $ - $ 30.8 Cash paid during the period for income taxes $ 1.2 $ - $ 1.2 Cash paid during the period for operating leases $ 4.4 $ 2.2 $ 6.6 e Supplemental disclosure of noncash investing and financing activities Additional paid in capital from net settlement of RSUs $ (6.4 ) $ - $ (6.4 ) Property and equipment acquired through finance lease $ 2.6 $ - $ 2.6 Property and equipment transferred to inventory $ 1.3 $ - $ 1.3 INSPIRED ENTERTAINMENT, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS AS OF DECEMBER 31, 2022 AND 2021, AND FOR THE YEARS ENDED DECEMBER 31, 2022, 2021 AND 2020 Reported Adjustments As Restated References Year Ended December 31, 2020 As Previously Restatement Restatement Reported Adjustments As Restated References Cash flows from operating activities: Net loss $ (32.4 ) $ (24.4 ) $ (56.8 ) a, b, c, d, f Adjustments to reconcile net income (loss) to net cash provided by operating activities: Depreciation and amortization 52.3 1.3 53.6 a, b, d Amortization of right of use asset 3.6 0.9 4.5 e Stock-based compensation expense 4.8 - 4.8 Impairment of investment in equity method investee 0.7 (0.2 ) 0.5 f Impairment of goodwill and intangibles - 22.4 22.4 d Unrealized transactional currency gain/loss on senior bank debt 5.6 - 5.6 Change in fair value of warrant liability 3.2 - 3.2 Reclassification of loss on hedging instrument to comprehensive income 0.9 - 0.9 Non-cash interest expense relating to senior debt 3.4 - 3.4 Contract cost expense (7.6 ) (7.6 ) a, b Changes in assets and liabilities: Accounts receivable (2.9 ) 0.1 (2.8 ) g Inventory 1.3 0.1 1.4 g Prepaid expenses and other assets 8.8 1.9 10.7 f, g Corporate tax and other current taxes payable 6.6 0.2 6.8 f, g Accounts payable (4.8 ) 0.1 (4.7 ) g Deferred revenues and customer prepayment (5.7 ) 0.8 (4.9 ) b, g Accrued expenses 10.9 0.2 11.1 g Operating lease liabilities (2.8 ) (0.9 ) (3.7 ) e Other long-term liabilities (0.6 ) - (0.6 ) Net cash provided by operating activities 52.9 (5.1 ) 47.8 Cash flows from investing activities: Purchases of property and equipment (15.4 ) 0.1 (15.3 ) g Purchases of capital software (14.5 ) 6.1 (8.4 ) a, g Net cash used in investing activities (29.9 ) 6.2 (23.7 ) Cash flows from financing activities: Repayments of revolver and long-term debt, including exit premium (4.2 ) - (4.2 ) Payment of debt issuance costs (3.1 ) - (3.1 ) Cash paid in connection with terminated interest rate swaps - - - Repayments of finance leases (0.9 ) - (0.9 ) Net cash (used in) provided by financing activities (8.2 ) - (8.2 ) Effect of exchange rate changes on cash 3.2 (1.1 ) 2.1 g Net increase in cash 18.0 - 18.0 Cash, beginning of period 29.1 - 29.1 Cash, end of period $ 47.1 $ - $ 47.1 Supplemental cash flow disclosures Cash paid during the period for interest $ 13.3 $ - $ 13.3 Cash paid during the period for income taxes $ 0.2 $ - $ 0.2 Cash paid during the period for operating leases $ 3.3 $ 1.3 $ 4.6 e Supplemental disclosure of noncash investing and financing activities Additional paid in capital from net settlement of RSUs $ (0.7 ) $ - $ (0.7 ) Lease liabilities arising from obtaining right of use assets $ (6.8 ) $ (3.4 ) $ (10.2 ) e Adjustment to goodwill arising from adjustment to fair value of assets acquired $ (0.2 ) $ - $ (0.2 ) Property and equipment acquired through finance lease $ 1.5 $ - $ 1.5 Capitalized interest payments $ 10.6 $ - $ 10.6 Assets arising from asset retirement obligations $ 1.0 $ - $ 1.0 |