Skip to main content
Institutional deep-dive - valuation, health, statements

Financial Analysis

Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data

Fundamentals

Rush Street Interactive, Inc. RSI

· Communication · Services-Miscellaneous Amusement & Recreation

FY2025 10-K, filed 2026-02-18
SEC EDGAR

Filing evidence summary

Mixed evidenceCoverage 4/5 core metrics

Flagged areas: Solvency & liquidity, Dilution.

Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.

Evidence signals

  • 2 filing risk checks flagged

    Flagged areas: Solvency & liquidity, Dilution.

    Why this surfaced

    The full financial analysis shows each value, threshold, and sector limitation.

  • Revenue expanded

    Latest reported annual revenue changed +22.8% from the prior reported annual observation.

    Why this surfaced

    Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.

  • Operating margin improved

    Operating margin changed +5.0 percentage points from the prior annual period.

    Why this surfaced

    Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.

  • Free cash flow was positive

    Latest reported free cash flow was $164M.

    Why this surfaced

    Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2025-12-31.

Core trend metrics

Latest annual revenue growth
+22.8%
as of 2025-12-31
Latest annual operating margin
7.7%
as of 2025-12-31
Free cash flow
$164M
as of 2025-12-31
ROIC snapshot
37.3%
period varies

Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.

Where to look next

Risk checks

2of 9 rule-based checks flagged
  • Solvency & liquidity
  • Dilution

Financial movement

  • Cash→ flat
  • Long-term debt→ flat
  • Inventory→ flat
  • Receivables→ flat
  • Current assets→ flat

Source & freshness

Source
SEC EDGAR XBRL
Fetched
2026-09-06
Latest period end
2025-12-31
Filings
EDGAR ↗

Reported segment mix

figures as filed · share of the filed sum · change vs the prior period in the same filing
Fiscal year ending 2025-12-3110-K filed 2026-02-18prior period 2024-12-31 from the same filingView filing
By business segment
Revenue
  • Reportable Segment$1.13B
    100.0%
    +22.8% yoy

Members sum to the consolidated $1.13B for this period.

By product or service
Revenue
  • Online Wagering$1.13B
    99.4%
    +22.9% yoy
  • Social Gaming$4.93M
    0.4%
    +7.4% yoy
  • Retail Sports Services$1.98M
    0.2%
    -17.0% yoy

Members sum to the consolidated $1.13B for this period.

By geography
Revenue
  • United States And Canada$980M
    86.3%
    +24.7% yoy
  • Latin America And Mexico$155M
    13.7%
    +11.6% yoy

Members sum to the consolidated $1.13B for this period.

Latest quarter
Quarter ending 2026-06-3010-Q filed 2026-07-30prior period 2025-06-30 from the same filingView filing
  • Reportable Segment$394M
    100.0%
    +46.3% yoy

Change is against the same quarter a year earlier, as reported in the same 10-Q.

Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.

Peer percentiles

latest fiscal year ending 2025-12-31 · among 4,122 US-listed filers · 130 in Communication
MetricValuevs all filersvs sector
Revenue
latest fiscal-year revenue as filed
$1.1B
57thof 3,301
middle third
52ndof 124
middle third
Revenue growth
latest fiscal-year revenue vs the prior fiscal year
22.8%
80thof 3,135
top third
88thof 119
top third
Operating margin
operating income ÷ revenue
7.7%
63rdof 2,819
middle third
65thof 117
middle third
Net margin
net income ÷ revenue
2.9%
52ndof 3,263
middle third
64thof 122
middle third
Free-cash-flow margin
(operating cash flow − |capex|) ÷ revenue
14.5%
75thof 2,679
top third
79thof 105
top third
Return on equity
net income ÷ stockholders' equity (positive equity only)
22.6%
88thof 3,577
top third
84thof 100
top third
Stock comp ÷ revenue
stock-based compensation ÷ revenue · lower is ranked higher
2.3%
49thof 2,895
middle third
43rdof 110
middle third
Days sales outstanding
receivables ÷ revenue × 365 · lower is ranked higher
5 days
94thof 2,398
top third
95thof 107
top third
Cash conversion
operating cash flow ÷ net income (net income > 0)
5.0×
90thof 2,183
top third
70thof 52
top third
Cash-flow accrual ratio
(net income − operating cash flow) ÷ average total assets · lower is ranked higher
-25.4%
92ndof 3,577
top third
89thof 105
top third
Balance-sheet accrual ratio
change in net operating assets ÷ average net operating assets · lower is ranked higher
6.0%
46thof 3,059
middle third
34thof 87
middle third

Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.

