Rush Street Interactive Inc. Class A (RSI) Financials

$12.41

$1.01 (8.82%)

As on 03-Nov-2026 13:46EST

Market cap

$3,327 Mln

Revenue (TTM)

$1,475 Mln

P/E Ratio

38.9

P/B Ratio

9.5

Div. Yield

0 %

Annual
Quarterly

Income Statement ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Operating Revenue	1,474.88	1,134.43	924.08	691.16	592.21	488.11
Cost of Revenue	950.91	741.66	602.04	465.01	414.66	332.15
Gross Profit	523.97	392.76	322.05	226.15	177.55	155.96
Operating Expenses	363.60	305.34	297.74	277.76	302.35	250.24
Operating Profit (EBIT)	160.37	87.42	24.31	-51.61	-124.80	-94.28
Other Income	--	--	--	--	--	28.06
Profit before Tax	179.04	-11.08	31.80	-48.85	-125.37	-66.40
Provision for Tax	75.72	-85.11	24.57	11.21	8.96	4.69
Profit after Tax (Net Income)	54.53	33.31	2.39	-18.31	-38.63	-29.06
Minority Interest	-48.79	-40.72	-4.85	60.09	-95.70	-51.60
Consolidated Profit	5.25	33.31	2.39	-18.31	-38.63	-19.49

Liabilities ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Shareholder's Funds	195.31	147.24	78.68	53.77	56.05	85.44
Minority Interest	-48.79	156.26	119.64	112.36	134.83	222.27
Non-Current Liabilities	260.38	144.75	18.02	14.76	15.53	17.10
Current Liabilities	205.85	210.27	163.13	137.69	143.95	83.93
Total Liabilities	1,034.46	658.51	379.47	318.58	350.35	408.73

Assets ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Non-Current Assets	372.44	251.72	94.42	89.97	85.88	66.98
Current Assets	456.17	406.79	285.05	228.62	264.47	341.75
Total Assets	1,284.77	658.51	379.47	318.58	350.35	408.73
Total Debt*	--	18.47	4.64	4.13	1.90	1.66
Net Current Assets	--	196.52	121.92	90.92	120.53	257.82

Cashflow ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Cash From Operating Activities	--	165.00	106.45	-5.93	-60.32	-48.19
Cash Flow from Investing Activities	--	-37.02	-33.36	-33.78	-28.99	-37.00
Cash from Financing Activities	--	-37.36	-2.65	-0.52	-1.22	125.58
Net Cash Inflow / Outflow	--	--	--	--	-90.53	40.40

Financials Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Adjusted EPS ($)	0.47	0.31	0.02	-0.26	-0.60	-0.49
Cash EPS ($)	--	0.69	0.36	0.11	-0.38	-0.42
Adjusted Book Value ($)	--	1.38	0.81	0.75	0.87	1.43
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	1.55	1.10	-0.08	-0.94	-0.81
Free Cash Flow per Share ($)	--	1.23	0.80	-0.52	-1.38	-1.39

Profitability Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
ROCE (%)	--	26.75	3.38	-31.60	-53.27	-219.15
ROE (%)	3.24	29.49	3.61	-33.34	-54.61	-245.66
ROA (%)	5.30	6.42	0.68	-5.47	-10.18	-8.10
EBIT Margin (%)	11.70	-0.98	3.55	-7.07	-21.07	-13.57
Net Margin (%)	3.70	2.94	0.26	-2.65	-6.52	-5.63
Cash Profit Margin (%)	--	--	--	--	--	--

Growth Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Revenue Growth (%)	38.66	0.23	0.34	0.17	0.21	0.75
EBIT Growth (%)	614.20	-133.82	167.07	60.86	-88.47	48.51
Net Profit Growth (%)	578.60	1,294.81	113.05	52.62	-32.94	-2,788.07
EPS Growth (%)	49.47	11.67	1.10	0.57	-0.23	-20.66
Book Value Growth (%)	15.44	--	--	--	--	--

Valuation Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Price / Earnings	38.91	62.20	556.62	-17.56	-5.97	-33.83
Price / Book Value	9.45	14.07	16.89	5.98	4.12	11.51
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	7.88	60.35	16.94	-8.10	-0.24	-11.36
Close Price ($)	20.33	19.43	13.72	4.49	3.59	16.50
High Price ($)	34.53	22.65	14.82	5.48	17.24	26.55
Low Price ($)	15.51	9.54	3.56	2.77	2.89	9.47
Market Cap ($ Cr)	3,326.64	--	--	--	--	--

Solvency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Debt to Equity	--	0.13	0.06	0.08	0.03	0.02
Short term debt to equity ratio	--	0.03	0.03	0.04	0.01	0.01
Current Ratio	2.22	1.93	1.75	1.66	1.84	4.07
Quick Ratio	2.22	--	--	1.66	1.65	3.84
Interest Coverage	224.80	-12.31	34.23	-17.67	-217.80	-354.10

Operating Efficiency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
Debtors to sales (%)	16.50	3.16	3.58	6.36	7.95	6.96
Asset Turnover	1.43	2.19	2.65	2.07	1.56	1.36
Receivable days	--	11.10	15.24	24.06	25.00	23.77
Inventory Days	--	--	0.00	10.35	20.11	14.15
Payable days	--	16.59	17.64	24.41	15.99	10.17
Cash Conversion Cycle	--	--	-2.40	10.01	29.12	27.75

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.