RSI
$17.84-0.94%
Rush Street Interactive Inc.Stock · Consumer DiscretionaryRussell 2000 · 0.09% of IWMUS Stock Market · 0.004% of VTIRussell 3000 · 0.004% of IWV
RSI financial statements
The full income statement, balance sheet, and cash-flow statement for Rush Street Interactive Inc. (RSI), plus valuation ratios — straight from SEC filings. Switch between annual, quarterly, and trailing-twelve-month figures, pick how far back to look, and flip the time order. Every line has a trend sparkline.
Shares outstanding (point-in-time)
2024-06 225.4M2024-09 233.1M2024-12 226.3M2025-03 228.4M2025-06 228.5M2025-09 228.6M2025-12 229.6M2026-03 232.2M2026-06 231.8M+2.8% over 8 periods
SEC-filed end-of-period counts (cover pages and balance sheets, split-adjusted) — the series realized buyback yield is computed from. The weighted-average share lines in the statements below lag these by design: an average over the year sits near the midpoint of an ongoing buyback.
PeriodRangeOrderChangeFiguresAs-reported fiscal years.
| Line item | Trend | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Income Statement | as ofDec 31 ’25 | as ofDec 31 ’24 | as ofDec 31 ’23 | as ofDec 31 ’22 | as ofDec 31 ’21 | |
| Revenue | 1.13B+22.8% | 924M+33.7% | 691M+16.7% | 592M+21.3% | 488M+75.3% | |
| Cost of revenue | 742M+23.2% | 602M+29.5% | 465M+12.1% | 415M+24.8% | 332M+74.0% | |
| Selling, general & administrative | 101M-5.2% | 106M+21.6% | 87.3M+29.3% | 67.6M+21.7% | 55.5M-65.8% | |
| General & administrative | 101M-5.2% | 106M+21.6% | 87.3M+29.3% | 67.6M+21.7% | 55.5M-65.8% | |
| Amortization of intangibles | 36.0M+27.2% | 28.3M+14.6% | 24.7M+112.9% | 11.6M+286.7% | 3.00M+87.5% | |
| Operating income | 87.4M+249.0% | 25.0M+148.5% | -51.6M+58.6% | -125M-32.4% | -94.3M+29.3% | |
| Interest expense | — | — | — | 573K+206.4% | 187K+38.5% | |
| Net interest income | — | — | 2.77M+582.5% | -573K-206.4% | -187K | |
| Other non-operating income | -98.5M-1558.4% | 6.75M+144.3% | 2.77M+582.5% | -573K-102.1% | 27.9M+494.0% | |
| Pre-tax income | -11.1M-134.8% | 31.8M+165.1% | -48.8M+61.0% | -125M-88.8% | -66.4M+48.4% | |
| Income tax | -85.1M-446.4% | 24.6M+119.2% | 11.2M+25.1% | 8.96M+91.1% | 4.69M+60.6% | |
| 33.3M+1294.8% | 2.39M+113.0% | -18.3M+52.6% | -38.6M-98.2% | -19.5M-1902.9% | ||
| Net income to non-controlling interest | 40.7M+740.0% | 4.85M+111.6% | -41.8M+56.4% | -95.7M-85.5% | -51.6M+61.1% | |
| Net income to common | 33.3M+1294.8% | 2.39M+113.0% | -18.3M+52.6% | -38.6M-98.2% | -19.5M-1902.9% | |
| $0.31+933.3% | $0.03+111.1% | -$0.27+55.7% | -$0.61-19.6% | -$0.51-5000.0% | ||
| EPS (basic) | $0.35+1066.7% | $0.03+111.1% | -$0.27+55.7% | -$0.61-74.3% | -$0.35-1850.0% | |
| Weighted-avg shares (basic) | 95.8M+17.2% | 81.8M+19.4% | 68.5M+7.8% | 63.5M+12.9% | 56.3M+29.1% | |
| Weighted-avg shares (diluted) | 236M+167.1% | 88.4M+29.1% | 68.5M+7.8% | 63.5M+10.6% | 57.4M+9.9% | |
| Balance Sheet | as ofDec 31 ’25 | as ofDec 31 ’24 | as ofDec 31 ’23 | as ofDec 31 ’22 | as ofDec 31 ’21 | |
