RSI
Rush Street Interactive Inc. Class A
$27.06
-$0.34(-1.24%)
55
Overall
40
Value
63
Tech
63
Quality
Market Cap
$1.70B
Volume
1.56M
52W Range
$11.76 - $29.24
Target Price
$30.09
Order:
Income Statement
| Metric | Trend | Chart | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||
| Total Revenue | $278.5M | $488.1M | $592.2M | $691.2M | $924.1M | $1.1B | ||
| Total Revenue | $278.5M | $488.1M | $592.2M | $691.2M | $924.1M | $1.1B | ||
| COST OF GOODS SOLD | ||||||||
| Cost of Revenue | $190.9M | $332.1M | $414.7M | $465.0M | $602.0M | $741.7M | ||
| GROSS PROFIT | ||||||||
| Gross Profit | $87.6M | $156.0M | $177.5M | $226.1M | $322.0M | $392.8M | ||
| OPERATING EXPENSES | ||||||||
| Operating Expenses | $411.9M | $582.4M | $302.3M | $277.8M | $297.0M | $265.4M | ||
| Research & Development | -- | -- | -- | $29.8M | -- | -- | ||
| Research Expense | -- | -- | -- | $29.8M | -- | -- | ||
| Selling, General & Administrative | $409.8M | $578.1M | $288.0M | $248.0M | $297.0M | $265.4M | ||
| Selling & Marketing Expenses | $247.4M | $190.5M | $220.5M | $160.7M | $158.6M | $164.7M | ||
| General & Administrative Expenses | $162.4M | $387.7M | $67.6M | $87.3M | $138.4M | $100.7M | ||
| Salaries & Wages | -- | -- | -- | $29.8M | -- | -- | ||
| Depreciation & Amortization | $2.1M | $4.2M | $14.3M | -- | -- | -- | ||
| Depreciation & Amortization | $2.1M | $4.2M | $14.3M | -- | -- | -- | ||
| Amortization | $1.6M | $3.2M | $12.2M | $26.0M | $30.1M | -- | ||
| Other Operating Expenses | $-190.9M | $975.0K | -- | -- | -- | -- | ||
| OPERATING INCOME | ||||||||
| Operating income | $-133.4M | $-94.3M | $-124.8M | $-51.6M | $25.0M | $87.4M | ||
| EBITDA | $-126.5M | $-90.0M | $-110.5M | $-21.9M | $56.5M | $19.6M | ||
| NON-OPERATING ITEMS | ||||||||
| Interest Expense (Non-Operating) | $135.0K | $187.0K | $573.0K | $-2.8M | $-7.5M | $-9.3M | ||
| Net Non-Operating Interest Income/Expense | $-135.0K | $-187.0K | $-573.0K | $2.8M | $7.5M | $9.3M | ||
| Other Income/Expense | $-4.8M | $-28.1M | $-4.6M | $-7.8M | $-7.0M | $40.0M | ||
| Other Special Charges | $4.8M | $28.1M | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||
| EBIT | $-128.6M | $-94.3M | $-124.8M | $-51.6M | $24.3M | $-20.4M | ||
| Pre-Tax Income | $-128.7M | $-66.4M | $-125.4M | $-48.8M | $31.8M | $-11.1M | ||
| INCOME TAX | ||||||||
| Tax Provision | $2.9M | $4.7M | $9.0M | $11.2M | $24.6M | $-85.1M | ||
| NET INCOME | ||||||||
| Net Income | $1.1M | $-29.1M | $-38.6M | $-18.3M | $2.4M | $33.3M | ||
| Net Income (Continuing Operations) | $1.1M | $-19.5M | $-134.3M | $-60.1M | $7.2M | $74.0M | ||
| Net Income (Discontinued Operations) | $1.1M | $-29.1M | $-38.6M | $-18.3M | $2.4M | $33.3M | ||
| Net Income (Common Stockholders) | $1.1M | $-29.1M | $-38.6M | $-18.3M | $2.4M | $33.3M | ||
| Normalized Income | -- | -- | -- | -- | -- | $-96.2M | ||
| TOTALS | ||||||||
| Total Expenses | $602.8M | $914.5M | $717.0M | $742.8M | $899.0M | $1.0B | ||
| SHARE & EPS DATA | ||||||||
| Average Shares Outstanding | $43.6M | $56.3M | $63.5M | $68.5M | $81.8M | $95.8M | ||
| Average Shares Outstanding (Diluted) | -- | $57.4M | $63.5M | $68.5M | $88.4M | $236.1M | ||
| Shares Outstanding | $212.7M | $219.8M | $221.1M | $223.0M | $228.1M | $232.4M | ||
| Basic EPS | $-0.01 | $-0.35 | $-0.61 | $-0.27 | $0.03 | $0.35 | ||
| Basic EPS (Continuing Operations) | $-0.01 | $-0.35 | $-0.61 | $-0.27 | $0.03 | $0.35 | ||
| Diluted EPS | $-0.01 | $-0.51 | $-0.61 | $-0.27 | $0.03 | $0.31 | ||
| Diluted EPS (Continuing Operations) | -- | $-0.51 | $-0.61 | $-0.27 | $0.03 | $0.31 | ||
| OTHER METRICS | ||||||||
| Allowances For Construction | -- | -- | -- | -- | -- | $40.0M | ||
| Commission Expenses | $190.9M | -- | -- | -- | -- | -- | ||
| Insurance And Claims | -- | $332.1M | -- | -- | -- | -- | ||
| Marketing Expense | $56.5M | $190.5M | $220.5M | $160.7M | $158.6M | $164.7M | ||
| Minority Interests | $132.7M | $42.0M | $95.7M | $41.8M | $-4.8M | $-40.7M | ||
| Other Gand A | $162.4M | $387.7M | $67.6M | $87.3M | $138.4M | $100.7M | ||
| Other Write Off | -- | -- | -- | -- | $32.2M | -- | ||
| Rent And Landing Fees | -- | $332.1M | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | RSI | $27.06 | -1.2% | 1.56M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Rush Street Interactive Inc. Class A Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW