Rush Street Interactive (RSI) Financials

$12.17 -0.34 (-2.72%)

As of 05/20/2025 03:58 PM Eastern

Annual Income Statements for Rush Street Interactive

This table shows Rush Street Interactive's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric	2024	2023	2022	2021	2020	2019
Period end date	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020	12/31/2019
Net Income / (Loss) Attributable to Common Shareholders	2.39	-18	-39	-19	1.08	-22
Consolidated Net Income / (Loss)	7.24	-60	-134	-71	-132	-22
Net Income / (Loss) Continuing Operations	7.24	-60	-134	-71	-132	-22
Total Pre-Tax Income	32	-49	-125	-66	-129	-22
Total Operating Income	24	-52	-125	-94	-133	-22
Total Gross Profit	322	226	178	156	88	64
Total Revenue	924	691	592	488	279	64
Operating Revenue	924	691	592	488	279	64
Total Cost of Revenue	602	465	415	332	191	0.00
Operating Cost of Revenue	602	465	415	332	191	-
Total Operating Expenses	298	278	302	250	221	86
Selling, General & Admin Expense	107	87	68	56	162	24
Marketing Expense	159	161	220	190	57	28
Depreciation Expense	32	30	14	4.25	2.08	1.14
Total Other Income / (Expense), net	7.49	2.77	-0.57	28	4.69	-0.12
Interest & Investment Income	7.49	2.77	-0.57	-	-	-
Income Tax Expense	25	11	8.96	4.69	2.92	0.00
Net Income / (Loss) Attributable to Noncontrolling Interest	4.85	-42	-96	-52	-133	0.00
Basic Earnings per Share	$0.03	($0.27)	($0.61)	($0.35)	$0.02	$0.00
Weighted Average Basic Shares Outstanding	81.78M	68.51M	63.53M	56.27M	43.58M	0.00
Diluted Earnings per Share	$0.03	($0.27)	($0.61)	($0.51)	($0.01)	$0.00
Weighted Average Diluted Shares Outstanding	88.42M	68.51M	63.53M	57.43M	52.24M	0.00
Weighted Average Basic & Diluted Shares Outstanding	228.06M	222.97M	221.07M	219.82M	43.58M	0.00

This table shows Rush Street Interactive's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022
Period end date	3/31/2025	12/31/2024	9/30/2024	6/30/2024	3/31/2024	12/31/2023	9/30/2023	6/30/2023	3/31/2023	12/31/2022	9/30/2022
Net Income / (Loss) Attributable to Common Shareholders	5.32	2.03	1.19	-0.10	-0.73	-1.73	-4.18	-5.14	-7.26	-8.99	-6.61
Consolidated Net Income / (Loss)	11	6.49	3.24	-0.28	-2.21	-5.46	-13	-17	-25	-31	-23
Net Income / (Loss) Continuing Operations	11	6.49	3.24	-0.28	-2.21	-5.46	-13	-17	-25	-31	-23
Total Pre-Tax Income	16	14	8.51	6.11	3.09	-2.19	-11	-14	-22	-28	-21
Total Operating Income	15	12	6.46	4.20	1.53	-3.53	-12	-14	-22	-28	-21
Total Gross Profit	92	93	81	76	73	62	54	55	55	59	45
Total Revenue	262	254	232	220	217	194	170	165	162	166	148
Operating Revenue	262	254	232	220	217	194	170	165	162	166	148
Total Cost of Revenue	171	162	151	144	145	132	116	110	107	107	103
Operating Cost of Revenue	171	162	151	144	145	132	116	110	107	107	103
Total Operating Expenses	77	80	74	72	71	66	65	70	77	87	65
Selling, General & Admin Expense	25	27	27	27	26	23	22	21	22	19	16
Marketing Expense	42	44	39	37	38	35	35	41	50	64	45
Depreciation Expense	9.49	9.08	8.47	7.56	7.10	7.62	8.40	7.99	5.76	4.26	4.04
Total Other Income / (Expense), net	1.70	1.97	2.05	1.92	1.56	1.34	0.76	0.29	0.38	0.09	-0.22
Interest & Investment Income	1.70	-	2.05	-	-	-	0.76	-	-	-	-
Income Tax Expense	5.07	7.60	5.27	6.40	5.30	3.26	2.43	2.72	2.80	2.79	1.84
Net Income / (Loss) Attributable to Noncontrolling Interest	5.89	4.46	2.05	-0.18	-1.48	-3.73	-9.19	-12	-17	-22	-16
Basic Earnings per Share	$0.06	$0.03	$0.01	$0.00	($0.01)	($0.02)	($0.06)	($0.08)	($0.11)	($0.14)	($0.10)
Weighted Average Basic Shares Outstanding	93.85M	81.78M	82.85M	80.05M	76.03M	68.51M	69.70M	67.39M	65.26M	63.53M	64.06M
Diluted Earnings per Share	$0.05	$0.03	$0.01	$0.00	($0.01)	($0.02)	($0.06)	($0.08)	($0.11)	($0.14)	($0.10)
Weighted Average Diluted Shares Outstanding	234.29M	88.42M	233.12M	80.05M	76.03M	68.51M	69.70M	67.39M	65.26M	63.53M	64.06M
Weighted Average Basic & Diluted Shares Outstanding	228.98M	228.06M	225.70M	225.51M	225.06M	222.97M	222.26M	222.01M	221.79M	221.07M	-

This table details how cash moves in and out of Rush Street Interactive's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric	2024	2023	2022	2021	2020	2019
Period end date	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020	12/31/2019
Net Change in Cash & Equivalents	70	-40	-91	40	252	7.31
Net Cash From Operating Activities	106	-5.93	-60	-48	16	-2.46
Net Cash From Continuing Operating Activities	106	-5.93	-60	-48	16	-2.46
Net Income / (Loss) Continuing Operations	7.24	-60	-134	-71	-132	-22
Consolidated Net Income / (Loss)	7.24	-60	-134	-71	-132	-22
Depreciation Expense	32	30	14	4.25	2.08	0.10
Non-Cash Adjustments To Reconcile Net Income	51	34	12	-2.55	115	11
Changes in Operating Assets and Liabilities, net	16	-9.47	48	21	31	7.98
Net Cash From Investing Activities	-33	-34	-29	-37	-6.24	-5.77
Net Cash From Continuing Investing Activities	-33	-34	-29	-37	-6.24	-5.77
Purchase of Property, Plant & Equipment	-25	-24	-23	-7.94	-1.87	-0.43
Acquisitions	-2.08	-0.77	0.00	-3.28	-4.37	-5.34
Purchase of Investments	-1.86	-1.83	-0.69	-2.25	0.00	-
Other Investing Activities, net	-4.08	-7.28	-5.48	-24	-	-
Net Cash From Financing Activities	-2.65	-0.52	-1.22	126	241	16
Net Cash From Continuing Financing Activities	-2.65	-0.52	-1.22	126	241	16
Other Financing Activities, net	-2.65	-0.52	-1.22	-2.14	246	16
Cash Interest Paid	0.91	0.94	0.94	0.12	0.00	-
Cash Income Taxes Paid	17	7.39	6.80	3.54	0.76	0.00

This table details how cash moves in and out of Rush Street Interactive's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022
Period end date	3/31/2025	12/31/2024	9/30/2024	6/30/2024	3/31/2024	12/31/2023	9/30/2023	6/30/2023	3/31/2023	12/31/2022	9/30/2022
Net Change in Cash & Equivalents	-0.75	21	22	4.54	23	-10	25	-24	-30	-16	-2.97
Net Cash From Operating Activities	29	26	29	20	31	0.83	30	-13	-24	-7.70	8.64
Net Cash From Continuing Operating Activities	29	26	29	20	31	0.83	30	-13	-24	-7.70	8.64
Net Income / (Loss) Continuing Operations	11	6.49	3.24	-0.28	-2.21	-5.46	-13	-17	-25	-31	-23
Consolidated Net Income / (Loss)	11	6.49	3.24	-0.28	-2.21	-5.46	-13	-17	-25	-31	-23
Depreciation Expense	9.49	9.08	8.47	7.56	7.10	7.62	8.40	7.99	5.76	4.26	4.04
Non-Cash Adjustments To Reconcile Net Income	6.21	7.58	8.61	14	21	-4.06	16	6.71	16	-8.70	9.51
Changes in Operating Assets and Liabilities, net	1.81	2.76	9.11	-1.51	5.22	2.73	20	-11	-21	28	18
Net Cash From Investing Activities	-7.55	-7.15	-7.30	-12	-7.41	-7.73	-6.94	-13	-6.47	-8.91	-10
Net Cash From Continuing Investing Activities	-7.55	-7.15	-7.30	-12	-7.41	-7.73	-6.94	-13	-6.47	-8.91	-10
Purchase of Property, Plant & Equipment	-6.99	-6.20	-6.03	-6.50	-6.61	-5.73	-5.98	-5.98	-6.22	-6.52	-7.41
Acquisitions	-0.56	3.13	-1.27	-3.27	-0.67	7.11	-0.96	-6.67	-0.25	3.09	-2.06
Purchase of Investments	0.00	-	-	-1.73	-0.13	-1.83	-	-	0.00	-	-
Net Cash From Financing Activities	-27	-1.97	-0.23	-0.27	-0.18	-0.14	-0.13	-0.22	-0.02	-0.74	-0.02
Net Cash From Continuing Financing Activities	-27	-1.97	-0.23	-0.27	-0.18	-0.14	-0.13	-0.22	-0.02	-0.74	-0.02
Repurchase of Common Equity	-5.16	-	-	-	-	-	-	-	-	-	-
Other Financing Activities, net	-22	-1.97	-0.23	-0.27	-0.18	-0.14	-0.13	-0.22	-0.02	-0.74	-0.02
Effect of Exchange Rate Changes	5.27	-	-0.41	-3.89	0.03	-	1.41	1.58	0.28	-	-1.42
Cash Interest Paid	0.24	0.18	0.23	0.25	0.25	0.24	0.24	0.23	0.22	0.23	0.23
Cash Income Taxes Paid	3.07	0.72	0.83	13	2.16	0.14	-	6.43	0.82	1.49	0.29

This table presents Rush Street Interactive's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric	2024	2023	2022	2021	2020	2019
Period end date	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020	12/31/2019
Total Assets	379	319	350	409	309	25
Total Current Assets	285	229	264	342	294	17
Cash & Equivalents	229	168	180	281	256	6.91
Restricted Cash	3.59	2.65	26	19	6.44	3.64
Accounts Receivable	33	44	47	34	30	4.99
Prepaid Expenses	19	14	11	7.43	2.87	1.67
Plant, Property, & Equipment, net	7.24	8.61	9.76	0.00	0.00	0.58
Total Noncurrent Assets	87	81	76	67	12	7.71
Intangible Assets	77	75	69	53	9.75	6.96
Other Noncurrent Operating Assets	9.83	6.48	7.09	14	2.32	0.75
Total Liabilities & Shareholders' Equity	379	319	350	409	309	25
Total Liabilities	181	152	159	101	576	29
Total Current Liabilities	163	138	144	84	401	26
Accounts Payable	26	32	30	6.50	12	10
Accrued Expenses	73	51	65	48	27	-
Other Current Liabilities	65	54	48	28	362	8.20
Total Noncurrent Liabilities	18	15	16	17	175	2.78
Other Noncurrent Operating Liabilities	18	15	16	17	175	2.78
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	198	166	191	308	-267	0.00
Total Preferred & Common Equity	79	54	56	85	-62	0.00
Total Common Equity	79	54	56	85	-62	0.00
Common Stock	218	192	178	167	0.02	0.00
Retained Earnings	-136	-138	-120	-81	-62	0.00
Accumulated Other Comprehensive Income / (Loss)	-3.09	-0.10	-1.65	-0.48	0.09	0.00
Noncontrolling Interest	120	112	135	222	-206	0.00

