| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| FLUTFlutter Entertainment plc | 35.69B | 203.70 | 848.75 | 19.15% | -1.77% | -2.75% | 2.64% | 0.66 |
| RSIRush Street Interactive, Inc. | 1.84B | 18.77 | 695.19 | 33.7% | 2.83% | 10.97% | 4.19% | 0.02 |
| CDROCodere Online Luxembourg, S.A. | 348.95M | 7.66 | 95.75 | 24.16% | 1.95% | 16.14% | 1.06% | 0.22 |
| SGHCSuper Group (SGHC) Limited | 5.06B | 10.01 | 45.50 | 18.16% | 10.01% | 26.93% | 3.94% | 0.13 |
| ROLRHigh Roller Technologies, Inc. | 29.91M | 3.52 | -4.29 | -6.04% | -8.09% | -34.5% | 0.17 |
| Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|
| Sales/Revenue | 18.23M | 63.67M | 278.5M | 488.11M | 592.21M | 691.16M | 924.08M |
| Revenue Growth % | - | 2.49% | 3.37% | 0.75% | 0.21% | 0.17% | 0.34% |
| Cost of Goods Sold | 10.71M | 32.89M | 190.87M | 332.14M | 414.66M | 465.01M | 602.04M |
| COGS % of Revenue | 0.59% | 0.52% | 0.69% | 0.68% | 0.7% | 0.67% | 0.65% |
| Gross Profit | 7.52M | 30.77M | 87.63M | 155.96M | 177.55M | 226.15M | 322.05M |
| Gross Margin % | 0.41% | 0.48% | 0.31% | 0.32% | 0.3% | 0.33% | 0.35% |
| Gross Profit Growth % | - | 3.09% | 1.85% | 0.78% | 0.14% | 0.27% | 0.42% |
| Operating Expenses | 18.21M | 53.1M | 221.05M | 250.24M | 302.35M | 277.76M | 297.74M |
| OpEx % of Revenue | 1% | 0.83% | 0.79% | 0.51% | 0.51% | 0.4% | 0.32% |
| Selling, General & Admin | 17.31M | 51.96M | 218.96M | 245.99M | 288.02M | 248M | 265.54M |
| SG&A % of Revenue | 0.95% | 0.82% | 0.79% | 0.5% | 0.49% | 0.36% | 0.29% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - |
| Other Operating Expenses | 0 | 1.14M | 2.08M | 4.25M | 14.32M | 29.76M | 32.2M |
| Operating Income | -10.69M | -22.33M | -133.42M | -94.28M | -124.8M | -51.61M | 24.31M |
| Operating Margin % | -0.59% | -0.35% | -0.48% | -0.19% | -0.21% | -0.07% | 0.03% |
| Operating Income Growth % | - | -1.09% | -4.98% | 0.29% | -0.32% | 0.59% | 1.47% |
| EBITDA | -9.79M | -21.19M | -131.34M | -90.03M | -110.47M | -21.85M | 56.51M |
| EBITDA Margin % | -0.54% | -0.33% | -0.47% | -0.18% | -0.19% | -0.03% | 0.06% |
| EBITDA Growth % | - | -1.16% | -5.2% | 0.31% | -0.23% | 0.8% | 3.59% |
| D&A (Non-Cash Add-back) | 898K | 1.14M | 2.08M | 4.25M | 14.32M | 29.76M | 32.2M |
| EBIT | -10.69M | -22.33M | -128.59M | -94.28M | -124.8M | -51.61M | 24.31M |
| Net Interest Income | 0 | -123K | -135K | -187K | -573K | 2.77M | 7.49M |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 2.77M | 8.45M |
| Interest Expense | 0 | 123K | 135K | 187K | 573K | 0 | 957K |
| Other Income/Expense | -42K | -123K | 4.69M | 27.88M | -573K | 2.77M | 7.49M |
| Pretax Income | -10.73M | -22.45M | -128.73M | -66.4M | -125.37M | -48.85M | 31.8M |
| Pretax Margin % | -0.59% | -0.35% | -0.46% | -0.14% | -0.21% | -0.07% | 0.03% |
| Income Tax | 0 | 0 | 2.92M | 4.69M | 8.96M | 11.21M | 24.57M |
| Effective Tax Rate % | 1% | 1% | -0.01% | 0.44% | 0.31% | 0.37% | 0.08% |
| Net Income | -10.73M | -22.45M | 1.08M | -29.06M | -38.63M | -18.3M | 2.39M |
