Rush Street Interactive, Inc.
RSI Consumer Cyclical Gambling
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.
Follow RSI
Rush Street Interactive, Inc. (RSI) Altman Z-score
Rush Street Interactive, Inc.'s Altman Z-score for fiscal 2025 is 5.45, in the safe zone (above 2.99).
Altman Z-score, annual
Embed this chart
Annual newest first
| Period | Altman Z-score | Change (points) |
|---|---|---|
| FY2025 | 5.45 | (0.81) |
| FY2024 | 6.25 | 3.67 |
| FY2023 | 2.58 | 1.27 |
| FY2022 | 1.31 | (5.12) |
| FY2021 | 6.42 | 6.66 |
| FY2020 | −0.24 | — |
How fiscal 2025’s score is made up
| Component | This year | Year before | Result | Points |
|---|---|---|---|---|
| Working capital / total assets | 0.30 | — | 0.36 | |
| Retained earnings / total assets | (0.16) | — | −0.22 | |
| EBIT / total assets | 0.13 | — | 0.44 | |
| Market value of equity / total liabilities | 5.24 | — | 3.15 | |
| Sales / total assets | 1.72 | — | 1.72 | |
| Altman Z-score | Safe zone | 5.45 | ||
| Z″ Variant for non-manufacturing and asset-light companies (drops the sales/assets term, uses book equity) | Safe zone | 3.24 | ||
How the Altman Z-score works
Z = 1.2 × working capital ÷ total assets + 1.4 × retained earnings ÷ total assets + 3.3 × EBIT ÷ total assets + 0.6 × market value of equity ÷ total liabilities + 1.0 × revenue ÷ total assets (Altman, 1968). The market value of equity is the close on the last trading day of the fiscal year times weighted basic shares.
Z″ = 6.56 × working capital ÷ total assets + 3.26 × retained earnings ÷ total assets + 6.72 × EBIT ÷ total assets + 1.05 × book equity ÷ total liabilities (Altman, Hartzell and Peck, 1995), the variant for non-manufacturing and asset-light companies.
| Zone | Z | Z″ |
|---|---|---|
| Safe zone | above 2.99 | above 2.60 |
| Grey zone | 1.81–2.99 | 1.10–2.60 |
| Distress zone | below 1.81 | below 1.10 |
Not worked out for banks, insurers and REITs, whose balance sheets the model does not describe, nor when a figure is missing or there is no share price in the week to the fiscal year end.
Altman Z-score against peers
| Company | Altman Z-score |
|---|---|
| SGHC Super Group (SGHC) Limited compare | 11.5× |
| RSI Rush Street Interactive, Inc. | 5.4× |
| CDRO Codere Online Luxembourg, S.A. compare | 4.3× |
| ACEL Accel Entertainment, Inc. compare | 2.7× |
| FLUT Flutter Entertainment PLC compare | 2.1× |
| LNWO Light & Wonder, Inc. compare | 2.1× |
| DKNG DraftKings Inc. compare | 2.0× |
| CHDN Churchill Downs, Incorporated compare | 1.6× |
| BRSL Brightstar Lottery compare | 0.6× |
What Altman Z-score is
The Altman Z-Score weighs working capital, retained earnings, operating profit, market value and sales against assets and debts to gauge the risk of distress.
1.2 × working capital ÷ total assets + 1.4 × retained earnings ÷ total assets + 3.3 × EBIT ÷ total assets + 0.6 × market value of equity ÷ total liabilities + 1.0 × revenue ÷ total assets