Rush Street Interactive, Inc. (RSI)

Import this data to Google Sheets with:

=jivedata("RSI","financials")

Full statements spill as a table. For one cell: =jivedata("RSI","Revenue") or =jivedata("RSI","Revenue","TTM"). Install the Jive Data add-on, then paste into a cell.

Rush Street Interactive, Inc.

RSI • CIK 0001793659

(in thousands, except per share data)	FY 2023	FY 2024	FY 2025	TTM
Revenue from Contract with Customer, Excluding Assessed Tax	$691,161	$924,083	$1,134,428	$1,366,941
Operating Income (Loss)	$-51,611	$24,309	$87,424	$137,184
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest	$-48,846	$31,802	$-11,079	$154,270
Income Tax Expense (Benefit)	$11,209	$24,566	$-85,108	$64,776
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest	$-60,055	$7,236	$74,029	$89,494
Net Income (Loss) Attributable to Noncontrolling Interest	$-41,750	$4,848	$40,721	$57,577
Net Income (Loss) Attributable to Parent	$-18,305	$2,388	$33,308	$31,917
Weighted Average Number of Shares Outstanding, Basic	68,508,093	81,784,916	95,825,421	107,951,998
Weighted Average Number of Shares Outstanding, Diluted	68,508,093	88,415,067	236,118,275	112,871,752
Cost of Revenue	$465,014	$602,036	$741,664	$888,946
Marketing and Advertising Expense	$160,650	$158,590	$164,650	$182,656
General and Administrative Expense	$87,349	$106,945	$100,720	$115,702
Depreciation, Depletion and Amortization	$29,759	$32,203	$39,970	$42,453
Costs and Expenses	$742,772	$899,774	$1,047,004	$1,229,757
Interest Income (Expense), Nonoperating, Net	—	$7,493	$9,273	$11,825
Other Nonoperating Income (Expense)	—	—	$-98,503	$17,086

(in thousands, except per share data)	FY 2023	FY 2024	FY 2025	TTM
Finite-Lived Intangible Assets, Net	$74,874	$77,347	$76,436	$79,545
Property, Plant, and Equipment and Finance Lease Right-of-Use Asset, after Accumulated Depreciation and Amortization	$8,611	$7,239	$7,740	$6,975
Operating Lease, Right-of-Use Asset	$1,276	$2,419	$3,056	$2,489
Deferred Income Tax Assets, Net	—	—	$157,862	$272,876
Other Assets, Noncurrent	$5,204	$7,415	$6,627	$9,124
Assets	$318,580	$379,466	$658,512	$793,284
Other Liabilities, Noncurrent	$1,690	$18,020	$15,928	$14,706
Liabilities	$152,451	$181,150	$355,021	$454,396
Cash and Cash Equivalents, at Carrying Value	$168,330	$229,171	$336,256	$339,910
Restricted Cash and Cash Equivalents	$2,647	$3,585	$4,248	$2,827
Accounts Receivable, after Allowance for Credit Loss, Current	$10,516	$14,910	$15,859	$25,385
Prepaid Expense and Other Assets, Current	$13,651	$19,169	$30,481	$41,525
Assets, Current	$228,615	$285,046	$406,791	$424,764
Accounts Payable, Current	$32,347	$25,798	$41,585	$33,210
Accrued Liabilities, Current	$51,312	$72,702	$81,514	$95,141
Other Liabilities, Current	$9,566	$20,927	$39,506	$23,715
Liabilities, Current	$137,693	$163,130	$210,274	$200,760
Treasury Stock, Common, Value	—	—	$3,177	$0
Additional Paid in Capital	$192,163	$217,675	$251,579	$260,716
Accumulated Other Comprehensive Income (Loss), Net of Tax	$-100	$-3,090	$1,431	$6,341
Retained Earnings (Accumulated Deficit)	$-138,317	$-135,929	$-102,621	$-82,005
Stockholders' Equity Attributable to Parent	$53,768	$78,678	$147,235	$185,076
Stockholders' Equity Attributable to Noncontrolling Interest	$112,361	$119,638	$156,256	$153,812
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest	$166,129	$198,316	$303,491	$338,888
Treasury Stock, Common, Shares	—	—	733,019	0

(in thousands, except per share data)	FY 2023	FY 2024	FY 2025	TTM
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest	$-60,055	$7,236	$74,029	$89,494
Net Cash Provided by (Used in) Operating Activities	$-5,932	$106,449	$165,004	$182,677
Effect of Exchange Rate on Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents	$5,126	$-8,655	$17,124	$22,845
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect	$-35,104	$61,779	$107,748	$100,785
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents	$170,977	$232,756	$340,504	$440,102
Deferred Income Taxes and Tax Credits	$-255	$-143	$-112,220	$-112,220
Payments to Develop Software	$22,619	$24,420	$28,591	$31,158
Depreciation, Depletion and Amortization	$29,759	$32,203	$39,970	$42,453
Payments to Acquire Intangible Assets	—	$2,075	$2,627	$3,731
Share-based Payment Arrangement, Noncash Expense	$30,020	$35,288	$26,261	$25,359
Payments to Acquire Short-term Investments	$3,061	$1,862	$1,029	$1,029
Payments to Acquire Property, Plant, and Equipment	$1,291	$925	$767	$1,003
Impairment of Long-Lived Assets to be Disposed of	$683	$0	$0	$0
Payments to Acquire Software	—	—	$225	$0
PaymentsToAcquireEquitySecuritiesFvNi	$470	$0	$0	$0
Payments for (Proceeds from) Long-term Investments	$-1,705	$0	$0	$0
Net Cash Provided by (Used in) Investing Activities	$-33,780	$-33,363	$-37,016	$-39,773
Payment, Tax Withholding, Share-based Payment Arrangement	—	$1,160	$26,464	$32,796
Payments for Repurchase of Common Stock	$0	—	$7,634	$0
Finance Lease, Principal Payments	$518	$1,559	$2,718	$1,578
Proceeds from Stock Options Exercised	—	$67	$176	$1,156
Net Cash Provided by (Used in) Financing Activities	$-518	$-2,652	$-37,364	$-64,964
Right-of-Use Asset Obtained in Exchange for Operating Lease Liability	$210	$1,582	$1,349	$862
Right-of-Use Asset Obtained in Exchange for Finance Lease Liability	$2,423	$1,986	$3,482	$572
Income Taxes Paid, Net	$7,385	$16,549	$32,670	$35,369
Interest Paid, Excluding Capitalized Interest, Operating Activities	$938	$908	$918	$871
Increase (Decrease) in Accounts Receivable	$-658	$4,814	$515	$4,211
Increase (Decrease) Due from Affiliates	$-2,433	$-15,261	$1,737	$-1,193
Increase (Decrease) in Prepaid Expense and Other Assets	$-722	$7,765	$7,978	$18,136

Loading financial statements…

Import this data to Google Sheets with:

=jivedata("RSI","financials")

Full statements spill as a table. For one cell: =jivedata("RSI","Revenue") or =jivedata("RSI","Revenue","TTM"). Install the Jive Data add-on, then paste into a cell.