RSI - Rush Street Interactive, Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$30.40
DETAILS
HIGH:
$33.00
LOW:
$28.00
MEDIAN:
$30.00
CONSENSUS:
$30.40
UPSIDE:
12.34%
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||
| Revenue | 1,134.4 | 924.1 | 691.2 | 592.2 | 488.1 | 278.5 | 63.7 | 18.2 |
| Cost of Revenue | 741.7 | 602.0 | 465.0 | 414.7 | 332.1 | 190.9 | 32.9 | 10.7 |
| Gross Profit | 392.8 | 322.0 | 226.1 | 177.5 | 156.0 | 87.6 | 30.8 | 7.5 |
| Operating Expenses | ||||||||
| R&D Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 265.4 | 265.5 | 248.0 | 288.0 | 246.0 | 219.0 | 52.0 | 17.3 |
| Other Expenses | 40.0 | 32.2 | 29.8 | 14.3 | 4.2 | 2.1 | 1.1 | 0 |
| Operating Expenses | 305.3 | 297.7 | 277.8 | 302.3 | 250.2 | 221.0 | 53.1 | 18.2 |
| Operating Income | ||||||||
| Operating Income | 87.4 | 24.3 | (51.6) | (124.8) | (94.3) | (133.4) | (22.3) | (10.7) |
| Interest Expense | 0 | 1.0 | 0 | 0.6 | 0.2 | 0.1 | 0.1 | 0 |
| Interest Income | 9.3 | 8.4 | 2.8 | 0 | 0 | 0 | 0 | 0 |
| Profitability | ||||||||
| EBITDA | 127.4 | 56.5 | (21.9) | (110.5) | (90.0) | (126.5) | (21.2) | (9.8) |
| EBIT | 87.4 | 24.3 | (51.6) | (124.8) | (94.3) | (128.6) | (22.3) | (10.7) |
| Income Before Tax | (11.1) | 31.8 | (48.8) | (125.4) | (66.4) | (128.7) | (22.4) | (10.7) |
| Income Tax Expense | (85.1) | 24.6 | 11.2 | 9.0 | 4.7 | 2.9 | 0 | 0 |
| Net Income | 33.3 | 2.4 | (18.3) | (38.6) | (29.1) | 1.1 | (22.4) | (10.7) |
| Per Share Data | ||||||||
| EPS (Basic) | 0.35 | 0.03 | -0.27 | -0.61 | -0.35 | 0.02 | -0.82 | -0.37 |
| EPS (Diluted) | 0.14 | 0.03 | -0.27 | -0.61 | -0.51 | -0.01 | -0.82 | -0.37 |
| Shares Outstanding | 95.8 | 81.8 | 68.5 | 63.5 | 56.3 | 43.6 | 28.8 | 28.8 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||
| Cash & Cash Equivalents | 340.5 | 229.2 | 168.3 | 206.1 | 281.0 | 255.6 | 10.5 | 1.5 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 35.8 | 33.1 | 44.0 | 47.1 | 34.0 | 29.5 | 5.0 | 0.1 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 21.0 | 22.8 | 16.3 | 11.3 | 19.3 | 6.4 | 1.7 | 3.5 |
| Total Current Assets | 406.8 | 285.0 | 228.6 | 264.5 | 341.8 | 294.5 | 17.2 | 5.0 |
| Non-Current Assets | ||||||||
| Property, Plant & Equipment | 10.8 | 9.7 | 9.9 | 11.6 | 8.8 | 3.1 | 0.6 | 0.3 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 76.4 | 77.3 | 74.9 | 69.0 | 53.4 | 9.8 | 7.0 | 2.6 |
| Long-Term Investments | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 4.6 | 5.4 | 3.2 | 5.2 | 4.8 | 1.2 | 0.8 | 0.3 |
| Total Non-Current Assets | 251.7 | 94.4 | 90.0 | 85.9 | 67.0 | 14.1 | 8.3 | 3.1 |
| Total Assets | 658.5 | 379.5 | 318.6 | 350.3 | 408.7 | 308.6 | 25.5 | 8.2 |
| Current Liabilities | ||||||||
| Account Payables | 41.6 | 25.8 | 32.3 | 29.8 | 6.5 | 12.0 | 0.7 | 0.6 |
| Short-Term Debt | 4.3 | 0 | 0.6 | 0.7 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 11.7 | 0 | 1.7 | 7.8 | 1.4 | 0.2 | 0 | 0 |
| Other Current Liabilities | 123.2 | 64.9 | 56.3 | 94.0 | 33.3 | 363.5 | 24.7 | 9.3 |
| Total Current Liabilities | 210.3 | 163.1 | 137.7 | 143.9 | 83.9 | 401.0 | 26.1 | 9.8 |
| Non-Current Liabilities | ||||||||
| Long-Term Debt | 10.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 130.5 | 15.4 | 0.2 | 0.2 | 0.3 | 170.1 | 0 | 0 |
| Total Non-Current Liabilities | 144.7 | 18.0 | 14.8 | 15.5 | 17.1 | 174.9 | 2.8 | 0 |
| Total Liabilities | 355.0 | 181.2 | 152.5 | 159.5 | 101.0 | 575.9 | 28.9 | 9.8 |
| Stockholders' Equity | ||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 27.0 |