Earnings quality

latest fiscal year ending 2025-12-31 · accruals and cash conversion as filed
Cash conversion
4.95×
operating cash flow ÷ net income, latest fiscal year
Cash-flow accrual ratio
-25.4%
(net income − operating cash flow) ÷ average total assets
Balance-sheet accrual ratio
6.0%
change in net operating assets ÷ average net operating assets
Cash-backed years
3 of 5
fiscal years where operating cash flow met or exceeded net income
Mean cash conversion
24.77×
across the stored fiscal years with positive net income

Per fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.

Point-in-time ledger

first-reported vs latest filing · periods since 2020-01-01 · 12 changed periods
Line itemPeriodFirst reportedLatest filingChangeFilings
Net income
NetIncomeLoss
quarter 2020-06-30-$391K
10-Q 2020-08-12
-$50.6M
10-Q 2021-08-13
-12845.6%first · latest · 3 filings carry it
Operating income
OperatingIncomeLoss
quarter 2020-06-30-$497K
10-Q 2020-08-12
-$50.5M
10-Q 2021-08-13
-10080.4%first · latest
Operating income
OperatingIncomeLoss
quarter 2020-03-31-$171K
10-Q 2020-05-07
-$12.9M
10-Q 2021-05-14
-7459.5%first · latest
Net income
NetIncomeLoss
quarter 2020-03-31$251K
10-Q 2020-05-07
-$12.9M
10-Q 2021-05-14
-5253.6%first · latest · 4 filings carry it
Operating cash flow
NetCashProvidedByUsedInOperatingActivities
quarter 2020-03-31-$66.7K
10-Q 2020-05-07
-$3.04M
10-Q 2021-05-14
-4452.9%first · latest
Net income
NetIncomeLoss
quarter 2020-09-30-$2.3M
10-Q 2020-11-16
-$26.5M
10-Q 2021-11-12
-1053.4%first · latest
Operating income
OperatingIncomeLoss
quarter 2020-09-30-$2.4M
10-Q 2020-11-16
-$26.5M
10-Q 2021-11-12
-1003.0%first · latest
Net income
NetIncomeLoss
fiscal year 2020-12-31-$575K
10-K 2021-03-25
$1.08M
10-K 2023-03-02
+288.0%first · latest · 4 filings carry it
Stockholders' equity
StockholdersEquity
balance at 2020-12-31-$22.5M
10-K 2021-03-25
-$61.8M
10-K 2022-03-07
-175.0%first · latest · 6 filings carry it
Total liabilities
Liabilities
balance at 2020-12-31$406M
10-K 2021-03-25
$576M
10-K 2022-03-07
+41.9%first · latest · 6 filings carry it
Operating income
OperatingIncomeLoss
fiscal year 2024-12-31$24.3M
10-K 2025-02-28
$25M
10-K 2026-02-18
+3.0%first · latest
Operating income
OperatingIncomeLoss
quarter 2025-03-31$14.6M
10-Q 2025-05-01
$14.9M
10-Q 2026-04-29
+2.4%first · latest

First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.

Notes by disclosure type

debt, leases, revenue, segments, contingencies, taxes and more · the filer's own words
Latest quarterly report10-Q FY2026 Q2 · filed 20260730View filing
Commitments and contingencies · 1,606 characters as filed

