Rush Street Interactive, Inc. (RSI)
NYSE: RSI · Real-Time Price · USD
18.38
-0.27 (-1.45%)
Dec 5, 2025, 4:00 PM EST - Market closed
Rush Street Interactive Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2018 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2018 |
| Net Income | 30.09 | 2.39 | -18.31 | -38.63 | -19.49 | 1.08 | Upgrade
|
| Depreciation & Amortization | 38.58 | 32.2 | 28.28 | 14.33 | 4.25 | 2.08 | Upgrade
|
| Other Amortization | - | - | 1.48 | - | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | 0.68 | - | - | - | Upgrade
|
| Stock-Based Compensation | 30 | 35.29 | 30.02 | 18.69 | 24.91 | 144.73 | Upgrade
|
| Other Operating Activities | 23.53 | 5.6 | -41.31 | -95.14 | -79.25 | -137.31 | Upgrade
|
| Change in Accounts Receivable | -9.66 | -4.81 | 0.66 | -5.35 | -5.05 | 1.07 | Upgrade
|
| Change in Accounts Payable | 8.36 | 25.92 | -9.27 | 38.73 | -5.55 | 11.23 | Upgrade
|
| Change in Other Net Operating Assets | 0.91 | 9.87 | 1.83 | 7.04 | 31.99 | -6.71 | Upgrade
|
| Operating Cash Flow | 121.81 | 106.45 | -5.93 | -60.32 | -48.19 | 16.18 | Upgrade
|
| Capital Expenditures | -0.76 | -0.93 | -1.29 | -4.16 | -3.85 | -1.87 | Upgrade
|
| Sale (Purchase) of Intangibles | -34.23 | -30.58 | -30.66 | -24.14 | -30.91 | -4.37 | Upgrade
|
| Investment in Securities | -1.03 | -1.86 | -1.83 | -0.69 | -2.25 | - | Upgrade
|
| Investing Cash Flow | -36.02 | -33.36 | -33.78 | -28.99 | -37 | -6.24 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | - | 0.65 | Upgrade
|
| Total Debt Issued | - | - | - | - | - | 0.65 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | - | -0.65 | Upgrade
|
| Long-Term Debt Repaid | - | -1.56 | -0.52 | -1.22 | -2.14 | - | Upgrade
|
| Total Debt Repaid | -3.18 | -1.56 | -0.52 | -1.22 | -2.14 | -0.65 | Upgrade
|
| Net Debt Issued (Repaid) | -3.18 | -1.56 | -0.52 | -1.22 | -2.14 | - | Upgrade
|
| Issuance of Common Stock | - | 0.07 | - | - | 131.59 | 6.5 | Upgrade
|
| Repurchase of Common Stock | -33.19 | -1.16 | - | - | -3.47 | - | Upgrade
|
| Common Dividends Paid | - | - | - | - | - | -5.19 | Upgrade
|
| Other Financing Activities | - | - | - | - | -0.4 | 239.76 | Upgrade
|
| Financing Cash Flow | -36.37 | -2.65 | -0.52 | -1.22 | 125.58 | 241.07 | Upgrade
|
| Foreign Exchange Rate Adjustments | 7.77 | -8.66 | 5.13 | -3.72 | -2.13 | 0.52 | Upgrade
|
| Net Cash Flow | 57.19 | 61.78 | -35.1 | -94.25 | 38.26 | 251.52 | Upgrade
|
| Free Cash Flow | 121.05 | 105.52 | -7.22 | -64.48 | -52.03 | 14.31 | Upgrade
|
| Free Cash Flow Margin | 11.38% | 11.42% | -1.04% | -10.89% | -10.66% | 5.14% | Upgrade
|
| Free Cash Flow Per Share | 1.30 | 1.19 | -0.10 | -1.01 | -0.91 | 0.27 | Upgrade
|
| Cash Interest Paid | 0.87 | 0.91 | 0.94 | 0.94 | 0.12 | - | Upgrade
|
| Cash Income Tax Paid | 30.09 | 16.55 | 7.39 | 6.8 | 3.54 | 0.76 | Upgrade
|
| Levered Free Cash Flow | 83.13 | 81.51 | 16.2 | -37.87 | -403.84 | 403.22 | Upgrade
|
| Unlevered Free Cash Flow | 83.23 | 81.61 | 16.25 | -37.51 | -403.72 | 403.31 | Upgrade
|
| Change in Working Capital | -0.39 | 30.97 | -6.78 | 40.43 | 21.39 | 5.6 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.