Saturday 17 October 2026 Export RSI’s income statement to Excel — free account

Rush Street Interactive, Inc.

Rush Street Interactive, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $1.1 billion, up 22.8% from fiscal 2024. In the quarter to June 2026, revenue grew 46.3%, EPS fell 44.4% and free cash flow grew 128.1%, each against the same quarter a year earlier. Revenue growth for five consecutive years, operating cash flow growth for three; insiders bought in the last twelve months.

18.52 0.44 −2.32%

Follow RSI

Alert me

Market cap: $4.4B
P/E: 61.7×
Fwd P/E: 69.2×
Dividend yield: —
F-score: 6/9
Altman Z: 5.45
Beneish M: −2.68
Dividend safety: n/a

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

	Dec '17	Dec '19	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	Dec '25
P/E ratio Full definition →	—	0.00	0.00	0.00	0.00	0.00	686.00	55.51
Piotroski F-Score Full definition →	—	—	—	3	2	5	8	6
Altman Z-Score Full definition →	—	—	(0.24)	6.42	1.31	2.58	6.25	5.45
P/S ratio Full definition →	—	0.00	3.39	1.90	0.39	0.42	1.21	1.64
P/FCF ratio Full definition →	—	0.00	65.95	0.00	0.00	0.00	16.21	13.75
Altman Z″-Score (non-manufacturers) Full definition →	—	(8.72)	(6.31)	5.14	0.00	0.51	2.53	3.24
Beneish M-Score Full definition →	—	—	(2.66)	2.42	(2.88)	(3.28)	(3.39)	(2.68)
P/Operating CF Full definition →	—	0.00	69.27	(29.46)	(30.29)	348.75	43.33	26.95
P/B ratio Full definition →	—	0.00	0.00	3.02	1.22	1.74	5.66	6.13
Price to Tangible BV Full definition →	—	0.00	0.00	3.65	1.91	3.16	9.28	8.20
EV/Sales Full definition →	—	0.00	2.45	1.29	0.05	0.17	0.96	1.34
EV/EBITDA Full definition →	—	0.00	0.00	0.00	0.00	0.00	15.53	11.94
EV/Operating CF Full definition →	—	0.00	42.12	(13.03)	(0.45)	(19.80)	8.35	9.22
EV/FCF Full definition →	—	0.00	47.63	(10.07)	(0.29)	(2.55)	12.85	11.23
Quick Ratio Full definition →	—	0.48	0.66	3.65	1.51	1.32	1.52	1.69
Current Ratio Full definition →	—	0.66	0.73	4.07	1.84	1.66	1.75	1.93
Net Debt/EBITDA Full definition →	—	0.50	2.00	3.34	1.87	7.82	(4.07)	(2.67)
Debt/Assets Full definition →	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Debt/Equity Full definition →	—	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Asset Turnover Full definition →	—	4.99	1.67	1.36	1.56	2.07	2.65	2.19
Operating CF/Net income Full definition →	—	0.11	14.97	2.47	1.56	0.32	44.58	4.95
Capex/Depreciation Full definition →	—	(0.38)	(0.90)	(2.64)	(1.46)	(0.80)	(0.79)	(0.74)
Interest Coverage Full definition →	—	(181.52)	(988.29)	(504.17)	(217.80)	18.67	(3.34)	—
ROE Full definition →	—	16.59%	(0.80%)	(96.55%)	(15.50%)	(10.25%)	1.31%	13.28%
ROA Full definition →	—	(176.13%)	0.65%	(5.43%)	(10.18%)	(5.47%)	0.68%	6.42%
ROIC Full definition →	—	0.00%	0.00%	(799.30%)	0.00%	0.00%	0.00%	0.00%
Return on Tangible Assets Full definition →	—	270.51%	(1.03%)	(7.35%)	(29.65%)	(18.39%)	1.85%	16.31%
Average Days of Receivables Full definition →	—	10.61	1.02	4.36	6.89	5.55	5.89	5.10
Research and Development Expense of Revenue Full definition →	—	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Selling, General and Administrative Expense of Revenue Full definition →	—	81.62%	78.62%	50.40%	48.63%	35.88%	28.66%	23.39%
Intangible Assets out of Total Assets Full definition →	0.00	0.27	0.03	0.13	0.20	0.24	0.20	0.12
Share Based Compensation of Revenue Full definition →	—	21.06%	51.97%	5.10%	3.16%	4.34%	3.82%	2.31%
Graham Net Nets Full definition →	—	0.00	(0.30)	0.26	0.45	0.26	0.09	0.03
Graham Number Full definition →	—	0.00	0.00	0.00	0.00	0.00	1.04	4.99
Earnings Yield Full definition →	—	(0.05%)	(0.05%)	(1.94%)	(16.62%)	(6.41%)	0.15%	1.80%
Free Cash Flow Yield Full definition →	—	0.00%	1.52%	(6.72%)	(40.25%)	(15.98%)	6.17%	7.27%
Revenue per Share Full definition →	—	2.21	6.39	8.68	9.32	10.09	11.30	11.84
Operating CF per Share Full definition →	—	(0.09)	0.37	(0.86)	(0.95)	(0.09)	1.30	1.72
Capex per Share Full definition →	—	(0.01)	(0.04)	(0.20)	(0.33)	(0.35)	(0.31)	(0.31)
Free Cash Flow per Share Full definition →	—	(0.10)	0.33	(1.06)	(1.28)	(0.44)	0.99	1.41
Cash per Share Full definition →	—	0.37	6.01	5.34	3.24	2.50	2.85	3.55
Shareholders Equity per Share Full definition →	—	(0.12)	(6.13)	5.47	3.00	2.43	2.42	3.17
Interest Debt per Share Full definition →	—	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Book value per Share Full definition →	—	(0.12)	(6.13)	5.47	3.00	2.43	2.42	3.17
Free Cash Flow Full definition →	—	(2.89)	14.31	(59.40)	(81.25)	(29.84)	81.10	135.42
Working Capital Full definition →	—	(8.88)	(106.51)	257.82	120.53	90.92	121.92	196.52
Capital Expenditures Full definition →	—	(0.43)	(1.87)	(11.22)	(20.93)	(23.91)	(25.34)	(29.58)
Net Current Asset Value Full definition →	—	(11.66)	(281.41)	240.72	105.00	76.16	103.90	51.77
EV/EBIT Full definition →	—	0.00	0.00	0.00	0.00	0.00	35.51	17.40
Capex to Sales Full definition →	—	0.01	0.01	0.02	0.04	0.03	0.03	0.03
Price to Operating Income Full definition →	—	0.00	0.00	0.00	0.00	0.00	44.80	21.30
Other line items
Depreciation/Fixed assets Full definition →	—	1.96	1.03	0.59	1.47	3.46	4.45	5.16
Cash ROIC Full definition →	—	(40.26%)	(271.79%)	(9.77%)	(20.47%)	(8.85%)	18.81%	21.03%
Accounts Receivable Turnover Full definition →	—	48.42	211.79	147.73	69.66	63.73	72.69	73.74
Accounts Payable Turnover Full definition →	—	5.18	30.06	35.92	22.84	14.96	20.71	22.01
Inventory Turnover Full definition →	—	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Average Days of Payables Full definition →	—	7.85	22.94	7.14	26.23	25.39	15.64	20.47
Days of Inventory on Hand Full definition →	—	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Average Receivables Full definition →	—	1.32	1.32	3.30	8.50	10.85	12.71	15.38
Average Payables Full definition →	—	6.35	6.35	9.25	18.15	31.08	29.07	33.69
Average Assets Full definition →	—	12.75	167.03	358.65	379.54	334.46	349.02	518.99
Average Common Equity Full definition →	—	(135.35)	(135.35)	20.19	249.29	178.50	182.22	250.90

Show all line items

Columns are period end dates

Stockrow Weekly