| Net Margin % | -0.59% | -0.35% | 0% | -0.06% | -0.07% | -0.03% | 0% |
| Net Income Growth % | - | -1.09% | 1.05% | -27.88% | -0.33% | 0.53% | 1.13% |
| Net Income (Continuing) | -10.73M | -22.45M | -131.65M | -71.09M | -134.33M | -60.05M | 7.24M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | -205.55M | 222.26M | 134.83M | 112.36M | 119.64M |
| EPS (Diluted) | -0.37 | -0.82 | -0.01 | -0.51 | -0.61 | -0.27 | 0.03 |
| EPS Growth % | - | -1.22% | 0.99% | -50% | -0.2% | 0.56% | 1.1% |
| EPS (Basic) | -0.37 | -0.82 | 0.02 | -0.35 | -0.61 | -0.27 | 0.03 |
| Diluted Shares Outstanding | 28.75M | 28.75M | 52.24M | 57.43M | 63.53M | 68.51M | 88.42M |
| Basic Shares Outstanding | 28.75M | 28.75M | 43.58M | 56.27M | 63.53M | 68.51M | 81.78M |
| Dividend Payout Ratio | - | - | 4.8% | - | - | - | - |
| Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|
| Total Current Assets | 5.02M | 17.2M | 294.48M | 341.75M | 264.47M | 228.62M | 285.05M |
| Cash & Short-Term Investments | 1.46M | 10.54M | 255.62M | 281.03M | 206.08M | 168.33M | 229.17M |
| Cash Only | 1.46M | 10.54M | 255.62M | 281.03M | 206.08M | 168.33M | 229.17M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 107K | 4.99M | 29.54M | 33.99M | 47.08M | 43.99M | 33.12M |
| Days Sales Outstanding | 2.14 | 28.58 | 38.72 | 25.42 | 29.02 | 23.23 | 13.08 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - | - |
| Other Current Assets | 3.45M | 1.67M | 6.44M | 19.3M | 11.31M | 16.3M | 22.75M |
| Total Non-Current Assets | 3.14M | 8.29M | 14.08M | 66.98M | 85.88M | 89.97M | 94.42M |
| Property, Plant & Equipment | 252K | 581K | 3.12M | 8.79M | 11.62M | 9.89M | 9.66M |
| Fixed Asset Turnover | 72.33x | 109.58x | 89.38x | 55.50x | 50.98x | 69.91x | 95.68x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 2.64M | 6.96M | 9.75M | 53.38M | 69.03M | 74.87M | 77.35M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 2M | 2M |
| Other Non-Current Assets | 251K | 753K | 1.22M | 4.81M | 5.23M | 3.2M | 5.42M |
| Total Assets | 8.16M | 25.49M | 308.56M | 408.73M | 350.35M | 318.58M | 379.47M |
| Asset Turnover | 2.23x | 2.50x | 0.90x | 1.19x | 1.69x | 2.17x | 2.44x |
| Asset Growth % | - | 2.12% | 11.1% | 0.32% | -0.14% | -0.09% | 0.19% |
| Total Current Liabilities | 9.84M | 26.08M | 400.99M | 83.93M | 143.94M | 137.69M | 163.13M |
| Accounts Payable | 578K | 707K | 11.99M | 6.5M | 29.8M | 32.35M | 25.8M |
| Days Payables Outstanding | 19.7 | 7.85 | 22.94 | 7.14 | 26.23 | 25.39 | 15.64 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 722K | 621K | 0 |
| Deferred Revenue (Current) | 0 | 0 | 195K | 1000K | 1000K | 1000K | 0 |
| Other Current Liabilities | 9.26M | 24.67M | 363.48M | 33.26M | 93.98M | 56.26M | 64.87M |
| Current Ratio | 0.51x | 0.66x | 0.73x | 4.07x | 1.84x | 1.66x | 1.75x |
| Quick Ratio | 0.51x | 0.66x | 0.73x | 4.07x | 1.84x | 1.66x | 1.75x |
| Cash Conversion Cycle | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 0 | 2.78M | 174.9M | 17.1M | 15.53M | 14.76M | 18.02M |
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 979K | 1.15M | 1.18M | 2.16M | 2.67M |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 170.11M | 315K | 244K | 201K | 15.35M |
| Total Liabilities | 9.84M | 28.86M | 575.89M | 101.03M | 159.47M | 152.45M | 181.15M |
| Total Debt | 0 | 0 | 1.21M | 1.66M | 1.9M | 4.13M | 4.64M |
| Net Debt | -1.46M | -10.54M | -254.42M | -279.37M | -204.18M | -164.2M | -224.53M |
| Debt / Equity | - | - | - | 0.01x | 0.01x | 0.02x | 0.02x |
| Debt / EBITDA | - | - | - | - | - | - | 0.08x |
| Net Debt / EBITDA | - | - | - | - | - | - | -3.97x |
| Interest Coverage | - | -181.52x | -988.29x | -504.17x | -217.80x | - | 25.40x |
| Total Equity | -2.54M | -3.37M | -267.33M | 307.7M | 190.87M | 166.13M | 198.32M |
| Equity Growth % | - | -0.33% | -78.37% | 2.15% | -0.38% | -0.13% | 0.19% |
| Book Value per Share | -0.09 | -0.12 | -5.12 | 5.36 | 3.00 | 2.42 | 2.24 |
| Total Shareholders' Equity | -2.54M | -3.37M | -61.78M | 85.44M | 56.05M | 53.77M | 78.68M |
| Common Stock | 26.99M | 0 | 20K | 22K | 22K | 22K | 22K |
| Retained Earnings | -29.39M | -3.37M | -61.89M | -81.38M | -120.01M | -138.32M | -135.93M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -132K | 0 | 93K | -475K | -1.65M | -100K | -3.09M |
| Minority Interest | 0 | 0 | -205.55M | 222.26M | 134.83M | 112.36M | 119.64M |
| Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|
| Cash from Operations | -5.14M | -2.46M | 16.18M | -48.19M | -60.32M | -5.93M | 106.45M |
| Operating CF Margin % | -0.28% | -0.04% | 0.06% | -0.1% | -0.1% | -0.01% | 0.12% |
| Operating CF Growth % | - | 0.52% | 7.58% | -3.98% | -0.25% | 0.9% | 18.94% |
| Net Income | -10.73M | -22.45M | -131.65M | -71.09M | -134.33M | -60.05M | 7.24M |
| Depreciation & Amortization | 898K | 100K | 2.08M | 4.25M | 14.32M | 29.76M | 32.2M |
| Stock-Based Compensation | 0 | 13.41M | 144.73M | 24.91M | 18.69M | 30.02M | 35.29M |
| Deferred Taxes | 0 | 0 | 37K | 64K | -50K | -255K | -143K |
| Other Non-Cash Items | 143K | 1.04M | -4.62M | -27.71M | 616K | 1.38M | 891K |
| Working Capital Changes | 4.56M | 5.45M | 5.59M | 21.39M | 40.43M | -6.78M | 30.97M |
| Change in Receivables | 13K | -4.33M | -24.56M | -4.45M | -13.09M | 3.09M | 10.45M |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 0 | 129K | 11.23M | -5.55M | 38.73M | -9.27M | 25.92M |
| Cash from Investing | -644K | -5.77M | -6.24M | -37M | -28.99M | -33.78M | -33.36M |
| Capital Expenditures | -147K | -430K | -1.87M | -3.85M | -4.16M | -1.29M | -925K |
| CapEx % of Revenue | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0% | 0% |
| Acquisitions | - | - | - | - | - | - | - |
| Investments | - | - | - | - | - | - | - |
| Other Investing | -497K | -5.34M | -4.37M | -29.41M | -24.14M | -30.66M | -30.58M |
| Cash from Financing | 8M | 15.54M | 241.07M | 125.58M | -1.22M | -518K | -2.65M |
| Debt Issued (Net) | - | - | - | - | - | - | - |
| Equity Issued (Net) | - | - | - | - | - | - | - |
| Dividends Paid | 0 | 0 | -5.19M | 0 | 0 | 0 | 0 |
| Share Repurchases | - | - | - | - | - | - | - |
| Other Financing | 8M | 0 | 246.26M | 131.19M | 0 | 0 | -1.16M |
| Net Change in Cash | - | - | - | - | - | - | - |
| Free Cash Flow | -5.29M | -8.23M | 9.94M | -82.94M | -88.62M | -37.12M | 77.02M |
| FCF Margin % | -0.29% | -0.13% | 0.04% | -0.17% | -0.15% | -0.05% | 0.08% |
| FCF Growth % | - | -0.56% | 2.21% | -9.35% | -0.07% | 0.58% | 3.07% |
| FCF per Share | -0.18 | -0.29 | 0.19 | -1.44 | -1.39 | -0.54 | 0.87 |
| FCF Conversion (FCF/Net Income) | 0.48x | 0.11x | 14.97x | 1.66x | 1.56x | 0.32x | 44.58x |
| Interest Paid | 0 | 0 | 0 | 123K | 937K | 938K | 908K |
| Taxes Paid | 0 | 0 | 763K | 3.54M | 6.79M | 7.38M | 16.55M |
| Metric | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | - | - | - | -143.95% | -15.5% | -10.25% | 1.31% |
| Return on Invested Capital (ROIC) | - | - | - | -249.61% | -1246.32% | -2003.53% | - |
| Gross Margin | 41.24% | 48.34% | 31.46% | 31.95% | 29.98% | 32.72% | 34.85% |
| Net Margin | -58.9% | -35.26% | 0.39% | -5.95% | -6.52% | -2.65% | 0.26% |
| Debt / Equity | - | - | - | 0.01x | 0.01x | 0.02x | 0.02x |
| Interest Coverage | - | -181.52x | -988.29x | -504.17x | -217.80x | - | 25.40x |
| FCF Conversion | 0.48x | 0.11x | 14.97x | 1.66x | 1.56x | 0.32x | 44.58x |
| Revenue Growth | - | 249.32% | 337.43% | 75.26% | 21.33% | 16.71% | 33.7% |
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Online Wagering | 273.76M | 480.06M | 576.57M | 674.06M | 917.11M |
| Online Wagering Growth | - | 75.36% | 20.10% | 16.91% | 36.06% |
| Social Gaming | 3.53M | 4.21M | 3.93M | 4.25M | 4.59M |
| Social Gaming Growth | - | 19.19% | -6.79% | 8.35% | 7.92% |
| Retail Sports Services | 1.21M | 3.83M | 11.71M | 12.85M | 2.38M |
| Retail Sports Services Growth | - | 217.68% | 205.98% | 9.69% | -81.44% |
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| United States And Canada | - | - | 539.89M | 611.87M | 785.28M |
| United States And Canada Growth | - | - | - | 13.33% | 28.34% |
| Latin America And Mexico | - | - | 52.33M | 79.29M | 138.8M |
| Latin America And Mexico Growth | - | - | - | 51.54% | 75.04% |
| UNITED STATES | - | 452.61M | - | - | - |
| UNITED STATES Growth | - | - | - | - | - |
| COLOMBIA | - | 35.5M | - | - | - |
| COLOMBIA Growth | - | - | - | - | - |
| U | 263.21M | - | - | - | - |
| U Growth | - | - | - | - | - |
| C | 15.29M | - | - | - | - |
| C Growth | - | - | - | - | - |
Rush Street Interactive, Inc. (RSI) reported $1.06B in revenue for fiscal year 2024. This represents a 5736% increase from $18.2M in 2018.
Rush Street Interactive, Inc. (RSI) grew revenue by 33.7% over the past year. This is strong growth.
Yes, Rush Street Interactive, Inc. (RSI) is profitable, generating $30.1M in net income for fiscal year 2024 (0.3% net margin).
Rush Street Interactive, Inc. (RSI) has a return on equity (ROE) of 1.3%. This is below average, suggesting room for improvement.
Rush Street Interactive, Inc. (RSI) generated $99.8M in free cash flow for fiscal year 2024. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.