Go Pro

Rush Street Interactive (RSI) Financials

Rush Street Interactive logo
$26.60 -0.08 (-0.30%)
As of 09/4/2026 03:58 PM Eastern
Annual Income Statements for Rush Street Interactive

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 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-22 1.08 -19 -39 -18 2.39 33
Consolidated Net Income / (Loss)
-22 -132 -71 -134 -60 7.24 74
Net Income / (Loss) Continuing Operations
-22 -132 -71 -134 -60 7.24 74
Total Pre-Tax Income
-22 -129 -66 -125 -49 32 -11
Total Operating Income
-22 -133 -94 -125 -52 25 87
Total Gross Profit
64 88 156 178 226 322 393
Total Revenue
64 279 488 592 691 924 1,134
Operating Revenue
64 279 488 592 691 924 1,134
Total Cost of Revenue
0.00 191 332 415 465 602 742
Operating Cost of Revenue
- 191 332 415 465 602 742
Total Operating Expenses
86 221 250 302 278 297 305
Selling, General & Admin Expense
24 162 56 68 87 106 101
Marketing Expense
28 57 190 220 161 159 165
Depreciation Expense
1.14 2.08 4.25 14 30 32 40
Total Other Income / (Expense), net
-0.12 4.69 28 -0.57 2.77 6.75 -99
Interest & Investment Income
- - - -0.57 2.77 7.49 9.27
Other Income / (Expense), net
0.00 4.83 28 - - -0.74 -108
Income Tax Expense
0.00 2.92 4.69 8.96 11 25 -85
Net Income / (Loss) Attributable to Noncontrolling Interest
0.00 -133 -52 -96 -42 4.85 41
Basic Earnings per Share
$0.00 $0.02 ($0.35) ($0.61) ($0.27) $0.03 $0.35
Weighted Average Basic Shares Outstanding
0.00 43.58M 56.27M 63.53M 68.51M 81.78M 95.83M
Diluted Earnings per Share
$0.00 ($0.01) ($0.51) ($0.61) ($0.27) $0.03 $0.31
Weighted Average Diluted Shares Outstanding
0.00 52.24M 57.43M 63.53M 68.51M 88.42M 236.12M
Weighted Average Basic & Diluted Shares Outstanding
0.00 43.58M 219.82M 221.07M 222.97M 228.06M 232.35M

Quarterly Income Statements for Rush Street Interactive

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 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-1.73 -0.73 -0.10 1.19 2.03 5.32 17 6.06 5.25 9.07 12
Consolidated Net Income / (Loss)
-5.46 -2.21 -0.28 3.24 6.49 11 29 15 19 26 29
Net Income / (Loss) Continuing Operations
-5.46 -2.21 -0.28 3.24 6.49 11 29 15 19 26 29
Total Pre-Tax Income
-2.19 3.09 6.11 8.51 14 16 -86 22 37 46 50
Total Operating Income
-3.53 1.53 4.20 6.46 12 15 24 19 29 43 46
Total Gross Profit
62 73 76 81 93 92 95 94 112 132 140
Total Revenue
194 217 220 232 254 262 269 278 325 370 394
Operating Revenue
194 217 220 232 254 262 269 278 325 370 394
Total Cost of Revenue
132 145 144 151 162 171 174 183 213 238 254
Operating Cost of Revenue
132 145 144 151 162 171 174 183 213 238 254
Total Operating Expenses
66 71 72 74 80 77 71 75 83 89 93
Selling, General & Admin Expense
23 26 27 27 27 25 24 26 26 31 32
Marketing Expense
35 38 37 39 44 42 37 39 46 47 50
Depreciation Expense
7.62 7.10 7.56 8.47 9.08 9.49 9.83 10 10 11 11
Total Other Income / (Expense), net
1.34 1.56 1.92 2.05 1.97 1.35 -111 2.56 7.75 3.00 3.43
Interest & Investment Income
- 1.56 1.92 2.05 - 1.70 2.18 2.56 2.84 3.00 3.43
Income Tax Expense
3.26 5.30 6.40 5.27 7.60 5.07 -115 7.18 18 20 20
Net Income / (Loss) Attributable to Noncontrolling Interest
-3.73 -1.48 -0.18 2.05 4.46 5.89 12 8.79 14 17 18
Basic Earnings per Share
($0.02) ($0.01) $0.00 $0.01 $0.03 $0.06 $0.18 $0.06 $0.05 $0.09 $0.10
Weighted Average Basic Shares Outstanding
68.51M 76.03M 80.05M 82.85M 81.78M 93.85M 95.05M 96.22M 95.83M 102.19M 110.93M
Diluted Earnings per Share
($0.02) ($0.01) $0.00 $0.01 $0.03 $0.05 $0.12 $0.06 $0.08 $0.08 $0.10
Weighted Average Diluted Shares Outstanding
68.51M 76.03M 80.05M 233.12M 88.42M 234.29M 234.51M 236.37M 236.12M 106.85M 115.93M
Weighted Average Basic & Diluted Shares Outstanding
222.97M 225.06M 225.51M 225.70M 228.06M 228.98M 228.49M 229.41M 232.35M 232.70M 231.77M