| 407M+42.7% | 285M+24.7% | 229M-13.6% | 264M-22.6% | 342M+16.1% | ||
| Cash & equivalents | 336M+46.7% | 229M+36.1% | 168M-6.3% | 180M-36.0% | 281M+9.9% | |
| Short-term investments | 6.19M+44.0% | 4.30M+38.7% | 3.10M | 0.00 | — | |
| Accounts receivable | 15.9M+6.4% | 14.9M+41.8% | 10.5M-5.9% | 11.2M+91.7% | 5.83M+648.3% | |
| Prepaid expenses | 30.5M+59.0% | 19.2M+40.4% | 13.7M+20.7% | 11.3M+52.2% | 7.43M+158.9% | |
| Other current assets | 14.8M | — | — | — | — | |
| 659M+73.5% | 379M+19.1% | 319M-9.1% | 350M-14.3% | 409M+32.5% | ||
| Property, plant & equipment | 2.44M-20.2% | 3.06M-33.3% | 4.59M-33.4% | 6.90M+40.4% | 4.91M+143.7% | |
| Operating lease right-of-use | 3.06M+26.3% | 2.42M+89.6% | 1.28M-31.1% | 1.85M+18.6% | 1.56M+42.0% | |
| Intangible assets | 76.4M-1.2% | 77.3M+3.3% | 74.9M+8.5% | 69.0M+29.3% | 53.4M+447.5% | |
| Deferred tax assets | 158M+30141.8% | 522K | — | — | — | |
| Other non-current assets | 9.68M+40.5% | 6.89M+32.5% | 5.20M-0.6% | 5.23M+8.9% | 4.81M+295.6% | |
| 210M+28.9% | 163M+18.5% | 138M-4.3% | 144M+71.5% | 83.9M-79.1% | ||
| Accounts payable | 41.6M+61.2% | 25.8M-20.2% | 32.3M+8.5% | 29.8M+358.4% | 6.50M-45.8% | |
| Accrued liabilities | 81.5M+12.1% | 72.7M+42.2% | 51.1M-21.2% | 64.9M+34.4% | 48.3M+78.6% | |
| Current lease liability | 991K+47.3% | 673K+8.4% | 621K-14.0% | 722K+41.8% | 509K+125.2% | |
| Other current liabilities | 39.5M+88.8% | 20.9M+73.2% | 12.1M+169.7% | 4.48M+46.3% | 3.06M+54.4% | |
| Finance lease liability (current) | 1.43M+10.6% | 1.30M+77.8% | 729K | — | — | |
| 355M+96.0% | 181M+18.8% | 152M-4.4% | 159M+57.8% | 101M-82.5% | ||
| Non-current lease liability | 1.75M+28.0% | 1.37M+103.6% | 673K-42.8% | 1.18M+2.5% | 1.15M+17.3% | |
| Operating lease liability (total) | 2.74M+34.3% | 2.04M+57.9% | 1.29M-31.9% | 1.90M+14.6% | 1.66M+37.5% | |
| Finance lease liability (total) | 3.39M+30.7% | 2.59M+17.0% | 2.22M+608.3% | 313K-22.9% | 406K | |
| Finance lease liability | 1.95M+50.7% | 1.30M-12.9% | 1.49M | — | — | |
| Other non-current liabilities | 15.9M-7.8% | 17.3M+17.1% | 14.8M+5948.4% | 244K-22.5% | 315K | |
| 147M+87.1% | 78.7M+46.3% | 53.8M-4.1% | 56.0M-34.4% | 85.4M+238.3% | ||
| Additional paid-in capital | 252M+15.6% | 218M+13.3% | 192M+8.1% | 178M+6.2% | 167M | |
| Retained earnings | -103M+24.5% | -136M+1.7% | -138M-15.3% | -120M-47.5% | -81.4M-31.5% | |
| Treasury stock | 3.18M | 0.00 | — | — | — | |
| Accumulated other comprehensive income | 1.43M+146.3% | -3.09M-2990.0% | -100K+93.9% | -1.65M-246.9% | -475K-610.8% | |
| Non-controlling interest | 156M+30.6% | 120M+6.5% | 112M-16.7% | 135M-39.3% | 222M+208.1% | |
| Total equity incl. non-controlling | 303M+53.0% | 198M+19.4% | 166M-13.0% | 191M-38.0% | 308M+215.1% | |
| Total liabilities & equity | 659M+73.5% | 379M+19.1% | 319M-9.1% | 350M-14.3% | 409M+32.5% | |
| Common shares outstanding | 230M+1.5% | 226M+1.5% | 223M+0.8% | 221M+0.6% | 220M+7.3% | |
| Cash Flow | as ofDec 31 ’25 | as ofDec 31 ’24 | as ofDec 31 ’23 | as ofDec 31 ’22 | as ofDec 31 ’21 | |
