Rush Street Interactive, Inc.
Consumer CyclicalNYSE:RSI · New York Stock Exchange
+$0.11 today
Vol 2.33M · Avg 1.87M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$1.2B of revenue converted into $37.1M of net income for the selected period. Gross margin is 34.8% and net margin is 3.1%, showing how much revenue survives after costs and taxes. EPS is $0.37, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $1.1B +22.8% | $924.1M +33.7% | $691.2M +16.7% | $592.2M +21.3% | $488.1M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $741.7M +23.2% | $602.0M +29.5% | $465.0M +12.1% | $414.7M +24.8% | $332.1M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $392.8M +22.0% | $322.0M +42.4% | $226.1M +27.4% | $177.5M +13.8% | $156.0M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 34.6% -0.2pp | 34.9% +2.1pp | 32.7% +2.7pp | 30.0% -2.0pp | 32.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $265.4M -0.1% | $265.5M +7.1% | $248.0M -13.9% | $288.0M +17.1% | $246.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $305.3M +2.6% | $297.7M +7.2% | $277.8M -8.1% | $302.3M +20.8% | $250.2M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $40.0M +24.1% | $32.2M +8.2% | $29.8M +107.7% | $14.3M +237.5% | $4.2M | $374.2M | $1.2B | $631.8M |
| EBITDA | $28.9M -55.5% | $65.0M +440.3% | -$19.1M +82.7% | -$110.5M -78.3% | -$62.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 2.5% -4.5pp | 7.0% +9.8pp | -2.8% +15.9pp | -18.7% -6.0pp | -12.7% | 5.6% | 46.3% | 42.0% |
| Operating Income | $87.4M +259.6% | $24.3M +147.1% | -$51.6M +58.6% | -$124.8M -32.4% | -$94.3M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 7.7% +5.1pp | 2.6% +10.1pp | -7.5% +13.6pp | -21.1% -1.8pp | -19.3% | 16.6% | 24.1% | 22.0% |
| Interest Income | $9.3M +9.7% | $8.4M +205.6% | $2.8M | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $0 -100.0% | $957.0K | $0 -100.0% | $573.0K +206.4% | $187.0K | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$98.5M -1414.6% | $7.5M +171.0% | $2.8M +582.5% | -$573.0K -102.1% | $27.9M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$11.1M -134.8% | $31.8M +165.1% | -$48.8M +61.0% | -$125.4M -88.8% | -$66.4M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -1.0% -4.4pp | 3.4% +10.5pp | -7.1% +14.1pp | -21.2% -7.6pp | -13.6% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$85.1M -446.4% | $24.6M +119.2% | $11.2M +25.1% | $9.0M +91.1% | $4.7M | $1.3B | -$1.6B | $745.2M |
| Net Income | $33.3M +1294.8% | $2.4M +113.0% | -$18.3M +52.6% | -$38.6M -32.9% | -$29.1M | $4.9B | $4.8B | $4.7B |
| Net Margin | 2.9% +2.7pp | 0.3% +2.9pp | -2.6% +3.9pp | -6.5% -0.6pp | -6.0% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $0 +1098.6% | $0 +110.8% | -$0 +55.7% | -$1 -74.3% | -$0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $0 +418.5% | $0 +110.0% | -$0 +55.7% | -$1 -19.6% | -$1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $95.8M +17.2% | $81.8M +19.4% | $68.5M +7.8% | $63.5M +12.9% | $56.3M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $236.1M +167.1% | $88.4M +29.1% | $68.5M +7.8% | $63.5M +10.6% | $57.4M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Light & Wonder, Inc.
LNW
$8.43B
Super Group (SGHC) Limited
NYSE:SGHC
$6.94B
Crocs, Inc.
NASDAQ:CROX
$6.22B
Sealed Air Corporation
SEE
$6.21B
Caesars Entertainment, Inc.
NASDAQ:CZR
$6.00B
Frontdoor, Inc.
NASDAQ:FTDR
$4.86B
Vail Resorts, Inc.
NYSE:MTN
$4.80B
Alliance Laundry Holdings Inc.
NYSE:ALH
$4.37B
Hilton Grand Vacations Inc.
NYSE:HGV
$4.01B
Graphic Packaging Holding Company
NYSE:GPK
$3.19B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does RSI generate?
Rush Street Interactive, Inc. (RSI) reported $1.13B of revenue in fiscal 2025.
Is RSI profitable?
Rush Street Interactive, Inc. (RSI) reported $33.31M of net income, with a net margin of 2.9%.
Explore More
Continue the stock analysis
Jump to another research area for this company.