RSI FINANCIAL STATEMENTS

Rush Street Interactive Inc — balance sheet, income statement and cash flow trends

RSIRush Street Interactive Inc

🇺🇸 USA · NYSE · Consumer Cyclical · Gambling

Value it Duel

Income Statement

Quarterly progression — trailing-twelve-month values

RevenueNet Income

Profit Funnel

Q1 2026 · TTM

Percentages are relative to revenue.

Key Figures

YoY change

Revenue1.2 B $+28.2%

Gross Profit433.4 M $+27.2%

Operating Income115.3 M $+208.6%

EBITDA59.6 M $-25.3%

Net Income37.1 M $+339.4%

Peer Comparison· Gambling

Company	Rev. Growth	Gross Margin	EBITDA Margin	Net Margin
RSI	28.2%	34.9%	4.8%	3.0%
LNW	3.9%	73.9%	32.2%	7.4%
TLC	-3.3%	74.6%	19.8%	9.7%
TAH	6.5%	41.9%	14.4%	1.3%
EVO	-2.9%	100.0%	67.3%	50.2%
ALL	-1.2%	58.4%	41.0%	23.4%
Industry median	4.8%	54.4%	20.8%	5.6%

Company	Rev. Growth	Gross Margin	EBITDA Margin	Net Margin
RSI	28.2%	34.9%	4.8%	3.0%
CHDN	5.8%	33.8%	36.8%	13.1%
LNW	3.9%	71.1%	30.3%	12.7%
SGHC	30.5%	50.5%	15.0%	10.1%
ACEL	8.4%	31.8%	13.8%	3.8%
DKNG	25.8%	41.8%	6.4%	0.9%
Industry median	4.8%	54.4%	20.8%	5.6%

Balance Sheet

Quarterly period-end values

Total AssetsTotal LiabilitiesEquity

Capital Structure

Q1 2026

Equity159.1 M $31%
Current Liabilities212 M $41%
Long-term Liabilities146.7 M $28%

Key Figures

YoY change

Total Assets677.3 M $+75.0%

Total Liabilities358.7 M $+87.2%

Total Equity159.1 M $+95.7%

Cash & ST Investments330.6 M $+42.0%

Total Debt5.6 M $-43.8%

Net Debt-325 M $—

Peer Comparison· Gambling

Company	Current Ratio	Debt/Equity	NetDebt/EBITDA	Equity/Assets
RSI	1.96	3.5%	-5.45	23.5%
LNW	1.78	1,661.7%	4.68	4.9%
TLC	0.67	761.1%	2.69	7.6%
TAH	0.55	74.9%	1.93	40.4%
EVO	1.77	2.1%	-0.70	73.5%
ALL	1.60	30.7%	0.48	64.0%
Industry median	1.60	93.9%	1.82	19.1%

Company	Current Ratio	Debt/Equity	NetDebt/EBITDA	Equity/Assets
RSI	1.96	3.5%	-5.45	23.5%
CHDN	0.54	450.4%	4.37	14.6%
LNW	1.78	27.7%	-0.06	4.9%
SGHC	1.61	14.3%	-0.88	59.4%
ACEL	2.71	218.0%	1.71	25.4%
DKNG	1.02	317.0%	2.29	14.0%
Industry median	1.60	93.9%	1.82	19.1%

Cash Flow Statement

Quarterly progression — trailing-twelve-month values

Operating Cash FlowCapital ExpendituresFree Cash Flow

Cash Flow Bridge

Q1 2026 · TTM

Key Figures

YoY change

Operating Cash Flow156.4 M $+50.0%

Capital Expenditures20.7 M $-30.2%

Free Cash Flow135.7 M $+82.0%

Dividends Paid——

Peer Comparison· Gambling

Company	CF Margin	FCF Margin	CapEx Ratio	CF/Net Income
RSI	12.6%	10.9%	1.7%	422.0%
LNW	22.5%	12.8%	9.7%	304.1%
TLC	16.4%	14.0%	2.4%	170.0%
TAH	12.5%	7.9%	4.7%	999.4%
EVO	58.8%	54.1%	4.8%	117.2%
ALL	31.5%	26.1%	5.4%	134.5%
Industry median	14.5%	11.1%	4.7%	173.2%

Company	CF Margin	FCF Margin	CapEx Ratio	CF/Net Income
RSI	12.6%	10.9%	1.7%	422.0%
CHDN	27.8%	19.2%	8.6%	212.2%
LNW	22.5%	12.7%	9.7%	176.4%
SGHC	-3.3%	-1.4%	2.1%	-32.5%
ACEL	11.0%	11.2%	10.6%	289.0%
DKNG	11.7%	10.8%	0.9%	1,250.7%
Industry median	14.5%	11.1%	4.7%	173.2%

Amounts are in the company’s reporting currency. Peer comparison tables use ratio-based metrics so currency differences do not distort the picture.

Go deeper on RSI

Run a DCF valuation

Full DCF model with editable assumptions

Start a head-to-head duel

Compare two stocks metric by metric

Filter in the stock screener

Build your own universe with 400+ metrics

Data on this page refreshes once per day. Price data as of Jul 6, 26. This content is for informational purposes only and is not investment advice.