Rush Street Interactive Inc. Class A (RSI) Financials

$26.36

$-0.36 (-1.35%)

As on 10-Sep-2026 16:10EDT

Market cap

$6,538 Mln

Revenue (TTM)

$1,367 Mln

P/E Ratio

83.7

P/B Ratio

16.1

Div. Yield

0 %

Income Statement ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Operating Revenue	1,366.94	1,134.43	924.08	691.16	592.21	488.11
Cost of Revenue	888.95	741.66	602.04	465.01	414.66	332.15
Gross Profit	478.00	392.76	322.05	226.15	177.55	155.96
Operating Expenses	340.81	305.34	297.74	277.76	302.35	250.24
Operating Profit (EBIT)	137.18	87.42	24.31	-51.61	-124.80	-94.28
Other Income	--	--	--	--	--	28.06
Profit before Tax	154.27	-11.08	31.80	-48.85	-125.37	-66.40
Provision for Tax	64.78	-85.11	24.57	11.21	8.96	4.69
Profit after Tax (Net Income)	31.92	33.31	2.39	-18.31	-38.63	-29.06
Minority Interest	-57.58	-40.72	-4.85	60.09	-95.70	-51.60
Consolidated Profit	11.30	33.31	2.39	-18.31	-38.63	-19.49

Liabilities ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Shareholder's Funds	185.08	147.24	78.68	53.77	56.05	85.44
Minority Interest	-57.58	--	--	--	134.83	222.27
Non-Current Liabilities	253.64	144.75	18.02	14.76	15.53	17.10
Current Liabilities	200.76	210.27	163.13	137.69	143.95	83.93
Total Liabilities	994.04	658.51	379.47	318.58	350.35	408.73

Assets ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Non-Current Assets	368.52	251.72	94.42	89.97	85.88	66.98
Current Assets	424.76	406.79	285.05	228.62	264.47	341.75
Total Assets	994.04	658.51	379.47	318.58	350.35	408.73
Total Debt*	14.79	18.47	4.64	4.13	1.90	1.66
Net Current Assets	224.00	196.52	121.92	90.92	120.53	257.82

Cashflow ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
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
Adjusted EPS ($)	0.30	0.31	0.02	-0.26	-0.60	-0.49
Cash EPS ($)	--	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
ROCE (%)	--	26.75	3.38	-31.60	-53.27	-219.15
ROE (%)	-15.44	29.49	3.61	-33.34	-54.61	-245.66
ROA (%)	3.76	6.42	0.68	-5.47	-10.18	-8.10
EBIT Margin (%)	10.82	-0.98	3.55	-7.07	-21.07	-13.57
Net Margin (%)	2.33	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
Revenue Growth (%)	34.29	0.23	0.34	0.17	0.21	0.75
EBIT Growth (%)	414.03	-133.82	167.07	60.86	-88.47	48.51
Net Profit Growth (%)	-3,895.86	1,294.81	113.05	52.62	-32.94	-2,788.07
EPS Growth (%)	11.91	11.67	1.10	0.57	-0.23	-20.66
Book Value Growth (%)	23.44	--	--	--	--	--

Valuation Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Price / Earnings	83.66	62.20	556.62	-17.56	-5.97	-33.83
Price / Book Value	16.09	14.07	16.89	5.98	4.12	11.51
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	14.71	60.35	16.94	-8.10	-0.24	-11.36
Close Price ($)	29.74	19.43	13.72	4.49	3.59	16.50
High Price ($)	31.85	22.65	14.82	5.48	17.24	26.55
Low Price ($)	14.38	9.54	3.56	2.77	2.89	9.47
Market Cap ($ Cr)	6,538.49	--	--	--	--	--

Solvency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debt to Equity	--	0.13	0.06	0.08	0.03	0.02
Short term debt to equity ratio	0.02	0.03	0.03	0.04	0.01	0.01
Current Ratio	2.12	1.93	1.75	1.66	1.84	4.07
Quick Ratio	2.12	--	--	1.66	1.65	3.84
Interest Coverage	155.27	-12.31	34.23	-17.67	-217.80	-354.10

Operating Efficiency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debtors to sales (%)	2.96	3.16	3.58	6.36	7.95	6.96
Asset Turnover	1.61	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.

Income Statement ($ Mln)