This table presents Rush Street Interactive's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric	Q1 2025	Q3 2024	Q2 2024	Q1 2024	Q3 2023	Q2 2023	Q1 2023
Period end date	3/31/2025	9/30/2024	6/30/2024	3/31/2024	9/30/2023	6/30/2023	3/31/2023
Total Assets	387	363	341	341	315	295	319
Total Current Assets	288	267	244	247	223	202	228
Cash & Equivalents	228	216	194	191	171	128	147
Restricted Cash	3.79	4.09	5.04	3.16	4.93	24	28
Accounts Receivable	38	29	27	34	37	39	37
Prepaid Expenses	18	18	18	18	10	12	15
Plant, Property, & Equipment, net	9.54	7.74	8.02	8.21	8.10	9.69	9.04
Total Noncurrent Assets	90	88	89	86	83	83	82
Intangible Assets	78	78	78	78	75	75	76
Other Noncurrent Operating Assets	12	10	10	8.45	8.19	7.70	6.58
Total Liabilities & Shareholders' Equity	387	363	341	341	315	295	319
Total Liabilities	192	174	163	169	152	128	145
Total Current Liabilities	173	156	147	154	138	113	130
Accounts Payable	23	31	32	26	23	18	18
Accrued Expenses	69	71	65	65	56	51	61
Other Current Liabilities	82	54	49	62	57	43	51
Total Noncurrent Liabilities	19	18	15	15	15	15	15
Other Noncurrent Operating Liabilities	19	18	15	15	15	15	15
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	195	189	178	172	162	167	174
Total Preferred & Common Equity	81	70	63	61	52	51	53
Total Common Equity	81	70	63	61	52	51	53
Common Stock	215	209	204	200	189	184	182
Retained Earnings	-131	-138	-139	-139	-137	-132	-127
Accumulated Other Comprehensive Income / (Loss)	-1.33	-1.51	-1.41	-0.07	-0.68	-1.10	-1.59
Other Equity Adjustments	-2.15	-	-	-	-	-	-
Noncontrolling Interest	114	119	115	112	111	116	122

This table displays calculated financial ratios and metrics derived from Rush Street Interactive's official financial filings.