Commitments and Contingencies Legal Matters The Company is not a party to any material legal proceedings and is not aware of any material pending or threatened claims. From time to time, however, the Company may be subject to various legal proceedings and claims that arise in the ordinary course of its business activities. Other Contractual Obligations The Company is a party to several non-cancelable contracts with vendors and licensors for marketing, other strategic partnership-related agreements and leases where the Company is obligated to make future minimum payments under the non-cancelable terms of these contracts as follows ($ in thousands): From July 1, 2026 to December 31, 2026 $ 10,583 Year ending December 31, 2027 17,596 Year ending December 31, 2028 11,125 Year ending December 31, 2029 9,668 Year ending December 31, 2030 7,498 Thereafter 10,915 Total (1) $ 67,385 _____________________________________ (1) Includes obligations under license and market access commitments totaling $29.9 million, obligations under non-cancelable contracts with marketing vendors totaling $31.9 million and non-cancelable lease contracts totaling $5.6 million. Certain market access arrangements require the Company to make additional payments at a contractual milestone date if the market access fees paid through that milestone date do not meet a minimum contractual threshold. In these instances, the Company calculates the future minimum payment as the total milestone payment less any amount

CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing

Revenue disaggregation · 401 characters as filed

Disaggregation of revenue for the three and six months ended June 30, 2026 and 2025, was as follows: Three Months Ended June 30, Six Months Ended June 30, ($ in thousands) 2026 2025 2026 2025 Online casino and online sports betting $ 392,202 $ 267,520 $ 761,090 $ 528,401 Retail sports betting 452 464 708 791 Social gaming 1,122 1,233 2,339 2,432 Total revenue $ 393,776 $ 269,217 $ 764,137 $ 531,624

DisaggregationOfRevenueTableTextBlock

Share-based compensation · 6,390 characters as filed

Share-Based Compensation Incentive Plan The Company adopted the Rush Street Interactive, Inc. 2020 Omnibus Equity Incentive Plan, as amended from time to time (the 2020 Plan), to attract, retain and incentivize employees, certain consultants and directors who will contribute to the success of the Company. Awards that may be granted under the 2020 Plan include incentive stock options, non-qualified stock options, stock appreciation rights, restricted awards, performance share awards, cash awards and other equity-based awards. There is an aggregate of approximately 35.8 million shares of Class A Common Stock reserved under the 2020 Plan. The 2020 Plan will terminate on December 29, 2030. Restricted Stock Units (RSUs) The Company grants RSUs with service-based (time-based), performance-based (e.g., financial performance targets), and market-based (e.g., total shareholder return) vesting conditions. RSUs with service-based conditions generally vest over three to four years, with each tranche vesting annually. RSUs with performance-based and market-based conditions vest over a three-year period, subject to continued employment and the achievement of specified performance criteria. The grant-date fair value of RSUs with service-based and performance-based conditions is determined based on the quoted market price of the Companys Class A Common Stock, while RSUs with market-based conditions are valued using a Monte Carlo simulation. Share-based compensation expense is recognized over

DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock · excerpt; the full note is in the filing

Income taxes · 5,704 characters as filed

Income Taxes Income tax expense (benefit) for the three and six months ended June 30, 2026 and 2025 was as follows: Three Months Ended June 30, Six Months Ended June 30, ($ in thousands) 2026 2025 2026 2025 Income tax expense (benefit) $ 20,366 $ (115,017) $ 39,932 $ (109,952) The Company recognized a federal, state and foreign income tax expense of $20.4 million and $39.9 million during the three and six months ended June 30, 2026, respectively, compared to an income tax benefit of $115.0 million and $110.0 million during the same respective periods in 2025. The effective tax rates for the three and six months ended June 30, 2026 were 41.0% and 41.8%, respectively, and were 133.5% and 157.3% during the same respective periods in 2025. The difference between the Companys year-to-date effective tax rate and the U.S. statutory tax rate of 21% was primarily due to non-taxable income (loss) attributable to non-controlling interest, valuation allowance recorded on foreign tax credits, income tax rate differences related to the Companys foreign operations, and non-deductible expenses. On a quarterly basis, management considers new evidence, both positive and negative, that could affect its view of the future realization of its deferred tax asset and adjusts the valuation allowance when it is more likely than not that all or a portion of the deferred tax asset may not be realized. For purposes of forecasting taxable income, the Company relied on historical pre-tax earnings trends an

IncomeTaxDisclosureTextBlock · excerpt; the full note is in the filing

New accounting pronouncements · 3,273 characters as filed

Recently Adopted Accounting Pronouncements In September 2025, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2025-06, Intangibles - Goodwill and Other - Internal-Use Software (Subtopic 350-40): Targeted Improvements to the Accounting for Internal-Use Software , to modernize the accounting guidance for the costs to develop software for internal use. ASU 2025-06 amends the existing standard that refers to various stages of a software development project to align better with current software development methods, such as agile programming. Under the new standard, entities will commence capitalizing eligible costs when (i) management has authorized and committed to funding the software project, and (ii) it is probable that the project will be completed and the software will be used to perform the intended function. The new standard also supersedes the guidance related to costs incurred to develop a website. The amendments in this ASU are effective for annual reporting periods beginning after December 15, 2027, and interim reporting periods within those annual reporting periods, with early adoption permitted. The amendments in this update permit an entity to apply the new guidance using a prospective, retrospective or modified transition approach. The Company early adopted ASU 2025-06 on a prospective basis effective for the fiscal year beginning January 1, 2026 and the adoption did not have a material impact on its condensed consolidated f

NewAccountingPronouncementsPolicyPolicyTextBlock · excerpt; the full note is in the filing

Related parties · 1,989 characters as filed

Related Parties The Companys related party transactions are described in more detail in the Companys 2025 Annual Report on Form 10-K. Any significant changes to those related party relationships during the three and six months ended June 30, 2026 are described below. Affiliated Land-Based Casinos Neil Bluhm and his adult children (including Mr. Andrew Bluhm and Ms. Leslie Bluhm, both members of the Board), through their individual capacities, entities or trusts that they have created for the benefit of themselves or their family members, and Greg Carlin, through his individual capacity, entities or trusts that he has created for the benefit of himself or his family members, are direct or indirect owners, directors and/or officers of certain land-based casinos. The Company has entered into certain agreements with these affiliated land-based casinos that create strategic partnerships aimed to capture the online gaming, online sports betting and retail sports services markets in the various states and municipalities where the land-based casinos operate. Royalties related to arrangements with affiliated casinos were $22.5 million and $41.3 million for the three and six months ended June 30, 2026, respectively, and $16.0 million and $33.4 million for the same respective periods in 2025, which were net of any consideration received from the affiliated casino for reimbursable costs, as well as costs that are paid directly by the affiliate casino on the Companys behalf. Receivables d

RelatedPartyTransactionsDisclosureTextBlock · excerpt; the full note is in the filing

Revenue recognition · 1,655 characters as filed

Revenue Recognition The Companys revenue from contracts with customers is derived from online casino, online sports betting, retail sports betting and social gaming. Disaggregation of revenue for the three and six months ended June 30, 2026 and 2025, was as follows: Three Months Ended June 30, Six Months Ended June 30, ($ in thousands) 2026 2025 2026 2025 Online casino and online sports betting $ 392,202 $ 267,520 $ 761,090 $ 528,401 Retail sports betting 452 464 708 791 Social gaming 1,122 1,233 2,339 2,432 Total revenue $ 393,776 $ 269,217 $ 764,137 $ 531,624 Revenue by geographic region for the three and six months ended June 30, 2026 and 2025, was as follows: Three Months Ended June 30, Six Months Ended June 30, ($ in thousands) 2026 2025 2026 2025 United States and Canada $ 285,864 $ 232,613 $ 568,446 $ 457,475 Latin America, including Mexico 107,912 36,604 195,691 74,149 Total revenue $ 393,776 $ 269,217 $ 764,137 $ 531,624 Deferred revenue associated with online casino and online sports betting revenue and retail sports betting revenue includes unsettled customer bets and is included within players liabilities in the condensed consolidated balance sheets. Deferred revenue balances as of June 30, 2026 and December 31, 2025 were $11.1 million and $11.7 million, respectively. Deferred revenue that existed as of December 31, 2025 that remained unrecognized as of June 30, 2026 was immaterial. Deferred revenue balances as of June 30, 2025 and December 31, 2024 were $8.6 mill

RevenueFromContractWithCustomerTextBlock · excerpt; the full note is in the filing

Segment reporting · 2,056 characters as filed

Segment Reporting An operating segment is a component of an entity that: (i) engages in business activities from which it may earn revenues and incur expenses; (ii) has discrete financial information available; and (iii) is regularly reviewed by the entitys chief operating decision maker (CODM) for purposes of performance assessment and resource allocation. The Companys CODM is its chief executive officer. The Company manages its operations as a single operating segment that engages in online gaming and retail sports betting business activities. The Company derives its revenues from its gaming offerings such as real-money online casino, online sports betting and retail sports betting (i.e., sports betting services provided at bricks-and-mortar locations), as well as social gaming, which involves free-to-play games using virtual credits that users can earn or purchase. The accounting policies for this segment are consistent with those described in the summary of significant accounting policies. The measure of segment assets is reported on the condensed consolidated balance sheets as total consolidated assets. The Companys revenue, significant expenses and net income for its consolidated segment are as follows: Three Months Ended June 30, Six Months Ended June 30, ($ in thousands) 2026 2025 2026 2025 Revenue $ 393,776 $ 269,217 $ 764,137 $ 531,624 Less: Costs of revenue (1) 254,034 174,068 492,160 344,888 Sales and marketing (1) 48,579 36,177 94,810 74,992 General and administr

SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing

Significant accounting policies · 6,769 characters as filed

Summary of Significant Accounting Policies and Recent Accounting Pronouncements Basis of Presentation and Principles of Consolidation The accompanying condensed consolidated balance sheet as of June 30, 2026 and the condensed consolidated statements of operations, comprehensive income, changes in stockholders equity and cash flows for the three and six months ended June 30, 2026 and 2025 are unaudited and have been prepared in accordance with accounting principles generally accepted in the United States of America (U.S. GAAP) and the applicable regulations of the U.S. Securities and Exchange Commission (SEC) regarding interim financial reporting. The condensed consolidated balance sheet as of December 31, 2025 was derived from audited consolidated financial statements. Certain information and note disclosures normally included in annual consolidated financial statements prepared in accordance with U.S. GAAP have been condensed or omitted. Therefore, these unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and the related notes thereto as of and for the year ended December 31, 2025 included in the Companys Annual Report on Form 10-K, as filed with the SEC on February 18, 2026. The interim unaudited condensed consolidated financial statements have been prepared on a basis consistent with the annual consolidated financial statements and, in the opinion of management, reflect all adjustments, whic

SignificantAccountingPoliciesTextBlock · excerpt; the full note is in the filing

Stockholders' equity · 6,171 characters as filed

Stockholders Equity Non-Controlling Interests Non-controlling interests represent the Class A Common Units of RSILP (the RSILP Units) held by holders other than the Company. Non-controlling interests owned 50.18% and 56.46% of the RSILP Units outstanding as of June 30, 2026 and December 31, 2025, respectively. The table below illustrates a rollforward of the non-controlling interests ownership during the six months ended June 30, 2026: Non-Controlling Interest % Non-controlling interests ownership % as of December 31, 2025: 56.46 % Issuance of Class A Common Stock upon RSILP Unit Exchanges (5.72) % Issuance of Class A Common Stock and treasury stock under the equity compensation plan, net of shares withheld for employee taxes (0.76) % Issuance of Class A Common Stock in connection with the exercise of stock options (0.05) % Repurchase and retirement of Class A Common Stock 0.25 % Non-controlling interests ownership % as of June 30, 2026: 50.18 % Non-controlling interests owned 58.31% and 60.00% of the RSILP Units outstanding as of June 30, 2025 and December 31, 2024, respectively. The table below illustrates a rollforward of the non-controlling interests ownership during the six months ended June 30, 2025: Non-Controlling Interest % Non-controlling interests ownership % as of December 31, 2024: 60.00 % Issuance of Class A Common Stock upon RSILP Unit Exchanges (1.10) % Issuance of Class A Common Stock under the equity compensation plan, net of shares withheld for employee tax

StockholdersEquityNoteDisclosureTextBlock · excerpt; the full note is in the filing

Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.

Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.

Educational content only. Not financial advice. TrendNalysis provides educational and informational financial analysis built from public SEC filings and economic data (FRED, BLS). It is not financial, investment, tax, or legal advice and is not a recommendation to buy or sell any security. Market pricing is not currently included. Past performance does not guarantee future results. Always do your own research and consult a licensed financial professional before investing.