Annual Cash Flow Statements for Rush Street Interactive

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 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
7.31 252 40 -91 -35 62 108
Net Cash From Operating Activities
-2.46 16 -48 -60 -5.93 106 165
Net Cash From Continuing Operating Activities
-2.46 16 -48 -60 -5.93 106 165
Net Income / (Loss) Continuing Operations
-22 -132 -71 -134 -60 7.24 74
Consolidated Net Income / (Loss)
-22 -132 -71 -134 -60 7.24 74
Depreciation Expense
0.10 2.08 4.25 14 30 32 40
Non-Cash Adjustments To Reconcile Net Income
11 115 -2.55 12 34 51 26
Changes in Operating Assets and Liabilities, net
7.98 31 21 48 -9.47 16 25
Net Cash From Investing Activities
-5.77 -6.24 -37 -29 -34 -33 -37
Net Cash From Continuing Investing Activities
-5.77 -6.24 -37 -29 -34 -33 -37
Purchase of Property, Plant & Equipment
-0.43 -1.87 -7.94 -23 -24 -25 -29
Acquisitions
-5.34 -4.37 -3.28 0.00 -8.04 -6.16 -6.63
Purchase of Investments
- 0.00 -2.25 -0.69 -3.53 -1.86 -1.03
Sale and/or Maturity of Investments
- - - - 1.71 0.00 0.00
Net Cash From Financing Activities
16 241 126 -1.22 -0.52 -2.65 -37
Net Cash From Continuing Financing Activities
16 241 126 -1.22 -0.52 -2.65 -37
Repurchase of Common Equity
- 0.00 -3.47 - 0.00 0.00 -7.63
Payment of Dividends
0.00 -5.19 -0.40 - 0.00 0.00 -0.72
Other Financing Activities, net
16 246 -2.14 -1.22 -0.52 -2.65 -29
Effect of Exchange Rate Changes
-0.01 - - - 5.13 -8.66 17
Cash Interest Paid
- 0.00 0.12 0.94 0.94 0.91 0.92
Cash Income Taxes Paid
0.00 0.76 3.54 6.80 7.39 17 33

Quarterly Cash Flow Statements for Rush Street Interactive

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 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
-10 23 4.54 22 21 -0.75 9.94 36 63 -8.90 11
Net Cash From Operating Activities
0.83 31 20 29 26 29 26 41 69 20 52
Net Cash From Continuing Operating Activities
0.83 31 20 29 26 29 26 41 69 20 52
Net Income / (Loss) Continuing Operations
-5.46 -2.21 -0.28 3.24 6.49 11 29 15 19 26 29
Consolidated Net Income / (Loss)
-5.46 -2.21 -0.28 3.24 6.49 11 29 15 19 26 29
Depreciation Expense
7.62 7.10 7.56 8.47 9.08 9.49 9.83 10 10 11 11
Non-Cash Adjustments To Reconcile Net Income
-4.06 21 14 8.61 7.58 6.21 124 5.54 -110 7.70 12
Changes in Operating Assets and Liabilities, net
2.73 4.52 -1.51 9.11 2.76 1.81 -137 11 150 -25 0.01
Net Cash From Investing Activities
-7.73 -7.41 -12 -7.30 -7.15 -7.55 -12 -9.76 -8.15 -9.21 -13
Net Cash From Continuing Investing Activities
-7.73 -7.41 -12 -7.30 -7.15 -7.55 -12 -9.76 -8.15 -9.21 -13
Purchase of Property, Plant & Equipment
-5.73 -6.61 -6.50 -6.03 -6.20 -6.99 -6.51 -8.70 -7.16 -8.22 -8.09
Acquisitions
7.11 -0.67 -3.27 -1.27 3.13 -0.56 -4.02 -1.05 -0.99 -1.00 -5.79
Net Cash From Financing Activities
-0.14 -0.18 -0.27 -0.23 -1.97 -27 -6.67 -0.55 -2.96 -23 -39
Net Cash From Continuing Financing Activities
-0.14 -0.18 -0.27 -0.23 -1.97 -27 -6.67 -0.55 -2.96 -23 -39
Repurchase of Common Equity
- 0.00 - - - -5.16 -2.47 - - 0.00 -29
Other Financing Activities, net
-0.14 -0.18 -0.27 -0.23 -1.97 -22 -4.20 -0.55 -2.24 -23 -8.76
Effect of Exchange Rate Changes
- 0.03 -3.89 -0.41 - 5.27 2.39 4.49 4.97 2.90 10
Cash Interest Paid
0.24 0.25 0.25 0.23 0.18 0.24 0.23 0.23 0.22 0.21 0.21
Cash Income Taxes Paid
0.14 2.16 13 0.83 0.72 3.07 25 1.21 3.30 9.10 22

Annual Balance Sheets for Rush Street Interactive

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 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
25 309 409 350 319 379 659
Total Current Assets
17 294 342 264 229 285 407
Cash & Equivalents
6.91 256 281 180 168 229 336
Restricted Cash
3.64 6.44 19 26 2.65 3.59 4.25
Accounts Receivable
4.99 30 34 47 44 33 36
Prepaid Expenses
1.67 2.87 7.43 11 14 19 30
Plant, Property, & Equipment, net
0.58 0.00 0.00 9.76 8.61 7.24 7.74
Total Noncurrent Assets
7.71 12 67 76 81 87 244
Intangible Assets
6.96 9.75 53 69 75 77 76
Noncurrent Deferred & Refundable Income Taxes
- - - - - 0.52 158
Other Noncurrent Operating Assets
0.75 2.32 14 7.09 6.48 9.31 9.68
Total Liabilities & Shareholders' Equity
25 309 409 350 319 379 659
Total Liabilities
29 576 101 159 152 181 355
Total Current Liabilities
26 401 84 144 138 163 210
Accounts Payable
10 12 6.50 30 32 26 42
Accrued Expenses
- 27 48 65 51 73 82
Other Current Liabilities
8.20 362 28 48 54 65 87
Total Noncurrent Liabilities
2.78 175 17 16 15 18 145
Noncurrent Deferred & Payable Income Tax Liabilities
- - - - - 0.74 129
Other Noncurrent Operating Liabilities
2.78 175 17 16 15 17 16
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
0.00 -267 308 191 166 198 303
Total Preferred & Common Equity
0.00 -62 85 56 54 79 147
Total Common Equity
0.00 -62 85 56 54 79 147
Common Stock
0.00 0.02 167 178 192 218 252
Retained Earnings
0.00 -62 -81 -120 -138 -136 -103
Accumulated Other Comprehensive Income / (Loss)
0.00 0.09 -0.48 -1.65 -0.10 -3.09 1.43
Other Equity Adjustments
- - - - - 0.00 -3.18
Noncontrolling Interest
0.00 -206 222 135 112 120 156