Metric	2024	2023	2022	2021	2020	2019
Period end date	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020	12/31/2019
Growth Metrics	-	-	-	-	-	-
Revenue Growth	33.70%	16.71%	21.33%	75.26%	337.43%	0.00%
EBITDA Growth	358.61%	80.22%	-78.26%	51.01%	-497.08%	0.00%
EBIT Growth	147.10%	58.64%	-88.47%	48.51%	-475.94%	0.00%
NOPAT Growth	115.31%	58.64%	-32.37%	29.34%	-497.57%	0.00%
Net Income Growth	112.05%	55.29%	-88.96%	46.00%	-486.39%	0.00%
EPS Growth	111.11%	55.74%	-19.61%	-5,000.00%	0.00%	0.00%
Operating Cash Flow Growth	1,894.49%	90.17%	-25.18%	-397.83%	757.95%	0.00%
Free Cash Flow Firm Growth	175.56%	28.24%	89.29%	-242.60%	0.00%	0.00%
Invested Capital Growth	-610.40%	68.12%	-306.28%	101.39%	-3,720.07%	0.00%
Revenue Q/Q Growth	6.98%	4.27%	6.28%	6.67%	0.00%	0.00%
EBITDA Q/Q Growth	43.40%	56.34%	9.29%	3.92%	0.00%	0.00%
EBIT Q/Q Growth	180.51%	32.49%	6.52%	2.35%	0.00%	0.00%
NOPAT Q/Q Growth	310.53%	32.49%	6.52%	6.38%	0.00%	0.00%
Net Income Q/Q Growth	253.73%	29.89%	5.00%	4.69%	0.00%	0.00%
EPS Q/Q Growth	250.00%	30.77%	6.15%	-50.00%	0.00%	0.00%
Operating Cash Flow Q/Q Growth	30.80%	58.97%	28.30%	-1,476.25%	0.00%	0.00%
Free Cash Flow Firm Q/Q Growth	132.67%	-17.16%	42.93%	0.00%	0.00%	0.00%
Invested Capital Q/Q Growth	-9.13%	64.96%	0.00%	136.75%	0.00%	0.00%
Profitability Metrics	-	-	-	-	-	-
Gross Margin	34.85%	32.72%	29.98%	31.95%	31.46%	100.00%
EBITDA Margin	6.12%	-3.16%	-18.65%	-12.70%	-45.43%	-33.28%
Operating Margin	2.63%	-7.47%	-21.07%	-19.32%	-47.91%	-35.07%
EBIT Margin	2.63%	-7.47%	-21.07%	-13.57%	-46.17%	-35.07%
Profit (Net Income) Margin	0.78%	-8.69%	-22.68%	-14.56%	-47.27%	-35.26%
Tax Burden Percent	22.75%	122.95%	107.15%	107.06%	102.27%	100.00%
Interest Burden Percent	130.82%	94.64%	100.46%	100.28%	100.11%	100.55%
Effective Tax Rate	77.25%	0.00%	0.00%	0.00%	0.00%	0.00%
Return on Invested Capital (ROIC)	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
ROIC Less NNEP Spread (ROIC-NNEP)	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Return on Net Nonoperating Assets (RNNOA)	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Return on Equity (ROE)	3.97%	-33.64%	-53.89%	-352.18%	98.49%	0.00%
Cash Return on Invested Capital (CROIC)	0.00%	0.00%	0.00%	-8,203.71%	0.00%	0.00%
Operating Return on Assets (OROA)	6.96%	-15.43%	-32.88%	-18.46%	-76.99%	-87.58%
Return on Assets (ROA)	2.07%	-17.96%	-35.39%	-19.82%	-78.82%	-88.06%
Return on Common Equity (ROCE)	1.44%	-10.35%	-15.29%	-206.37%	22.76%	0.00%
Return on Equity Simple (ROE_SIMPLE)	9.20%	-111.69%	-239.69%	-83.21%	213.09%	0.00%
Net Operating Profit after Tax (NOPAT)	5.53	-36	-87	-66	-93	-16
NOPAT Margin	0.60%	-5.23%	-14.75%	-13.52%	-33.53%	-24.55%
Net Nonoperating Expense Percent (NNEP)	0.84%	-12.69%	-18.55%	-1.81%	-27.52%	-49.03%
Return On Investment Capital (ROIC_SIMPLE)	2.79%	-21.75%	-45.77%	-	-	-
Cost of Revenue to Revenue	65.15%	67.28%	70.02%	68.05%	68.54%	0.00%
SG&A Expenses to Revenue	11.57%	12.64%	11.41%	11.37%	58.33%	37.14%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	32.22%	40.19%	51.05%	51.27%	79.37%	135.07%
Earnings before Interest and Taxes (EBIT)	24	-52	-125	-66	-129	-22
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	57	-22	-110	-62	-127	-21
Valuation Ratios	-	-	-	-	-	-
Price to Book Value (P/BV)	39.36	18.56	14.12	42.34	0.00	0.00
Price to Tangible Book Value (P/TBV)	2,326.48	0.00	0.00	112.83	0.00	0.00
Price to Revenue (P/Rev)	3.35	1.44	1.34	7.41	2.24	0.00
Price to Earnings (P/E)	1,296.71	0.00	0.00	0.00	575.80	0.00
Dividend Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Earnings Yield	0.08%	0.00%	0.00%	0.00%	0.17%	0.00%
Enterprise Value to Invested Capital (EV/IC)	0.00	0.00	0.00	480.05	0.00	0.00
Enterprise Value to Revenue (EV/Rev)	3.23	1.36	1.22	7.25	0.56	0.00
Enterprise Value to EBITDA (EV/EBITDA)	52.79	0.00	0.00	0.00	0.00	0.00
Enterprise Value to EBIT (EV/EBIT)	122.73	0.00	0.00	0.00	0.00	0.00
Enterprise Value to NOPAT (EV/NOPAT)	539.39	0.00	0.00	0.00	0.00	0.00
Enterprise Value to Operating Cash Flow (EV/OCF)	28.03	0.00	0.00	0.00	9.57	0.00
Enterprise Value to Free Cash Flow (EV/FCFF)	84.94	0.00	0.00	0.00	0.37	0.00
Leverage & Solvency	-	-	-	-	-	-
Debt to Equity	0.00	0.00	0.00	0.00	0.00	0.00
Long-Term Debt to Equity	0.00	0.00	0.00	0.00	0.00	0.00
Financial Leverage	-1.11	-1.06	-1.02	-13.98	1.04	0.00
Leverage Ratio	1.92	1.87	1.52	17.77	-1.25	0.00
Compound Leverage Factor	2.51	1.77	1.53	17.82	-1.25	0.00
Debt to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Short-Term Debt to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Long-Term Debt to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	60.33%	67.63%	70.64%	72.23%	76.89%	0.00%
Common Equity to Total Capital	39.67%	32.37%	29.36%	27.77%	23.11%	0.00%
Debt to EBITDA	0.00	0.00	0.00	0.00	0.00	0.00
Net Debt to EBITDA	0.00	0.00	0.00	0.00	0.00	0.00
Long-Term Debt to EBITDA	0.00	0.00	0.00	0.00	0.00	0.00
Debt to NOPAT	0.00	0.00	0.00	0.00	0.00	0.00
Net Debt to NOPAT	0.00	0.00	0.00	0.00	0.00	0.00
Long-Term Debt to NOPAT	0.00	0.00	0.00	0.00	0.00	0.00
Altman Z-Score	12.79	5.30	3.43	22.62	-0.52	0.00
Noncontrolling Interest Sharing Ratio	63.66%	69.24%	71.62%	41.40%	76.89%	0.00%
Liquidity Ratios	-	-	-	-	-	-
Current Ratio	1.75	1.66	1.84	4.07	0.73	0.66
Quick Ratio	1.61	1.54	1.58	3.75	0.71	0.46
Cash Flow Metrics	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	35	-46	-65	-605	424	0.00
Operating Cash Flow to CapEx	420.00%	-24.81%	-264.37%	-607.03%	864.26%	-571.86%
Free Cash Flow to Firm to Interest Expense	0.00	0.00	0.00	-3,234.10	3,141.52	0.00
Operating Cash Flow to Interest Expense	0.00	0.00	0.00	-257.68	119.84	-19.99
Operating Cash Flow Less CapEx to Interest Expense	0.00	0.00	0.00	-300.13	105.98	-23.49
Efficiency Ratios	-	-	-	-	-	-
Asset Turnover	2.65	2.07	1.56	1.36	1.67	2.50
Accounts Receivable Turnover	23.97	15.18	14.61	15.37	16.13	12.77
Inventory Turnover	0.00	0.00	0.00	0.00	0.00	0.00
Fixed Asset Turnover	116.60	75.23	0.00	0.00	0.00	109.58
Accounts Payable Turnover	20.71	14.96	22.84	35.92	17.06	0.00
Days Sales Outstanding (DSO)	15.23	24.05	24.98	23.75	22.63	28.58
Days Inventory Outstanding (DIO)	0.00	0.00	0.00	0.00	0.00	0.00
Days Payable Outstanding (DPO)	17.63	24.39	15.98	10.16	21.39	0.00
Cash Conversion Cycle (CCC)	-2.40	-0.35	9.00	13.59	1.24	28.58
Capital & Investment Metrics	-	-	-	-	-	-
Invested Capital	-34	-4.85	-15	7.37	-531	-14
Invested Capital Turnover	-47.04	-68.93	-151.17	-1.86	-1.02	-4.58
Increase / (Decrease) in Invested Capital	-30	10	-23	539	-517	0.00
Enterprise Value (EV)	2,983	939	720	3,539	155	0.00
Market Capitalization	3,097	998	792	3,617	622	0.00
Book Value per Share	$0.35	$0.24	$0.25	$0.39	($2.15)	$0.00
Tangible Book Value per Share	$0.01	($0.10)	($0.06)	$0.15	($2.49)	$0.00
Total Capital	198	166	191	308	-267	0.00
Total Debt	0.00	0.00	0.00	0.00	0.00	0.00
Total Long-Term Debt	0.00	0.00	0.00	0.00	0.00	0.00
Net Debt	-233	-171	-206	-300	-262	-11
Capital Expenditures (CapEx)	25	24	23	7.94	1.87	0.43
Debt-free, Cash-free Net Working Capital (DFCFNWC)	-111	-80	-86	-43	-369	-19
Debt-free Net Working Capital (DFNWC)	122	91	121	258	-107	-8.88
Net Working Capital (NWC)	122	91	121	258	-107	-8.88
Net Nonoperating Expense (NNE)	-1.70	24	47	5.10	38	6.82
Net Nonoperating Obligations (NNO)	-233	-171	-206	-300	-264	-14
Total Depreciation and Amortization (D&A)	32	30	14	4.25	2.08	1.14
Debt-free, Cash-free Net Working Capital to Revenue	-11.99%	-11.58%	-14.45%	-8.71%	-132.34%	-30.51%
Debt-free Net Working Capital to Revenue	13.19%	13.16%	20.35%	52.82%	-38.24%	-13.95%
Net Working Capital to Revenue	13.19%	13.16%	20.35%	52.82%	-38.24%	-13.95%
Earnings Adjustments	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.03	($0.27)	($0.61)	($0.35)	$0.00	$0.00
Adjusted Weighted Average Basic Shares Outstanding	81.78M	68.51M	63.53M	56.27M	0.00	0.00
Adjusted Diluted Earnings per Share	$0.03	($0.27)	($0.61)	($0.51)	$0.00	$0.00
Adjusted Weighted Average Diluted Shares Outstanding	88.42M	68.51M	63.53M	57.43M	0.00	0.00
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	228.06M	222.97M	221.07M	219.82M	0.00	0.00
Normalized Net Operating Profit after Tax (NOPAT)	17	-36	-87	-66	-93	-16
Normalized NOPAT Margin	1.84%	-5.23%	-14.75%	-13.52%	-33.53%	-24.55%
Pre Tax Income Margin	3.44%	-7.07%	-21.17%	-13.60%	-46.22%	-35.26%
Debt Service Ratios	-	-	-	-	-	-
EBIT to Interest Expense	0.00	0.00	0.00	-354.10	-952.53	-181.52
NOPAT to Interest Expense	0.00	0.00	0.00	-352.92	-691.80	-127.06
EBIT Less CapEx to Interest Expense	0.00	0.00	0.00	-396.55	-966.39	-185.02
NOPAT Less CapEx to Interest Expense	0.00	0.00	0.00	-395.37	-705.67	-130.56
Payout Ratios	-	-	-	-	-	-
Dividend Payout Ratio	0.00%	0.00%	0.00%	-0.56%	-3.94%	0.00%
Augmented Payout Ratio	0.00%	0.00%	0.00%	-5.43%	-3.94%	0.00%

This table displays calculated financial ratios and metrics derived from Rush Street Interactive's official financial filings.

Metric	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022
Period end date	3/31/2025	12/31/2024	9/30/2024	6/30/2024	3/31/2024	12/31/2023	9/30/2023	6/30/2023	3/31/2023	12/31/2022	9/30/2022
Growth Metrics	-	-	-	-	-	-	-	-	-	-	-
Revenue Growth	20.69%	31.11%	36.63%	33.51%	33.92%	17.11%	14.79%	14.84%	20.32%	26.78%	20.41%
EBITDA Growth	178.79%	418.40%	552.44%	286.13%	152.88%	116.96%	80.07%	71.94%	65.49%	31.94%	0.81%
EBIT Growth	851.50%	443.52%	155.24%	129.35%	106.94%	87.57%	43.19%	44.54%	55.88%	23.48%	-16.36%
NOPAT Growth	1,017.08%	326.07%	130.02%	98.07%	92.92%	87.57%	43.19%	44.54%	55.88%	23.48%	-16.36%
Net Income Growth	607.51%	218.94%	124.23%	98.31%	90.98%	82.44%	41.01%	40.97%	53.13%	18.53%	-19.63%
EPS Growth	600.00%	250.00%	116.67%	100.00%	90.91%	85.71%	40.00%	38.46%	54.17%	22.22%	-11.11%
Operating Cash Flow Growth	-7.11%	3,031.32%	-3.16%	256.92%	227.32%	110.74%	251.76%	46.91%	34.40%	75.57%	238.17%
Free Cash Flow Firm Growth	26.82%	374.19%	257.62%	207.29%	236.11%	-571.01%	116.37%	-19.91%	68.25%	100.48%	-115.12%
Invested Capital Growth	-67.58%	-610.40%	-128.10%	-234.86%	-1,716.45%	68.12%	0.00%	290.06%	-848.03%	-306.28%	0.00%
Revenue Q/Q Growth	3.24%	9.50%	5.32%	1.36%	12.16%	14.11%	2.92%	1.66%	-1.92%	11.84%	2.97%
EBITDA Q/Q Growth	13.57%	41.89%	27.08%	36.13%	111.18%	223.84%	47.72%	61.32%	32.28%	-45.57%	26.39%
EBIT Q/Q Growth	20.31%	87.44%	54.01%	173.96%	143.44%	69.86%	18.18%	35.23%	22.16%	-37.70%	20.12%
NOPAT Q/Q Growth	79.90%	126.94%	1,370.48%	82.32%	55.65%	69.86%	18.18%	35.23%	22.16%	-37.70%	20.12%
Net Income Q/Q Growth	72.80%	100.31%	1,248.58%	87.23%	59.51%	59.19%	20.13%	31.70%	21.12%	-37.08%	20.07%
EPS Q/Q Growth	66.67%	200.00%	0.00%	100.00%	50.00%	66.67%	25.00%	27.27%	21.43%	-40.00%	23.08%
Operating Cash Flow Q/Q Growth	10.87%	-12.02%	45.65%	-34.61%	3,637.36%	-97.28%	336.01%	46.95%	-215.35%	-189.09%	135.62%
Free Cash Flow Firm Q/Q Growth	-29.44%	74.28%	-43.80%	83.50%	252.57%	-327.30%	116.86%	-132.80%	-627.96%	107.90%	-23.51%
Invested Capital Q/Q Growth	-6.41%	-9.13%	-52.21%	5.20%	-351.11%	64.96%	-189.99%	1,376.91%	92.08%	0.00%	100.00%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-	-
Gross Margin	34.88%	36.41%	34.77%	34.44%	33.53%	31.98%	31.63%	33.45%	34.00%	35.60%	30.19%
EBITDA Margin	9.17%	8.34%	6.43%	5.33%	3.97%	2.11%	-1.94%	-3.83%	-10.05%	-14.56%	-11.19%
Operating Margin	5.56%	4.77%	2.78%	1.90%	0.70%	-1.82%	-6.89%	-8.66%	-13.60%	-17.14%	-13.92%
EBIT Margin	5.56%	4.77%	2.78%	1.90%	0.70%	-1.82%	-6.89%	-8.66%	-13.60%	-17.14%	-13.92%
Profit (Net Income) Margin	4.27%	2.55%	1.40%	-0.13%	-1.02%	-2.81%	-7.87%	-10.14%	-15.09%	-18.76%	-15.31%
Tax Burden Percent	68.88%	46.07%	38.05%	-4.61%	-71.47%	248.86%	122.18%	119.41%	112.90%	109.85%	108.83%
Interest Burden Percent	111.66%	116.24%	131.70%	145.68%	201.76%	62.15%	93.49%	97.99%	98.28%	99.68%	101.06%
Effective Tax Rate	31.12%	53.93%	61.95%	104.61%	171.47%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Return on Invested Capital (ROIC)	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-1,067.28%	0.00%	0.00%	0.00%
ROIC Less NNEP Spread (ROIC-NNEP)	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-1,063.71%	0.00%	0.00%	0.00%
Return on Net Nonoperating Assets (RNNOA)	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	1,043.54%	0.00%	0.00%	0.00%
Return on Equity (ROE)	11.23%	3.97%	-2.68%	-12.36%	-21.78%	-33.64%	-52.77%	-23.75%	-48.96%	-53.89%	0.00%
Cash Return on Invested Capital (CROIC)	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-541.21%	0.00%	0.00%	0.00%
Operating Return on Assets (OROA)	14.78%	12.62%	7.10%	4.80%	1.59%	-3.76%	-14.50%	-17.36%	-24.22%	-26.74%	0.00%
Return on Assets (ROA)	11.37%	6.76%	3.56%	-0.32%	-2.30%	-5.82%	-16.57%	-20.31%	-26.87%	-29.28%	0.00%
Return on Common Equity (ROCE)	4.34%	1.44%	-0.93%	-4.08%	-7.13%	-10.35%	-16.74%	-7.01%	-14.45%	-15.29%	0.00%
Return on Equity Simple (ROE_SIMPLE)	25.40%	0.00%	-6.75%	-33.59%	-62.09%	0.00%	-166.31%	-187.98%	-202.07%	0.00%	0.00%
Net Operating Profit after Tax (NOPAT)	10	5.58	2.46	-0.19	-1.09	-2.47	-8.19	-10	-15	-20	-14
NOPAT Margin	3.83%	2.20%	1.06%	-0.09%	-0.50%	-1.27%	-4.82%	-6.07%	-9.52%	-11.99%	-9.74%
Net Nonoperating Expense Percent (NNEP)	0.55%	0.45%	0.39%	-0.05%	-0.60%	-1.58%	-5.87%	-3.57%	-4.14%	-4.42%	0.00%
Return On Investment Capital (ROIC_SIMPLE)	5.14%	2.81%	-	-	-	-1.49%	-	-	-	-10.40%	-
Cost of Revenue to Revenue	65.12%	63.59%	65.23%	65.56%	66.47%	68.02%	68.37%	66.55%	66.00%	64.40%	69.81%
SG&A Expenses to Revenue	9.65%	10.77%	11.42%	12.35%	11.90%	11.76%	13.19%	12.45%	13.30%	11.70%	10.84%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	29.32%	31.64%	31.98%	32.54%	32.83%	33.80%	38.51%	42.11%	47.60%	52.74%	44.11%
Earnings before Interest and Taxes (EBIT)	15	12	6.46	4.20	1.53	-3.53	-12	-14	-22	-28	-21
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	24	21	15	12	8.63	4.09	-3.30	-6.31	-16	-24	-17
Valuation Ratios	-	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	30.07	39.36	35.07	34.02	23.87	18.56	19.91	13.70	13.04	14.12	0.00
Price to Tangible Book Value (P/TBV)	778.35	2,326.48	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Price to Revenue (P/Rev)	2.52	3.35	2.83	2.69	1.95	1.44	1.55	1.08	1.11	1.34	1.46
Price to Earnings (P/E)	289.87	1,296.71	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Earnings Yield	0.35%	0.08%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Enterprise Value to Invested Capital (EV/IC)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	42.72	0.00	0.00	0.00
Enterprise Value to Revenue (EV/Rev)	2.40	3.23	2.72	2.59	1.83	1.36	1.45	1.02	1.02	1.22	0.00
Enterprise Value to EBITDA (EV/EBITDA)	32.34	52.79	59.52	97.97	440.72	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to EBIT (EV/EBIT)	62.29	122.73	270.65	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to NOPAT (EV/NOPAT)	135.67	539.39	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to Operating Cash Flow (EV/OCF)	22.32	28.03	28.82	25.19	27.79	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to Free Cash Flow (EV/FCFF)	72.87	84.94	155.37	70.41	1,283.27	0.00	0.00	0.00	0.00	0.00	0.00
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-	-