| Retained Earnings | (102.6) | (135.9) | (138.3) | (120.0) | (81.4) | (61.9) | (3.4) | (29.4) |
| Accumulated Other Comprehensive Income | 1.4 | (3.1) | (0.1) | (1.6) | (0.5) | 0.1 | 0 | (0.1) |
| Total Stockholders' Equity | 147.2 | 78.7 | 53.8 | 56.0 | 85.4 | (61.8) | (3.4) | (2.5) |
| Total Liabilities & Equity | 658.5 | 379.5 | 318.6 | 350.3 | 408.7 | 308.6 | 25.5 | 7.3 |
| Debt Metrics | ||||||||
| Total Debt | 18.5 | 4.6 | 4.1 | 1.9 | 1.7 | 1.2 | 0 | 0 |
| Net Debt | (322.0) | (224.5) | (164.2) | (204.2) | (279.4) | (254.4) | (10.5) | (1.5) |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||
| Net Income | 33.3 | 7.2 | (60.1) | (134.3) | (71.1) | (131.6) | (22.4) | (10.7) |
| Depreciation & Amortization | 40.0 | 32.2 | 29.8 | 14.3 | 4.2 | 2.1 | 0.1 | 0.9 |
| Stock-Based Compensation | 0 | 35.3 | 30.0 | 18.7 | 24.9 | 144.7 | 13.4 | 0 |
| Change in Working Capital | 28.2 | 31.0 | (6.8) | 40.4 | 21.4 | 5.6 | 5.4 | 4.6 |
| Other Non-Cash Items | 175.8 | 0.9 | 1.4 | 0.6 | (27.7) | (4.6) | 1.0 | 0.1 |
| Operating Cash Flow | 165.0 | 106.4 | (5.9) | (60.3) | (48.2) | 16.2 | (2.5) | (5.1) |
| Investing Activities | ||||||||
| Capital Expenditure | (0.8) | (29.4) | (31.2) | (28.3) | (34.8) | (6.2) | (5.8) | (0.1) |
| Acquisitions | 0 | 0 | 0 | 0 | (1.5) | 0 | 0 | 0 |
| Purchases of Investments | (1.0) | (1.9) | (3.5) | (0.7) | (2.2) | 0 | 0 | 0 |
| Sales/Maturities of Investments | 0 | 0 | 1.7 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | 0 | (30.6) | (30.7) | (24.1) | (29.4) | (4.4) | (5.3) | (0.5) |
| Investing Cash Flow | (37.0) | (33.4) | (33.8) | (29.0) | (37.0) | (6.2) | (5.8) | (0.6) |
| Financing Activities | ||||||||
| Net Debt Issuance | (2.7) | (1.6) | (0.5) | (1.2) | (2.1) | 0 | 0 | 0 |
| Stock Repurchased | (7.6) | 0 | 0 | 0 | (3.5) | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | (5.2) | 0 | 0 |
| Other Financing Activities | (27.2) | (1.2) | 0 | 0 | 131.2 | 246.3 | 0 | 8 |
| Financing Cash Flow | (37.4) | (2.7) | (0.5) | (1.2) | 125.6 | 241.1 | 15.5 | 8 |
| Cash Position | ||||||||
| Net Change in Cash | 107.7 | 61.8 | (35.1) | (94.2) | 38.3 | 251.5 | 7.3 | 2.1 |
| Cash at Beginning | 232.8 | 171.0 | 206.1 | 300.3 | 262.1 | 10.5 | 3.2 | 1.2 |
| Cash at End | 340.5 | 232.8 | 171.0 | 206.1 | 300.3 | 262.1 | 10.5 | 3.2 |
| Free Cash Flow | 164.2 | 77.0 | (37.1) | (88.6) | (82.9) | 9.9 | (8.2) | (5.3) |
| Key Metrics | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||
| Revenue | 1,134.4 | 924.1 | 691.2 | 592.2 | 488.1 | 278.5 | 63.7 | 18.2 |
| Gross Profit | 392.8 | 322.0 | 226.1 | 177.5 | 156.0 | 87.6 | 30.8 | 7.5 |
| Operating Income | 87.4 | 24.3 | (51.6) | (124.8) | (94.3) | (133.4) | (22.3) | (10.7) |
| Net Income | 33.3 | 2.4 | (18.3) | (38.6) | (29.1) | 1.1 | (22.4) | (10.7) |
| EPS (Diluted) | 0.14 | 0.03 | -0.27 | -0.61 | -0.51 | -0.01 | -0.82 | -0.37 |
| Balance Sheet | ||||||||
| Cash & Equivalents | 340.5 | 229.2 | 168.3 | 206.1 | 281.0 | 255.6 | 10.5 | 1.5 |
| Total Assets | 658.5 | 379.5 | 318.6 | 350.3 | 408.7 | 308.6 | 25.5 | 8.2 |
| Total Debt | 18.5 | 4.6 | 4.1 | 1.9 | 1.7 | 1.2 | 0 | 0 |
| Stockholders' Equity | 147.2 | 78.7 | 53.8 | 56.0 | 85.4 | (61.8) | (3.4) | (2.5) |
| Cash Flow | ||||||||
| Operating Cash Flow | 165.0 | 106.4 | (5.9) | (60.3) | (48.2) | 16.2 | (2.5) | (5.1) |
| Capital Expenditure | (0.8) | (29.4) | (31.2) | (28.3) | (34.8) | (6.2) | (5.8) | (0.1) |
| Free Cash Flow | 164.2 | 77.0 | (37.1) | (88.6) | (82.9) | 9.9 | (8.2) | (5.3) |