Quarterly Balance Sheets for Rush Street Interactive

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 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
319 295 315 341 341 363 387 543 593 677 793
Total Current Assets
228 202 223 247 244 267 288 301 344 415 425
Cash & Equivalents
147 128 171 191 194 216 228 241 273 331 340
Restricted Cash
28 24 4.93 3.16 5.04 4.09 3.79 1.36 4.06 1.05 2.83
Accounts Receivable
37 39 37 34 27 29 38 37 39 46 41
Prepaid Expenses
15 12 10 18 18 18 18 22 27 38 42
Plant, Property, & Equipment, net
9.04 9.69 8.10 8.21 8.02 7.74 9.54 0.00 8.53 7.11 6.98
Total Noncurrent Assets
82 83 83 86 89 88 90 242 240 255 362
Intangible Assets
76 75 75 78 78 78 78 78 78 78 80
Noncurrent Deferred & Refundable Income Taxes
- - - - - - - 145 154 167 273
Other Noncurrent Operating Assets
6.58 7.70 8.19 8.45 10 10 12 19 9.26 9.32 9.12
Total Liabilities & Shareholders' Equity
319 295 315 341 341 363 387 543 593 677 793
Total Liabilities
145 128 152 169 163 174 192 291 319 359 454
Total Current Liabilities
130 113 138 154 147 156 173 161 180 212 201
Accounts Payable
18 18 23 26 32 31 23 27 27 43 33
Accrued Expenses
61 51 56 65 65 71 69 68 78 81 95
Other Current Liabilities
51 43 57 62 49 54 82 66 75 88 72
Total Noncurrent Liabilities
15 15 15 15 15 18 19 130 139 147 254
Noncurrent Deferred & Payable Income Tax Liabilities
- - - - - - - 113 123 132 239
Other Noncurrent Operating Liabilities
15 15 15 15 15 18 19 17 16 15 15
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
174 167 162 172 178 189 195 252 274 319 339
Total Preferred & Common Equity
53 51 52 61 63 70 81 123 133 159 185
Total Common Equity
53 51 52 61 63 70 81 123 133 159 185
Common Stock
182 184 189 200 204 209 215 241 244 250 261
Retained Earnings
-127 -132 -137 -139 -139 -138 -131 -114 -108 -94 -82
Accumulated Other Comprehensive Income / (Loss)
-1.59 -1.10 -0.68 -0.07 -1.41 -1.51 -1.33 -1.11 0.18 2.30 6.34
Other Equity Adjustments
- - - - - - -2.15 -3.18 -3.18 0.00 0.00
Noncontrolling Interest
122 116 111 112 115 119 114 129 141 159 154

Annual Metrics And Ratios for Rush Street Interactive

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

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - -
Revenue Growth
0.00% 337.43% 75.26% 21.33% 16.71% 33.70% 22.76%
EBITDA Growth
0.00% -497.08% 51.01% -78.26% 80.22% 358.61% -65.29%
EBIT Growth
0.00% -475.94% 48.51% -88.47% 58.64% 147.10% -183.72%
NOPAT Growth
0.00% -497.57% 29.34% -32.37% 58.64% 115.31% 973.77%
Net Income Growth
0.00% -486.39% 46.00% -88.96% 55.29% 112.05% 923.07%
EPS Growth
0.00% 0.00% -5,000.00% -19.61% 55.74% 111.11% 933.33%
Operating Cash Flow Growth
0.00% 757.95% -397.83% -25.18% 90.17% 1,894.49% 55.01%
Free Cash Flow Firm Growth
0.00% 0.00% -242.60% 89.29% 28.24% 175.56% 80.70%
Invested Capital Growth
0.00% -3,720.07% 101.39% -306.28% 68.12% -610.40% -7.47%
Revenue Q/Q Growth
0.00% 0.00% 6.67% 6.28% 4.27% 6.98% 6.65%
EBITDA Q/Q Growth
0.00% 0.00% 3.92% 9.29% 56.34% 43.40% -82.01%
EBIT Q/Q Growth
0.00% 0.00% 2.35% 6.52% 32.49% 180.51% -128.87%
NOPAT Q/Q Growth
0.00% 0.00% 6.38% 6.52% 32.49% 310.53% 24.03%
Net Income Q/Q Growth
0.00% 0.00% 4.69% 5.00% 29.89% 253.73% 20.62%
EPS Q/Q Growth
0.00% 0.00% -50.00% 6.15% 30.77% 250.00% 19.23%
Operating Cash Flow Q/Q Growth
0.00% 0.00% -1,476.25% 28.30% 58.97% 30.80% 35.46%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 42.93% -17.16% 132.67% 204.11%
Invested Capital Q/Q Growth
0.00% 0.00% 136.75% 0.00% 64.96% -9.13% -1,061.01%
Profitability Metrics
- - - - - - -
Gross Margin
100.00% 31.46% 31.95% 29.98% 32.72% 34.85% 34.62%
EBITDA Margin
-33.28% -45.43% -12.70% -18.65% -3.16% 6.12% 1.73%
Operating Margin
-35.07% -47.91% -19.32% -21.07% -7.47% 2.63% 7.71%
EBIT Margin
-35.07% -46.17% -13.57% -21.07% -7.47% 2.63% -1.79%
Profit (Net Income) Margin
-35.26% -47.27% -14.56% -22.68% -8.69% 0.78% 6.53%
Tax Burden Percent
100.00% 102.27% 107.06% 107.15% 122.95% 22.75% -668.19%
Interest Burden Percent
100.55% 100.11% 100.28% 100.46% 94.64% 130.82% 54.44%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 77.25% 0.00%
Return on Invested Capital (ROIC)
0.00% 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% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)
0.00% 98.49% -352.18% -53.89% -33.64% 3.97% 29.51%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% -8,203.71% 0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
-87.58% -76.99% -18.46% -32.88% -15.43% 6.96% -3.92%
Return on Assets (ROA)
-88.06% -78.82% -19.82% -35.39% -17.96% 2.07% 14.26%
Return on Common Equity (ROCE)
0.00% 22.76% -206.37% -15.29% -10.35% 1.44% 13.28%
Return on Equity Simple (ROE_SIMPLE)
0.00% 213.09% -83.21% -239.69% -111.69% 9.20% 0.00%
Net Operating Profit after Tax (NOPAT)
-16 -93 -66 -87 -36 5.53 61
NOPAT Margin
-24.55% -33.53% -13.52% -14.75% -5.23% 0.60% 5.39%
Net Nonoperating Expense Percent (NNEP)
-49.03% -27.52% -1.81% -18.55% -12.69% 0.84% 4.48%
Return On Investment Capital (ROIC_SIMPLE)
- - - -45.77% -21.75% 2.79% 20.16%
Cost of Revenue to Revenue
0.00% 68.54% 68.05% 70.02% 67.28% 65.15% 65.38%
SG&A Expenses to Revenue
37.14% 58.33% 11.37% 11.41% 12.64% 11.57% 8.88%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
135.07% 79.37% 51.27% 51.05% 40.19% 32.22% 26.92%
Earnings before Interest and Taxes (EBIT)
-22 -129 -66 -125 -52 24 -20
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-21 -127 -62 -110 -22 57 20
Valuation Ratios
- - - - - - -
Price to Book Value (P/BV)
0.00 0.00 42.34 14.12 18.56 39.36 30.27
Price to Tangible Book Value (P/TBV)
0.00 0.00 112.83 0.00 0.00 2,326.48 62.96
Price to Revenue (P/Rev)
0.00 2.24 7.41 1.34 1.44 3.35 3.93
Price to Earnings (P/E)
0.00 575.80 0.00 0.00 0.00 1,296.71 133.83
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.17% 0.00% 0.00% 0.00% 0.08% 0.75%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 480.05 0.00 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
0.00 0.56 7.25 1.22 1.36 3.23 3.77
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 52.79 217.82
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 122.73 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 539.39 69.83
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 9.57 0.00 0.00 0.00 28.03 25.90
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.37 0.00 0.00 0.00 84.94 67.01
Leverage & Solvency
- - - - - - -
Debt to Equity
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
Financial Leverage
0.00 1.04 -13.98 -1.02 -1.06 -1.11 -1.14
Leverage Ratio
0.00 -1.25 17.77 1.52 1.87 1.92 2.07
Compound Leverage Factor
0.00 -1.25 17.82 1.53 1.77 2.51 1.13
Debt to Total Capital
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%
Long-Term Debt to Total Capital
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%
Noncontrolling Interests to Total Capital
0.00% 76.89% 72.23% 70.64% 67.63% 60.33% 51.49%
Common Equity to Total Capital
0.00% 23.11% 27.77% 29.36% 32.37% 39.67% 48.51%
Debt to EBITDA
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
Long-Term Debt to EBITDA
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
Net Debt to NOPAT
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
Altman Z-Score
0.00 -0.52 22.62 3.43 5.30 12.79 9.29
Noncontrolling Interest Sharing Ratio
0.00% 76.89% 41.40% 71.62% 69.24% 63.66% 54.98%
Liquidity Ratios
- - - - - - -
Current Ratio
0.66 0.73 4.07 1.84 1.66 1.75 1.93
Quick Ratio
0.46 0.71 3.75 1.58 1.54 1.61 1.77
Cash Flow Metrics
- - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 424 -605 -65 -46 35 64
Operating Cash Flow to CapEx
-571.86% 864.26% -607.03% -264.37% -24.81% 420.00% 562.04%
Free Cash Flow to Firm to Interest Expense
0.00 3,141.52 -3,234.10 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
-19.99 119.84 -257.68 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
-23.49 105.98 -300.13 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - -
Asset Turnover
2.50 1.67 1.36 1.56 2.07 2.65 2.19
Accounts Receivable Turnover
12.77 16.13 15.37 14.61 15.18 23.97 32.92
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
109.58 0.00 0.00 0.00 75.23 116.60 151.47
Accounts Payable Turnover
0.00 17.06 35.92 22.84 14.96 20.71 22.01
Days Sales Outstanding (DSO)
28.58 22.63 23.75 24.98 24.05 15.23 11.09
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 21.39 10.16 15.98 24.39 17.63 16.58
Cash Conversion Cycle (CCC)
28.58 1.24 13.59 9.00 -0.35 -2.40 -5.49
Capital & Investment Metrics
- - - - - - -
Invested Capital
-14 -531 7.37 -15 -4.85 -34 -37
Invested Capital Turnover
-4.58 -1.02 -1.86 -151.17 -68.93 -47.04 -31.75
Increase / (Decrease) in Invested Capital
0.00 -517 539 -23 10 -30 -2.57
Enterprise Value (EV)
0.00 155 3,539 720 939 2,983 4,273
Market Capitalization
0.00 622 3,617 792 998 3,097 4,457
Book Value per Share
$0.00 ($2.15) $0.39 $0.25 $0.24 $0.35 $0.64
Tangible Book Value per Share
$0.00 ($2.49) $0.15 ($0.06) ($0.10) $0.01 $0.31
Total Capital
0.00 -267 308 191 166 198 303
Total Debt
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
Net Debt
-11 -262 -300 -206 -171 -233 -341
Capital Expenditures (CapEx)
0.43 1.87 7.94 23 24 25 29
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-19 -369 -43 -86 -80 -111 -144
Debt-free Net Working Capital (DFNWC)
-8.88 -107 258 121 91 122 197
Net Working Capital (NWC)
-8.88 -107 258 121 91 122 197
Net Nonoperating Expense (NNE)
6.82 38 5.10 47 24 -1.70 -13
Net Nonoperating Obligations (NNO)
-14 -264 -300 -206 -171 -233 -341
Total Depreciation and Amortization (D&A)
1.14 2.08 4.25 14 30 32 40
Debt-free, Cash-free Net Working Capital to Revenue
-30.51% -132.34% -8.71% -14.45% -11.58% -11.99% -12.69%
Debt-free Net Working Capital to Revenue
-13.95% -38.24% 52.82% 20.35% 13.16% 13.19% 17.32%
Net Working Capital to Revenue
-13.95% -38.24% 52.82% 20.35% 13.16% 13.19% 17.32%
Earnings Adjustments
- - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 ($0.35) ($0.61) ($0.27) $0.03 $0.35
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 56.27M 63.53M 68.51M 81.78M 95.83M
Adjusted Diluted Earnings per Share
$0.00 $0.00 ($0.51) ($0.61) ($0.27) $0.03 $0.31
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 57.43M 63.53M 68.51M 88.42M 236.12M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 219.82M 221.07M 222.97M 228.06M 232.35M
Normalized Net Operating Profit after Tax (NOPAT)
-16 -93 -66 -87 -36 17 61
Normalized NOPAT Margin
-24.55% -33.53% -13.52% -14.75% -5.23% 1.84% 5.39%
Pre Tax Income Margin
-35.26% -46.22% -13.60% -21.17% -7.07% 3.44% -0.98%
Debt Service Ratios
- - - - - - -
EBIT to Interest Expense
-181.52 -952.53 -354.10 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
-127.06 -691.80 -352.92 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
-185.02 -966.39 -396.55 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
-130.56 -705.67 -395.37 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - -
Dividend Payout Ratio
0.00% -3.94% -0.56% 0.00% 0.00% 0.00% 0.98%
Augmented Payout Ratio
0.00% -3.94% -5.43% 0.00% 0.00% 0.00% 11.29%

Quarterly Metrics And Ratios for Rush Street Interactive

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 232,351,225.00 232,699,126.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 232,351,225.00 232,699,126.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 0.04 0.05
Growth Metrics
- - - - - - - - - - -
Revenue Growth
17.11% 33.92% 33.51% 36.63% 31.11% 20.69% 22.16% 19.73% 27.83% 41.14% 46.27%
EBITDA Growth
116.96% 152.88% 286.13% 552.44% 418.40% 178.79% -768.32% 98.57% 80.20% 122.31% 172.96%
EBIT Growth
87.57% 106.94% 129.35% 155.24% 443.52% 851.50% -2,205.50% 201.18% 126.02% 193.46% 152.31%
NOPAT Growth
87.57% 92.92% 98.07% 130.02% 326.07% 1,017.08% 8,895.70% 433.61% 155.15% 138.30% 60.16%
Net Income Growth
82.44% 90.98% 98.31% 124.23% 218.94% 607.51% 10,323.40% 358.35% 195.04% 133.80% 1.61%
EPS Growth
85.71% 90.91% 100.00% 116.67% 250.00% 600.00% 0.00% 500.00% 166.67% 60.00% -16.67%
Operating Cash Flow Growth
110.74% 227.32% 256.92% -3.16% 3,031.32% -7.11% 27.60% 40.70% 166.79% -29.95% 101.88%
Free Cash Flow Firm Growth
-571.01% 236.11% 207.29% 257.62% 374.19% 26.82% -138.97% -175.54% -50.21% -96.42% 395.87%
Invested Capital Growth
68.12% -1,716.45% -234.86% -128.10% -610.40% -67.58% 149.63% 89.90% -7.47% 64.39% -137.41%
Revenue Q/Q Growth
14.11% 12.16% 1.36% 5.32% 9.50% 3.24% 2.60% 3.23% 16.91% 13.99% 6.32%
EBITDA Q/Q Growth
223.84% 111.18% 36.13% 27.08% 41.89% 13.57% -426.33% 137.76% 33.26% 35.39% 7.10%
EBIT Q/Q Growth
69.86% 143.44% 173.96% 54.01% 87.44% 20.31% -706.22% 122.03% 49.24% 47.23% 8.06%
NOPAT Q/Q Growth
69.86% 55.65% 82.32% 1,370.48% 126.94% 79.90% 69.58% -22.92% 15.13% 62.11% 11.33%
Net Income Q/Q Growth
59.19% 59.51% 87.23% 1,248.58% 100.31% 72.80% 157.16% -48.51% 28.94% 36.93% 11.77%
EPS Q/Q Growth
66.67% 50.00% 100.00% 0.00% 200.00% 66.67% 140.00% -50.00% 33.33% 0.00% 25.00%
Operating Cash Flow Q/Q Growth
-97.28% 3,637.36% -34.61% 45.65% -12.02% 10.87% -10.19% 60.61% 66.82% -70.89% 158.81%
Free Cash Flow Firm Q/Q Growth
-327.30% 252.57% 83.50% -43.80% 74.28% -29.44% -156.39% -8.94% 215.98% -94.93% 4,517.13%
Invested Capital Q/Q Growth
64.96% -351.11% 5.20% -52.21% -9.13% -6.41% 128.07% -130.98% -1,061.01% 64.74% 70.51%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
31.98% 33.53% 34.44% 34.77% 36.41% 34.88% 35.31% 33.98% 34.39% 35.69% 35.47%
EBITDA Margin
2.11% 3.97% 5.33% 6.43% 8.34% 9.17% -29.17% 10.67% 12.16% 14.45% 14.55%
Operating Margin
-1.82% 0.70% 1.90% 2.78% 4.77% 5.56% 9.04% 7.01% 8.94% 11.55% 11.74%
EBIT Margin
-1.82% 0.70% 1.90% 2.78% 4.77% 5.56% -32.82% 7.01% 8.94% 11.55% 11.74%
Profit (Net Income) Margin
-2.81% -1.02% -0.13% 1.40% 2.55% 4.27% 10.71% 5.34% 5.89% 7.08% 7.44%
Tax Burden Percent
248.86% -71.47% -4.61% 38.05% 46.07% 68.88% -33.45% 67.41% 52.00% 57.26% 58.99%
Interest Burden Percent
62.15% 201.76% 145.68% 131.70% 116.24% 111.66% 97.53% 113.12% 126.69% 107.01% 107.43%
Effective Tax Rate
0.00% 171.47% 104.61% 61.95% 53.93% 31.12% 0.00% 32.59% 48.00% 42.74% 41.01%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 2,939.87%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 2,939.18%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -2,907.15%
Return on Equity (ROE)
-33.64% -21.78% -12.36% -2.68% 3.97% 11.23% 23.13% 26.50% 29.51% 34.65% 32.71%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 89.56% 0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
-3.76% 1.59% 4.80% 7.10% 12.62% 14.78% -75.61% 15.59% 19.55% 26.97% 24.02%
Return on Assets (ROA)
-5.82% -2.30% -0.32% 3.56% 6.76% 11.37% 24.67% 11.89% 12.88% 16.52% 15.22%
Return on Common Equity (ROCE)
-10.35% -7.13% -4.08% -0.93% 1.44% 4.34% 10.02% 11.61% 13.28% 16.21% 17.05%
Return on Equity Simple (ROE_SIMPLE)
0.00% -62.09% -33.59% -6.75% 0.00% 25.40% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-2.47 -1.09 -0.19 2.46 5.58 10 17 13 15 24 27
NOPAT Margin
-1.27% -0.50% -0.09% 1.06% 2.20% 3.83% 6.32% 4.72% 4.65% 6.61% 6.93%
Net Nonoperating Expense Percent (NNEP)
-1.58% -0.60% -0.05% 0.39% 0.45% 0.55% 5.36% 0.69% 1.41% 0.61% 0.69%
Return On Investment Capital (ROIC_SIMPLE)
-1.49% - - - 2.81% 5.14% 6.75% 4.78% 4.98% 7.69% 8.05%
Cost of Revenue to Revenue
68.02% 66.47% 65.56% 65.23% 63.59% 65.12% 64.69% 66.02% 65.61% 64.31% 64.53%
SG&A Expenses to Revenue
11.76% 11.90% 12.35% 11.42% 10.77% 9.65% 8.84% 9.26% 7.96% 8.44% 8.25%
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
33.80% 32.83% 32.54% 31.98% 31.64% 29.32% 26.28% 26.98% 25.45% 24.14% 23.73%
Earnings before Interest and Taxes (EBIT)
-3.53 1.53 4.20 6.46 12 15 -88 19 29 43 46
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
4.09 8.63 12 15 21 24 -79 30 40 54 57
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
18.56 23.87 34.02 35.07 39.36 30.07 27.75 35.16 30.27 31.76 37.39
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 2,326.48 778.35 75.69 84.32 62.96 62.60 65.58
Price to Revenue (P/Rev)
1.44 1.95 2.69 2.83 3.35 2.52 3.35 4.40 3.93 4.07 5.06
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 1,296.71 289.87 135.27 155.53 133.83 136.37 216.83
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
0.00% 0.00% 0.00% 0.00% 0.08% 0.35% 0.74% 0.64% 0.75% 0.73% 0.46%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 0.00 320.65 0.00 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
1.36 1.83 2.59 2.72 3.23 2.40 3.24 4.27 3.77 3.93 4.92
Enterprise Value to EBITDA (EV/EBITDA)
0.00 440.72 97.97 59.52 52.79 32.34 34.97 41.66 217.82 31.19 37.47
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 270.65 122.73 62.29 57.40 64.46 0.00 42.34 49.07
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 539.39 135.67 81.99 92.08 69.83 8.76 84.59
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 27.79 25.19 28.82 28.03 22.32 30.04 37.30 25.90 31.21 36.85
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 1,283.27 70.41 155.37 84.94 72.87 358.03 216.66 67.01 9.15 71.83
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
-1.06 -1.07 -1.02 -1.13 -1.11 -1.16 -1.02 -1.08 -1.14 -1.10 -0.99
Leverage Ratio
1.87 1.90 1.84 1.93 1.92 1.98 2.05 2.06 2.07 2.07 2.26
Compound Leverage Factor
1.16 3.84 2.69 2.54 2.23 2.21 2.00 2.33 2.62 2.22 2.43
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
67.63% 64.73% 64.38% 63.05% 60.33% 58.38% 51.26% 51.50% 51.49% 50.05% 45.39%
Common Equity to Total Capital
32.37% 35.27% 35.62% 36.95% 39.67% 41.62% 48.74% 48.50% 48.51% 49.95% 54.61%
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
5.80 7.11 10.13 10.72 12.68 10.16 8.39 10.79 9.54 10.66 11.25
Noncontrolling Interest Sharing Ratio
69.24% 67.26% 66.96% 65.46% 63.66% 61.36% 56.69% 56.21% 54.98% 53.22% 47.89%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.66 1.60 1.66 1.71 1.75 1.66 1.87 1.91 1.93 1.96 2.12
Quick Ratio
1.54 1.46 1.50 1.57 1.61 1.54 1.72 1.74 1.77 1.78 1.89
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-13 20 36 20 35 25 -14 -15 18 0.90 41
Operating Cash Flow to CapEx
14.43% 467.38% 310.73% 488.14% 417.81% 410.64% 396.30% 475.88% 965.47% 244.82% 643.80%
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 0.00
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 0.00
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 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
2.07 2.26 2.52 2.55 2.65 2.66 2.30 2.23 2.19 2.33 2.05
Accounts Receivable Turnover
15.18 21.04 24.48 26.30 23.97 27.07 31.82 31.19 32.92 29.82 35.23
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
75.23 86.53 90.52 109.06 116.60 109.20 0.00 130.77 151.47 149.27 0.00
Accounts Payable Turnover
14.96 23.11 21.59 21.32 20.71 26.03 22.44 24.04 22.01 24.77 29.61
Days Sales Outstanding (DSO)
24.05 17.35 14.91 13.88 15.23 13.48 11.47 11.70 11.09 12.24 10.36
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)
24.39 15.79 16.91 17.12 17.63 14.02 16.26 15.18 16.58 14.73 12.33
Cash Conversion Cycle (CCC)
-0.35 1.56 -2.00 -3.24 -2.40 -0.54 -4.79 -3.48 -5.49 -2.50 -1.97
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
-4.85 -22 -21 -32 -34 -37 10 -3.19 -37 -13 -3.85
Invested Capital Turnover
-68.93 -64.68 -299.14 -38.06 -47.04 -33.12 -194.93 -61.23 -31.75 -49.99 424.52
Increase / (Decrease) in Invested Capital
10 -21 -36 -18 -30 -15 31 28 -2.57 24 -14
Enterprise Value (EV)
939 1,369 2,074 2,345 2,983 2,327 3,299 4,543 4,273 4,881 6,732
Market Capitalization
998 1,452 2,158 2,447 3,097 2,445 3,412 4,680 4,457 5,054 6,920
Book Value per Share
$0.24 $0.27 $0.28 $0.31 $0.35 $0.36 $0.54 $0.58 $0.64 $0.68 $0.80
Tangible Book Value per Share
($0.10) ($0.08) ($0.07) ($0.04) $0.01 $0.01 $0.20 $0.24 $0.31 $0.35 $0.45
Total Capital
166 172 178 189 198 195 252 274 303 319 339
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
-171 -194 -199 -220 -233 -232 -242 -278 -341 -332 -343
Capital Expenditures (CapEx)
5.73 6.61 6.50 6.03 6.20 6.99 6.51 8.70 7.16 8.22 8.09
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-80 -102 -102 -109 -111 -117 -102 -113 -144 -128 -119
Debt-free Net Working Capital (DFNWC)
91 93 97 111 122 115 140 164 197 203 224
Net Working Capital (NWC)
91 93 97 111 122 115 140 164 197 203 224
Net Nonoperating Expense (NNE)
2.99 1.11 0.09 -0.78 -0.91 -1.17 -12 -1.72 -4.03 -1.72 -2.03
Net Nonoperating Obligations (NNO)
-171 -194 -199 -220 -233 -232 -242 -278 -341 -332 -343
Total Depreciation and Amortization (D&A)
7.62 7.10 7.56 8.47 9.08 9.49 9.83 10 10 11 11
Debt-free, Cash-free Net Working Capital to Revenue
-11.58% -13.64% -12.72% -12.65% -11.99% -12.12% -10.02% -10.65% -12.69% -10.34% -8.69%
Debt-free Net Working Capital to Revenue
13.16% 12.40% 12.09% 12.86% 13.19% 11.82% 13.75% 15.45% 17.32% 16.35% 16.39%
Net Working Capital to Revenue
13.16% 12.40% 12.09% 12.86% 13.19% 11.82% 13.75% 15.45% 17.32% 16.35% 16.39%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.02) ($0.01) $0.00 $0.01 $0.03 $0.06 $0.18 $0.06 $0.05 $0.09 $0.10
Adjusted Weighted Average Basic Shares Outstanding
68.51M 76.03M 80.05M 82.85M 81.78M 93.85M 95.05M 96.22M 95.83M 102.19M 110.93M
Adjusted Diluted Earnings per Share
($0.02) ($0.01) $0.00 $0.01 $0.03 $0.05 $0.12 $0.06 $0.08 $0.08 $0.10
Adjusted Weighted Average Diluted Shares Outstanding
68.51M 76.03M 80.05M 233.12M 88.42M 234.29M 234.51M 236.37M 236.12M 106.85M 115.93M
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
222.97M 225.06M 225.51M 225.70M 228.06M 228.98M 228.49M 229.41M 232.35M 232.70M 231.77M
Normalized Net Operating Profit after Tax (NOPAT)
-2.47 1.07 2.94 4.52 8.48 10 17 13 15 24 27
Normalized NOPAT Margin
-1.27% 0.49% 1.33% 1.95% 3.34% 3.83% 6.32% 4.72% 4.65% 6.61% 6.93%
Pre Tax Income Margin
-1.13% 1.42% 2.77% 3.67% 5.54% 6.20% -32.01% 7.92% 11.33% 12.36% 12.61%
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 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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 0.00
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 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.98% 0.00% 2.15%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 11.29% 2.78% 34.33%

Financials Breakdown Chart

Key Financial Trends

Rush Street Interactive’s financial results show a clear improvement in scale and profitability. Quarterly revenue increased from $148.0 million in Q3 2022 to $393.8 million in Q2 2026. The latest quarter’s revenue rose 46.3% from the restated $269.2 million reported in Q2 2025 and 6.3% from Q1 2026.

Profitability has also improved substantially. RSI generated $46.2 million of operating income in Q2 2026, compared with $24.3 million in Q2 2025 and an operating loss of $20.6 million in Q3 2022. The company reported $29.3 million of consolidated net income and $11.5 million attributable to common shareholders in Q2 2026, producing basic and diluted earnings per share of $0.10.

Cash generation is another important positive trend. Operating cash flow reached $52.1 million in Q2 2026, up from $20.2 million in Q1 and $25.8 million in the year-ago quarter. RSI has reported positive operating cash flow in each of the provided quarterly periods, including periods when it was still producing net losses.

  • Strong revenue growth: Quarterly revenue has more than doubled since Q3 2022, while Q2 2026 revenue grew 46.3% year over year.
  • Improving operating leverage: Q2 2026 operating expenses were approximately 23.7% of revenue, down from roughly 26.3% in Q2 2025. Operating income increased faster than revenue.
  • Gross margin remains healthy: Gross profit was $139.7 million in Q2 2026, representing a margin of approximately 35.5%, broadly consistent with the year-ago period.
  • Positive and rising operating cash flow: Q2 2026 operating cash flow of $52.1 million exceeded consolidated net income, providing funding for capital expenditures, acquisitions and shareholder returns.
  • Solid liquidity: RSI held $339.9 million of cash and equivalents plus $2.8 million of restricted cash at June 30, 2026. Current assets of $424.8 million were more than twice current liabilities of $200.8 million.
  • Share repurchases: The company repurchased $28.8 million of common equity in Q2 2026, which may support per-share results if repurchases continue at attractive valuations.
  • Marketing efficiency is improving: Marketing expense increased year over year in dollars but declined to approximately 12.7% of revenue in Q2 2026 from about 13.8% in Q2 2025.
  • Cash growth was partly supported by currency movements: Cash increased by $11.1 million during Q2 2026, but the reported change included a $10.5 million benefit from exchange-rate changes. Investors should focus on operating cash flow to assess the underlying trend.
  • Common shareholders receive only part of consolidated earnings: $17.7 million of Q2 2026 net income was attributable to noncontrolling interests, leaving $11.5 million for common shareholders. This ownership structure limits the amount of companywide profit attributable to RSI investors.
  • Balance-sheet liabilities have risen materially: Total liabilities reached $454.4 million at June 30, 2026, up from $290.8 million a year earlier. Much of the increase came from deferred and payable income-tax liabilities, which investors should monitor even though the company currently has strong liquidity.

RSI’s retained earnings remained negative at approximately $82.0 million, although this deficit has narrowed from roughly $130.6 million in Q1 2025 and $137.0 million in Q3 2023. Overall, the statements indicate a company transitioning from growth funded by operating losses toward sustained profitability and cash generation, but investors should continue watching noncontrolling interests, deferred-tax balances, acquisition spending and the durability of recent growth.

09/07/26 04:52 PM ETAI Generated. May Contain Errors.

Rush Street Interactive Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Rush Street Interactive's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Rush Street Interactive's net income appears to be on a downward trend, with a most recent value of $74.03 million in 2025, falling from -$22.45 million in 2019. The previous period was $7.24 million in 2024. Check out Rush Street Interactive's forecast to explore projected trends and price targets.

Rush Street Interactive's total operating income in 2025 was $87.42 million, based on the following breakdown:
  • Total Gross Profit: $392.76 million
  • Total Operating Expenses: $305.34 million

Over the last 6 years, Rush Street Interactive's total revenue changed from $63.67 million in 2019 to $1.13 billion in 2025, a change of 1,681.8%.

Rush Street Interactive's total liabilities were at $355.02 million at the end of 2025, a 96.0% increase from 2024, and a 1,130.1% increase since 2019.

In the past 6 years, Rush Street Interactive's cash and equivalents has ranged from $6.91 million in 2019 to $336.26 million in 2025, and is currently $336.26 million as of their latest financial filing in 2025.

Over the last 6 years, Rush Street Interactive's book value per share changed from 0.00 in 2019 to 0.64 in 2025, a change of 64.2%.



Financial statements for NYSE:RSI last updated on 7/30/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners