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

Insider Decisions trades per month

Total buys 0.03

Total sells 364.33

Totals in millions of $.

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	1	—
Sell	2	2	3	3	6	10	6	4	3	3	3	3

Insider Ownership 0.00%

Capital & Financial Ratios $m

Market Cap 4,390.00

Revenue 1,366.94

Net Income 89.49

Free Cash Flow 150.52

Net Debt (342.74)

Current Ratio 2.12

Debt/Equity 0.00

P/E ratio 61.73

Fwd P/E 69.20

P/S ratio 1.50

P/B ratio 6.06

Past 5Y EPS Growth —

This Y EPS Growth 67.29%

Next Y EPS Growth 35.05%

Next Y revenue growth 39.54%

Next 5Y EPS Growth 41.00%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

P/S against its own 10 years 63.44%

10-year low 10-year high

P/B against its own 10 years 78.19%

10-year low 10-year high

EV/Sales against its own 10 years 70.16%

10-year low 10-year high

EV/FCF against its own 10 years 17.25%

10-year low 10-year high

Dividends

Payout Ratio —

Annual Dividend Rate —

Annual Dividend Yield —

	total	individual payouts
2025	Powerpack
2024	Powerpack
2023	Powerpack
2022	Powerpack
2021	Powerpack

predictions special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	171	233	341	343
Receivables	11	15	16	25
Inventory	—	—	—	—
Other	33	18	20	15
	229	285	407	425

	2023	2024	2025	Q'26
Payables	32	26	42	33
ST’ Debt	—	—	—	—
Other	54	65	87	72
	138	163	210	201

Compound Annual Growth %

	10y	5y	3y
Sales	—	32.43%	24.19%
Cash Flow	—	59.11%	0.00%
Earnings	—	98.49%	0.00%
Book Value	—	0.00%	16.72%

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	370	394	—	—	—
’25	262	269	278	325	1,134
’24	217	220	232	254	924
’23	162	165	170	194	691
’22	135	144	148	166	592
’21	112	123	123	131	488
’20	35	65	78	100	279

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	20	52	—	—	—
’25	29	26	41	69	165
’24	31	20	29	26	106
’23	(24)	(13)	30	1	(6)
’22	(37)	(24)	9	(8)	(60)
’21	(11)	1	(6)	(32)	(48)
’20	(3)	5	1	14	16

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	12	44	—	—	—
’25	21	19	33	62	135
’24	24	14	23	20	81
’23	(31)	(25)	19	(5)	(30)
’22	(41)	(31)	(4)	(19)	(81)
’21	(13)	(1)	(10)	(38)	(59)
’20	(3)	4	1	13	14

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	0.08	0.10	—	—	—
’25	0.05	0.12	0.06	0.05	0.31
’24	(0.01)	0.00	0.01	0.02	0.03
’23	(0.11)	(0.08)	(0.06)	(0.02)	(0.27)
’22	(0.24)	(0.13)	(0.10)	(0.14)	(0.61)
’21	(0.18)	(0.06)	(0.09)	(0.17)	(0.51)
’20	—	—	—	(0.01)	(0.01)

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	—	—	—	—	9.51	9.47	2.89	2.77	3.56	9.54	Analyst estimates 2026–2028 Powerpack
	High	—	—	—	—	25.40	26.55	17.24	5.48	14.92	22.65
People
People	Employees	—	—	—	—	264	468	700	820	883	912
	Revenue/emp, $m	—	—	—	0.00	1.05	1.04	0.85	0.84	1.05	1.24
Income, $m
Income, $m	Revenue	—	—	—	64	279	488	592	691	924	1,134
	Gross margin, %	—	—	—	48.34	31.46	31.95	29.98	32.72	34.85	34.62
	EBT	—	—	—	(22)	(129)	(66)	(125)	(49)	32	(11)
	EBT margin, %	—	—	—	(35.26)	(46.22)	(13.60)	(21.17)	(7.07)	3.44	(0.98)
	Net income	—	0	—	(22)	(132)	(71)	(134)	(60)	7	74
	Depreciation	—	—	—	1	2	4	14	30	32	40
Per share, $
Per share, $	Revenue	—	—	—	2.21	6.39	8.68	9.32	10.09	11.30	11.84
	Earnings	—	—	—	(0.78)	(0.01)	(0.35)	(0.61)	(0.27)	0.03	0.35
	Cash flow	—	—	—	(0.09)	0.37	(0.86)	(0.95)	(0.09)	1.30	1.72
	Capex	—	—	—	(0.01)	(0.04)	(0.20)	(0.33)	(0.35)	(0.31)	(0.31)
	Free cash flow	—	—	—	(0.10)	0.33	(1.06)	(1.28)	(0.44)	0.99	1.41
	Book value	—	—	—	(0.12)	(6.13)	5.47	3.00	2.43	2.42	3.17
	Shares, m	—	—	—	29	44	56	64	69	82	96
Valuation, ×
Valuation, ×	P/E	—	—	—	0.00	0.00	0.00	0.00	0.00	686.00	55.51
	P/S	—	—	—	0.00	3.39	1.90	0.39	0.42	1.21	1.64
	P/B	—	—	—	0.00	0.00	3.02	1.22	1.74	5.66	6.13
	EV/Sales	—	—	—	0.00	2.45	1.29	0.05	0.17	0.96	1.34
	EV/FCF	—	—	—	0.00	47.63	(10.07)	(0.29)	(2.55)	12.85	11.23
Cash, $m
Cash, $m	Operating cash flow	—	—	—	(2)	16	(48)	(60)	(6)	106	165
	Capex	—	—	—	0	(2)	(11)	(21)	(24)	(25)	(30)
	Free cash flow	—	—	—	(3)	14	(59)	(81)	(30)	81	135
Balance, $m
Balance, $m	Working capital	—	—	—	(9)	(107)	258	121	91	122	197
	Total debt	—	—	—	—	1	2	2	—	—	—
	Net debt	—	—	—	(11)	(262)	(300)	(206)	(171)	(233)	(341)
	Shareholders’ equity	—	—	—	(3)	(267)	308	191	166	198	303
Returns, %
Returns, %	ROA	—	—	—	(176.13)	0.65	(5.43)	(10.18)	(5.47)	0.68	6.42
	ROIC	—	—	—	0.00	0.00	(799.30)	0.00	0.00	0.00	0.00
	ROE	—	—	—	16.59	(0.80)	(96.55)	(15.50)	(10.25)	1.31	13.28

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
DKNG DraftKings Inc.	$17.2B	— (loss-making)	90.5×	−4.58% (below 0%: shrinking)	n/m	−51.62% (below 0%: shrinking)	38.21%	(4.72%)	Compare
FLUT Flutter Entertainment PLC	$13.2B	— (loss-making)	43.5×	+3.32% (above 0%: growing)	n/m	+21.15% (above 0%: growing)	39.60%	(3.33%)	Compare
LNWO Light & Wonder, Inc.	$7.0B	24.0×	15.2×	+2.35% (above 0%: growing)	+38.39% (above 0%: growing)	+464.29% (above 0%: growing)	74.64%	26.93%	Compare
CHDN Churchill Downs, Incorporated	$5.7B	14.0×	12.1×	+4.93% (above 0%: growing)	+13.58% (above 0%: growing)	+2.58% (above 0%: growing)	42.76%	36.43%	Compare
SGHC Super Group (SGHC) Limited	$5.7B	15.1×	14.9×	+32.30% (above 0%: growing)	+100.00% (above 0%: growing)	−39.92% (below 0%: shrinking)	100.00%	25.15%	Compare
RSI Rush Street Interactive, Inc.	$4.4B	61.7×	69.2×	+46.27% (above 0%: growing)	−44.44% (below 0%: shrinking)	+128.07% (above 0%: growing)	35.47%	11.74%
BRSL Brightstar Lottery	$1.8B	7.3×	16.1×	−7.45% (below 0%: shrinking)	n/m	−719.07% (below 0%: shrinking)	46.92%	19.69%	Compare
ACEL Accel Entertainment, Inc.	$898.0M	15.8×	16.9×	+9.59% (above 0%: growing)	+66.67% (above 0%: growing)	+266.72% (above 0%: growing)	31.30%	8.71%	Compare
CDRO Codere Online Luxembourg, S.A.	$437.9M	— (loss-making)	—	+232.74% (above 0%: growing)	+94.12% (above 0%: growing)	+7,111.62% (above 0%: growing)	47.71%	0.00%	Compare
Median of peers	$5.7B	15.1×	16.1×	+4.12%	+66.67%	+11.86%	44.84%	14.20%

All 16 Gambling stocks →

Rush Street Interactive, Inc. (RSI) key facts

Strength: Rush Street Interactive, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $1.1 billion, up 22.8% from fiscal 2024.
Rush Street Interactive, Inc. (RSI) is a Gambling company in the Consumer Cyclical sector, listed on the New York Stock Exchange.
As of October 16, 2026, RSI traded at $18.52, a market capitalization of $4.4 billion.
Return on equity was 13.3% and debt-to-equity 0.00.
Its Piotroski F-score is 6 out of 9 and its Altman Z-score is 5.45 (safe zone) for fiscal 2025.

Source: company filings (standardised) and stockrow calculations.