Debt to Equity	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Long-Term Debt to Equity	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Financial Leverage	-1.16	-1.11	-1.13	-1.02	-1.07	-1.06	-1.09	-0.98	-1.00	-1.02	0.00
Leverage Ratio	1.98	1.92	1.93	1.84	1.90	1.87	1.94	1.67	1.60	1.52	0.00
Compound Leverage Factor	2.21	2.23	2.54	2.69	3.84	1.16	1.81	1.63	1.57	1.52	0.00
Debt to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Short-Term Debt to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Long-Term Debt to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	58.38%	60.33%	63.05%	64.38%	64.73%	67.63%	68.27%	69.72%	69.76%	70.64%	0.00%
Common Equity to Total Capital	41.62%	39.67%	36.95%	35.62%	35.27%	32.37%	31.73%	30.28%	30.24%	29.36%	0.00%
Debt to EBITDA	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Net Debt to EBITDA	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Long-Term Debt to EBITDA	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Debt to NOPAT	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Net Debt to NOPAT	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Long-Term Debt to NOPAT	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Altman Z-Score	10.16	12.68	10.72	10.13	7.11	5.80	5.74	4.99	4.37	4.33	0.00
Noncontrolling Interest Sharing Ratio	61.36%	63.66%	65.46%	66.96%	67.26%	69.24%	68.27%	70.46%	70.48%	71.62%	0.00%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-	-
Current Ratio	1.66	1.75	1.71	1.66	1.60	1.66	1.62	1.79	1.75	1.84	0.00
Quick Ratio	1.54	1.61	1.57	1.50	1.46	1.54	1.51	1.47	1.42	1.58	0.00
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	25	35	20	36	20	-13	5.64	-33	-14	2.72	-34
Operating Cash Flow to CapEx	410.64%	417.81%	488.14%	310.73%	467.38%	14.43%	508.21%	-215.37%	-390.35%	-118.12%	116.57%
Free Cash Flow to Firm to Interest Expense	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-157.43
Operating Cash Flow to Interest Expense	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	39.46
Operating Cash Flow Less CapEx to Interest Expense	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	5.61
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-	-
Asset Turnover	2.66	2.65	2.55	2.52	2.26	2.07	2.11	2.00	1.78	1.56	0.00
Accounts Receivable Turnover	27.07	23.97	26.30	24.48	21.04	15.18	18.02	19.48	16.55	14.61	0.00
Inventory Turnover	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Fixed Asset Turnover	109.20	116.60	109.06	90.52	86.53	75.23	81.85	69.39	71.96	0.00	0.00
Accounts Payable Turnover	26.03	20.71	21.32	21.59	23.11	14.96	19.00	31.87	44.38	22.84	0.00
Days Sales Outstanding (DSO)	13.48	15.23	13.88	14.91	17.35	24.05	20.26	18.74	22.06	24.98	0.00
Days Inventory Outstanding (DIO)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Days Payable Outstanding (DPO)	14.02	17.63	17.12	16.91	15.79	24.39	19.21	11.45	8.22	15.98	0.00
Cash Conversion Cycle (CCC)	-0.54	-2.40	-3.24	-2.00	1.56	-0.35	1.05	7.28	13.83	9.00	0.00
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-	-
Invested Capital	-37	-34	-32	-21	-22	-4.85	-14	15	-1.20	-15	0.00
Invested Capital Turnover	-33.12	-47.04	-38.06	-299.14	-64.68	-68.93	-95.82	175.97	-931.08	-151.17	0.00
Increase / (Decrease) in Invested Capital	-15	-30	-18	-36	-21	10	-14	23	-1.08	-23	20
Enterprise Value (EV)	2,327	2,983	2,345	2,074	1,369	939	960	657	634	720	0.00
Market Capitalization	2,445	3,097	2,447	2,158	1,452	998	1,026	692	688	792	811
Book Value per Share	$0.36	$0.35	$0.31	$0.28	$0.27	$0.24	$0.23	$0.23	$0.24	$0.25	$0.00
Tangible Book Value per Share	$0.01	$0.01	($0.04)	($0.07)	($0.08)	($0.10)	($0.11)	($0.11)	($0.10)	($0.06)	$0.00
Total Capital	195	198	189	178	172	166	162	167	174	191	0.00
Total Debt	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Long-Term Debt	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Net Debt	-232	-233	-220	-199	-194	-171	-176	-151	-176	-206	0.00
Capital Expenditures (CapEx)	6.99	6.20	6.03	6.50	6.61	5.73	5.98	5.98	6.22	6.52	7.41
Debt-free, Cash-free Net Working Capital (DFCFNWC)	-117	-111	-109	-102	-102	-80	-91	-62	-78	-86	0.00
Debt-free Net Working Capital (DFNWC)	115	122	111	97	93	91	86	89	98	121	0.00
Net Working Capital (NWC)	115	122	111	97	93	91	86	89	98	121	0.00
Net Nonoperating Expense (NNE)	-1.17	-0.91	-0.78	0.09	1.11	2.99	5.17	6.72	9.04	11	8.24
Net Nonoperating Obligations (NNO)	-232	-233	-220	-199	-194	-171	-176	-151	-176	-206	0.00
Total Depreciation and Amortization (D&A)	9.49	9.08	8.47	7.56	7.10	7.62	8.40	7.99	5.76	4.26	4.04
Debt-free, Cash-free Net Working Capital to Revenue	-12.12%	-11.99%	-12.65%	-12.72%	-13.64%	-11.58%	-13.67%	-9.69%	-12.53%	-14.45%	0.00%
Debt-free Net Working Capital to Revenue	11.82%	13.19%	12.86%	12.09%	12.40%	13.16%	12.90%	13.93%	15.81%	20.35%	0.00%
Net Working Capital to Revenue	11.82%	13.19%	12.86%	12.09%	12.40%	13.16%	12.90%	13.93%	15.81%	20.35%	0.00%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.06	$0.03	$0.01	$0.00	($0.01)	($0.02)	($0.06)	($0.08)	($0.11)	($0.14)	$0.00
Adjusted Weighted Average Basic Shares Outstanding	93.85M	81.78M	82.85M	80.05M	76.03M	68.51M	69.70M	67.39M	65.26M	63.53M	0.00
Adjusted Diluted Earnings per Share	$0.05	$0.03	$0.01	$0.00	($0.01)	($0.02)	($0.06)	($0.08)	($0.11)	($0.14)	$0.00
Adjusted Weighted Average Diluted Shares Outstanding	234.29M	88.42M	233.12M	80.05M	76.03M	68.51M	69.70M	67.39M	65.26M	63.53M	0.00
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	228.98M	228.06M	225.70M	225.51M	225.06M	222.97M	222.26M	222.01M	221.79M	221.07M	0.00
Normalized Net Operating Profit after Tax (NOPAT)	10	8.48	4.52	2.94	1.07	-2.47	-8.19	-10	-15	-20	-14
Normalized NOPAT Margin	3.83%	3.34%	1.95%	1.33%	0.49%	-1.27%	-4.82%	-6.07%	-9.52%	-11.99%	-9.74%
Pre Tax Income Margin	6.20%	5.54%	3.67%	2.77%	1.42%	-1.13%	-6.44%	-8.49%	-13.37%	-17.08%	-14.07%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-94.06
NOPAT to Interest Expense	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-65.84
EBIT Less CapEx to Interest Expense	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-127.91
NOPAT Less CapEx to Interest Expense	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-99.69
Payout Ratios	-	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Augmented Payout Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Frequently Asked Questions About Rush Street Interactive's Financials