| 165M+55.0% | 106M+1894.5% | -5.93M+90.2% | -60.3M-25.2% | -48.2M-397.8% | ||
| Depreciation & amortization | 40.0M+24.1% | 32.2M+8.2% | 29.8M+107.7% | 14.3M+237.5% | 4.25M+103.9% | |
| Intangible amortization | 36.0M+27.2% | 28.3M+14.6% | 24.7M+112.9% | 11.6M+286.7% | 3.00M+87.5% | |
| Share-based compensation | 26.3M-25.6% | 35.3M+17.5% | 30.0M+60.6% | 18.7M-25.0% | 24.9M-82.8% | |
| Deferred income taxes | -112M-62255.6% | 180K+184.1% | -214K-791.7% | -24.0K+35.1% | -37.0K-117.5% | |
| Change in receivables | 515K-89.3% | 4.81M+831.6% | -658K-112.3% | 5.34M+5.8% | 5.05M+571.1% | |
| Change in payables | — | — | 1.81M-92.3% | 23.3M+520.7% | -5.55M-149.4% | |
| -37.0M-10.9% | -33.4M+1.2% | -33.8M-16.5% | -29.0M+21.7% | -37.0M-492.7% | ||
| Capital expenditure | 767K-17.1% | 925K-28.4% | 1.29M-68.9% | 4.16M+8.1% | 3.85M+105.5% | |
| Free cash flow | 164M+55.6% | 106M+1560.9% | -7.22M+88.8% | -64.5M-23.9% | -52.0M-463.7% | |
| Acquisitions | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| -37.4M-1308.9% | -2.65M-412.0% | -518K+57.4% | -1.22M-101.0% | 126M-47.9% | ||
| Long-term debt issued | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Long-term debt repaid | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Common stock issued | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Common stock repurchased | 7.63M | 0.00 | 0.00 | 0.00-100.0% | 3.46M | |
| Dividends paid | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| FX effect on cash | 17.1M+297.9% | -8.65M-268.8% | 5.13M+237.8% | -3.72M-74.5% | -2.13M-514.0% | |
| Net change in cash | 108M+74.4% | 61.8M+276.0% | -35.1M+62.8% | -94.2M-346.3% | 38.3M-84.8% | |
| Interest paid | 918K+1.1% | 908K-3.2% | 938K+0.1% | 937K+661.8% | 123K | |
| Income taxes paid | 32.7M+97.4% | 16.5M+124.1% | 7.38M+8.7% | 6.79M+91.9% | 3.54M+364.1% | |
| Valuation Ratios | as ofDec 31 ’25 | as ofDec 31 ’24 | as ofDec 31 ’23 | as ofDec 31 ’22 | as ofDec 31 ’21 | |
| Market cap | 4.46B+43.7% | 3.10B+211.1% | 998M+26.1% | 791M-78.2% | 3.63B-18.2% | |
| P/E | 133.9×-89.7% | 1299.9× | — | — | — | |
| P/S | 3.9×+17.0% | 3.4×+173.0% | 1.2×-17.2% | 1.5×-80.0% | 7.4×-53.3% | |
| P/B | 30.3×-23.2% | 39.5×+103.7% | 19.4×+68.2% | 11.5×-72.9% | 42.5× | |
| P/FCF | 27.2×-7.7% | 29.4× | — | — | — | |
| Earnings yield | 0.75%+870.7% | 0.08% | — | — | — | |
| FCF yield | 3.7%+8.3% | 3.4% | — | — | — | |
| Source filing | 10-K | 10-K | 10-K | 10-K | 10-K |
About this data
Source: RSI’s SEC filings (10-K / 10-Q). Annual columns are as-reported fiscal years; quarterly columns are as-reported fiscal quarters (Q4 derived as full-year minus the first three quarters where a company doesn’t file a standalone Q4); TTM (quarterly) rolls the trailing four quarters at every quarter end, TTM (yearly) samples that one year apart; balance-sheet rows show the period-end balance. Valuation ratios are sampled as of each period end. View all RSI filings on SEC EDGAR → Not investment advice.