Name: RSI Income Statement - Rush Street Interactive Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

RSI - Rush Street Interactive, Inc.

USD | NYSE | Consumer Cyclical

RSI Income Statement - Rush Street Interactive Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20
Revenues
Revenues	370.4	324.9	277.9	269.2	262.4	254.2	232.1	220.4	217.4	193.9	169.9	165.1	162.4	165.5	148.0	143.7

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Revenues
Revenues	1,242.4	1,134.4	924.1	691.2	592.2	488.1	278.5	63.7
Cost of Revenue	809.0	741.7	602.0	465.0	414.7	332.1	190.9	-
Gross Profit	433.4	392.8	322.0	226.1	177.5	156.0	87.6	-
Operating Expenses
Research & Development	-	-	-	-	-	-	-	-
Selling General & Administrative	-	-	-	-	-
Operating Income
Operating Income	115.3	87.4	25.0	(51.6)	(124.8)	(94.3)	(133.4)	(22.3)
Non-Operating
Interest Income	-	-	-	-	-	-	-	-
Interest Expense	-	-	-	-	0.6	0.2
Tax & Net
Income Tax Expense	(70.6)	(85.1)	24.6	11.2	9.0	4.7	2.9	0.0
Net Income From Continuing Ops	89.0	74.0	7.2	(60.1)	(134.3)
Per Share
EPS Basic	0.36	0.35	0.03	(0.27)	(0.61)	(0.35)	0.02	-
EPS Diluted	0.35	0.31	0.03	(0.27)	(0.61)	(0.51)
Supplementary Data
EBITDA	156.5	127.4	57.3	(21.9)	(110.5)	(90.0)	(131.3)	(21.2)
EBIT	115.3	87.4	25.0	(51.6)	(124.8)	(94.3)

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling & Marketing	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General & Administrative	31.3	26.2	25.7	23.8	25.0	26.6	26.5	27.2	25.9	22.8	22.4	20.6	21.6	19.4	16.0	16.6	15.5
Depreciation & Amortization	10.7	10.5	10.2	9.8	9.5	9.1	8.5	7.6	7.1	7.6	8.4	8.0	5.8	4.3	4.0	3.3
Amortization of Intangibles	9.7	9.5	9.2	8.8	8.5	8.0	7.5	6.7	6.1	6.8	6.4	6.8	4.7	3.5	3.1	2.8	2.2
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	327.6	296.2	258.4	244.9	247.5	241.3	225.6	216.2	215.9	197.4	181.6	179.4	184.4	193.9	168.6	169.5

Operating Income
Operating Income	42.8	28.7	19.5	24.3	14.9	12.9	6.5	4.2	1.5	(3.5)	(11.7)	(14.3)	(22.1)	(28.4)	(20.6)	(25.8)	(50.0)	(37.1)	(17.7)	(12.2)	(27.3)	(43.5)	(26.5)	(50.6)	(12.9)

Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.5
Interest Expense	-	-	-	-	-	-	-	-	-	-	-	-	-	(0.1)	0.2	0.2	0.2	0.1
Income From Equity Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Operating Income	3.0	8.1	2.6	(110.5)	1.4	-	2.0	1.9	-	-	-	-	-	0.1	(0.2)	(0.2)	(0.2)
Pre-Tax Income	45.8	36.8	22.0	(86.2)	16.3	14.1	8.5	6.1	3.1	(2.2)	(10.9)	(14.0)	(21.7)	(28.3)	(20.8)	(26.0)

Tax & Net
Income Tax Expense	19.6	17.7	7.2	(115.0)	5.1	7.6	5.3	6.4	5.3	3.3	2.4	2.7	2.8	2.8	1.8	2.3	2.0	0.9	1.2	1.8	0.8	2.8	0.0	0.0	0.1
Net Income From Continuing Ops	26.2	19.1	14.8	28.8	11.2	6.5	3.2	(0.3)	(2.2)	(5.5)	(13.4)	(16.7)	(24.5)	(31.1)	(22.7)	(28.3)	(52.3)
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	26.2	19.1	14.8	28.8	11.2	6.5	3.2	(0.3)	(2.2)	(5.5)	(13.4)	(16.7)	(24.5)	(31.1)	(22.7)	(28.3)	(52.3)
Net Income Attributable To Parent	9.1	5.2	6.1	16.7	5.3	2.0	1.2	(0.1)	(0.7)	(1.7)	(4.2)	(5.1)	(7.3)	(9.0)	(6.6)	(8.3)
Less: Minority Interest	17.1	13.9	8.8	12.1	5.9	4.5	2.0	(0.2)	(1.5)	(3.7)	(9.2)	(11.6)	(17.2)	(22.1)	(16.0)	(20.0)	(37.6)
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	9.1	5.2	6.1	16.7	5.3	2.0	1.2	(0.1)	(0.7)	(1.7)	(4.2)	(5.1)	(7.3)	(9.0)	(6.6)

Per Share
EPS Basic	0.09	-	0.06	0.18	0.06	-	0.01	0.00	(0.01)	-	(0.06)	(0.08)	(0.11)	-	(0.10)	(0.13)	(0.24)	-	(0.09)	(0.06)	0.00	-	-	-	-
EPS Diluted	0.08	-	0.06	0.12	0.05	-	0.01	0.00	(0.01)	-	(0.06)	(0.08)	(0.11)	-	(0.10)	(0.13)	(0.24)	-
Shares Basic	102.2	-	96.2	95.1	93.9	-	82.8	80.0	76.0	-	69.7	67.4	65.3	-	64.1	64.0	61.8	-
Shares Diluted	106.9	-	236.4	234.5	234.3	-	233.1	80.0	76.0	-	69.7	67.4	65.3	-	64.1	64.0	61.8	-

Supplementary Data
EBITDA	53.5	39.2	29.7	34.2	24.4	21.9	14.9	11.8	8.6	4.1	(3.3)	(6.3)	(16.3)	(24.1)	(16.6)	(22.5)	(47.3)	(35.4)	(16.7)	(11.3)	(26.6)	(42.8)	(26.0)	(50.1)	(12.4)
EBIT	42.8	28.7	19.5	24.3	14.9	12.9	6.5	4.2	1.5	(3.5)	(11.7)	(14.3)	(22.1)	(28.4)	(20.6)	(25.8)	(50.0)	(37.1)	(17.7)