When does Rush Street Interactive's financial year end?

According to the most recent income statement we have on file, Rush Street Interactive's fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has Rush Street Interactive's net income changed over the last 5 years?

Rush Street Interactive's net income appears to be on a downward trend, with a most recent value of $7.24 million in 2024, falling from -$22.45 million in 2019. The previous period was -$60.06 million in 2023. View Rush Street Interactive's forecast to see where analysts expect Rush Street Interactive to go next.

What is Rush Street Interactive's operating income?

Rush Street Interactive's total operating income in 2024 was $24.31 million, based on the following breakdown:

Total Gross Profit: $322.05 million
Total Operating Expenses: $297.74 million

How has Rush Street Interactive revenue changed over the last 5 years?

Over the last 5 years, Rush Street Interactive's total revenue changed from $63.67 million in 2019 to $924.08 million in 2024, a change of 1,351.4%.

How much debt does Rush Street Interactive have?

Rush Street Interactive's total liabilities were at $181.15 million at the end of 2024, a 18.8% increase from 2023, and a 527.7% increase since 2019.

How much cash does Rush Street Interactive have?

In the past 5 years, Rush Street Interactive's cash and equivalents has ranged from $6.91 million in 2019 to $281.03 million in 2021, and is currently $229.17 million as of their latest financial filing in 2024.

How has Rush Street Interactive's book value per share changed over the last 5 years?

Over the last 5 years, Rush Street Interactive's book value per share changed from 0.00 in 2019 to 0.35 in 2024, a change of 34.9%.

Related Companies

This page (NYSE:RSI) was last updated on 5/21/2025 by MarketBeat.com Staff

From Our Partners

Get 30 Days of MarketBeat All Access for Free

Start Your 30-Day Trial

In-depth profiles and analysis for 20,000 public companies.
Real-time analyst ratings, insider transactions, earnings data, and more.
Our daily ratings and market update email newsletter.

Sign In
Create Account

Your Email Address:

Your Password:

Forgot your password?

Your Email Address:

Choose a Password:

By creating a free account, you agree to our terms of service. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

Rush Street Interactive (RSI) Financials

Frequently Asked Questions About Rush Street Interactive's Financials

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools

About MarketBeat

MarketBeat Products

Popular Tools

Financial Calendars

Terms & Info

Rush Street Interactive (RSI) Financials

Annual Income Statements for Rush Street Interactive

Quarterly Income Statements for Rush Street Interactive

Annual Cash Flow Statements for Rush Street Interactive

Quarterly Cash Flow Statements for Rush Street Interactive

Annual Balance Sheets for Rush Street Interactive

Quarterly Balance Sheets for Rush Street Interactive

Annual Metrics And Ratios for Rush Street Interactive

Quarterly Metrics And Ratios for Rush Street Interactive

Frequently Asked Questions About Rush Street Interactive's Financials

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools