Free Trial

Rush Street Interactive (RSI) Financials

Rush Street Interactive logo
$11.88 +0.02 (+0.17%)
As of 12:46 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
Net Income / (Loss) Attributable to Common Shareholders
-22 1.08 -19 -39 -18 2.39
Consolidated Net Income / (Loss)
-22 -132 -71 -134 -60 7.24
Net Income / (Loss) Continuing Operations
-22 -132 -71 -134 -60 7.24
Total Pre-Tax Income
-22 -129 -66 -125 -49 32
Total Operating Income
-22 -133 -94 -125 -52 24
Total Gross Profit
64 88 156 178 226 322
Total Revenue
64 279 488 592 691 924
Operating Revenue
64 279 488 592 691 924
Total Cost of Revenue
0.00 191 332 415 465 602
Operating Cost of Revenue
- 191 332 415 465 602
Total Operating Expenses
86 221 250 302 278 298
Selling, General & Admin Expense
24 162 56 68 87 107
Marketing Expense
28 57 190 220 161 159
Depreciation Expense
1.14 2.08 4.25 14 30 32
Total Other Income / (Expense), net
-0.12 4.69 28 -0.57 2.77 7.49
Interest & Investment Income
- - - -0.57 2.77 7.49
Income Tax Expense
0.00 2.92 4.69 8.96 11 25
Net Income / (Loss) Attributable to Noncontrolling Interest
0.00 -133 -52 -96 -42 4.85
Basic Earnings per Share
$0.00 $0.02 ($0.35) ($0.61) ($0.27) $0.03
Weighted Average Basic Shares Outstanding
0.00 43.58M 56.27M 63.53M 68.51M 81.78M
Diluted Earnings per Share
$0.00 ($0.01) ($0.51) ($0.61) ($0.27) $0.03
Weighted Average Diluted Shares Outstanding
0.00 52.24M 57.43M 63.53M 68.51M 88.42M
Weighted Average Basic & Diluted Shares Outstanding
0.00 43.58M 219.82M 221.07M 222.97M 228.06M

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

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

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

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

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

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

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

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.

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%.

Remove Ads


This page (NYSE:RSI) was last updated on 4/15/2025 by MarketBeat.com Staff
From Our Partners