Rush Street Interactive, Inc. (RSI)

Rush Street Interactive Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	1,134	924.08	691.16	592.21	488.11
Revenue Growth (YoY)	22.76%	33.70%	16.71%	21.33%	75.26%
Cost of Revenue	741.66	602.04	465.01	414.66	332.15
Gross Profit	392.76	322.05	226.15	177.55	155.96
Selling, General & Admin	265.37	264.8	248	288.02	245.99
Depreciation & Amortization Expenses	39.97	32.2	29.76	14.33	4.25
Total Operating Expenses	305.34	297	277.76	302.35	250.24
Operating Income	87.42	25.05	-51.61	-124.8	-94.28
Total Non-Operating Income (Expense)	-98.5	6.75	2.77	-0.57	27.88
Pretax Income	-11.08	31.8	-48.85	-125.37	-66.4
Provision for Income Taxes	-85.11	24.57	11.21	8.96	4.69
Net Income	33.31	2.39	-18.31	-38.63	-19.49
Minority Interest in Earnings	40.72	4.85	-41.75	-95.7	-51.6
Net Income to Common	33.31	2.39	-18.31	-38.63	-19.49
Net Income Growth	1294.81%	-	-	-	-
Shares Outstanding (Basic)	96	82	69	64	56
Shares Outstanding (Diluted)	236	88	69	64	57
Shares Change (YoY)	167.06%	29.06%	7.83%	10.63%	9.92%
EPS (Basic)	0.35	0.03	-0.27	-0.61	-0.35
EPS (Diluted)	0.31	0.03	-0.27	-0.61	-0.51
EPS Growth	933.33%	-	-	-	-
Shares Outstanding	99.96	90.51	72.39	65.11	61.12
Free Cash Flow	164.24	105.52	-7.22	-64.48	-52.03
Free Cash Flow Growth	55.64%	-	-	-	-
Free Cash Flow Per Share	0.70	1.19	-0.11	-1.01	-0.91
Gross Margin	34.62%	34.85%	32.72%	29.98%	31.95%
Operating Margin	7.71%	2.71%	-7.47%	-21.07%	-19.32%
Profit Margin	6.53%	0.78%	-8.69%	-22.68%	-14.56%
FCF Margin	14.48%	11.42%	-1.05%	-10.89%	-10.66%
EBITDA	127.39	57.25	-21.85	-110.47	-90.03
EBITDA Margin	11.23%	6.20%	-3.16%	-18.65%	-18.45%
EBIT	87.42	25.05	-51.61	-124.8	-94.28
EBIT Margin	7.71%	2.71%	-7.47%	-21.07%	-19.32%
Effective Tax Rate	768.19%	77.25%	-22.95%	-7.15%	-7.06%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q