Operational maturity is evident in the 2026Q1 OCF/NI ratio of 2.22, reflecting strong cash conversion that supports a positive 5.4% free cash flow margin.
| Cash from Operations | 156.41M | 165M | 106.45M | -5.93M | -60.32M | -48.19M | 16.18M | -2.46M | -5.14M |
| Operating CF Margin % | - | 14.55% | 11.52% | -0.86% | -10.19% | -9.87% | 5.81% | -3.86% | -28.19% |
| Operating CF Growth % | 205.15% | 55.01% | 1894.49% | 90.17% | -25.18% | -397.83% | 757.95% | 52.14% | - |
| Net Income | 37.06M | 33.31M | 7.24M | -60.05M | -134.33M | -71.09M | -131.65M | -22.45M | -10.73M |
| Depreciation & Amortization | 41.21M | 39.97M | 32.2M | 29.76M | 14.32M | 4.25M | 2.08M | 100K | 898K |
| Stock-Based Compensation | 19.17M | 0 | 35.29M | 30.02M | 18.69M | 24.91M | 144.73M | 13.41M | 0 |
| Deferred Taxes | -108.99M | -112.22M | -143K | -255K | -50K | 64K | 37K | 0 | 0 |
| Other Non-Cash Items | 100.57M | 175.76M | 891K | 1.38M | 616K | -27.71M | -4.62M | 1.04M | 143K |
| Working Capital Changes | 29.32M | 28.19M | 30.97M | -6.78M | 40.43M | 21.39M | 5.59M | 5.45M | 4.56M |
| Change in Receivables | 2.03M | -2.25M | 10.45M | 3.09M | -13.09M | -4.45M | -24.56M | -4.33M | 13K |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 21.17M | 35.52M | 25.92M | -9.27M | 38.73M | -5.55M | 11.23M | 129K | 0 |
| Cash from Investing | -38.67M | -37.02M | -33.36M | -33.78M | -28.99M | -37M | -6.24M | -5.77M | -644K |
| Capital Expenditures | -18.36M | -35.99M | -925K | -1.29M | -4.16M | -3.85M | -1.87M | -430K | -147K |
| CapEx % of Revenue | 1.48% | 3.17% | 0.1% | 0.19% | 0.7% | 0.79% | 0.67% | 0.68% | 0.81% |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | -1.5M | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - |
| Other Investing | -20.31M | 0 | -30.58M | -30.66M | -24.14M | -29.41M | -4.37M | -5.34M | -497K |
| Cash from Financing | -32.88M | -37.36M | -2.65M | -518K | -1.22M | 125.58M | 241.07M | 15.54M | 8M |
| Debt Issued (Net) | -1.07M | -2.72M | -1.56M | -518K | -1.22M | -2.14M | 0 | 0 | 0 |
| Equity Issued (Net) | -2.3M | -7.46M | 67K | 0 | 0 | -3.46M | 0 | 15.54M | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | -5.19M | 0 | 0 |
| Share Repurchases | -2.47M | -7.63M | 0 | 0 | 0 | -3.46M | 0 | 0 | 0 |
| Other Financing | -29.52M | -27.19M | -1.16M | 0 | 0 | 131.19M | 246.26M | 0 | 8M |
| Net Change in Cash | 99.6M | 107.75M | 61.78M | -35.1M | -94.25M | 38.26M | 251.52M | 7.31M | 2.07M |
| Free Cash Flow | 146.63M | 164.24M | 77.02M | -37.12M | -88.62M | -82.94M | 9.94M | -8.23M | -5.29M |
| FCF Margin % | 11.8% | 14.48% | 8.34% | -5.37% | -14.96% | -16.99% | 3.57% | -12.93% | -29% |
| FCF Growth % | 96.67% | 113.23% | 307.49% | 58.11% | -6.85% | -934.74% | 220.74% | -55.7% | - |
| FCF per Share | 1.37 | 0.70 | 0.87 | -0.54 | -1.39 | -1.44 | 0.19 | -0.29 | -0.18 |
| FCF Conversion (FCF/Net Income) | 3.96x | 4.95x | 44.58x | 0.32x | 1.56x | 1.66x | 14.97x | 0.11x | 0.48x |
| Interest Paid | 229K | 0 | 908K | 938K | 937K | 123K | 0 | 0 | 0 |
| Taxes Paid | 25.09M | 0 | 16.55M | 7.38M | 6.79M | 3.54M | 763K | 0 | 0 |
Regulatory tax rate volatility
According to the provided quarterly data, RSI has consistently generated operating cash flow significantly in excess of net income, with the OCF/NI ratio reaching 2.22 in 2026Q1, indicating that the company's reported earnings are supported by strong cash generation rather than aggressive accounting accruals.
The persistent gap between net income and operating cash flow suggests that non-cash charges, particularly depreciation and amortization, are substantial relative to the bottom line. This indicates that the company's reported profitability is conservative and likely understates the actual cash-generating capacity of the underlying platform.
As reported in recent financial statements, RSI has successfully transitioned from negative free cash flow in 2023Q4 to a positive 5.4% FCF margin by 2026Q1, demonstrating a clear trajectory toward self-sustaining growth as the platform scales its user base across North American and Latin American markets.
The improvement in FCF trajectory appears driven by the stabilization of marketing spend and the maturation of the iGaming segment. Investors should monitor whether this margin expansion can be sustained if competitive pressures necessitate a return to more aggressive promotional spending in key jurisdictions.
Based on the company's reported figures, RSI maintains an exceptionally low capital intensity, with CapEx/Revenue ratios consistently remaining below 0.2% in most quarters, which highlights the platform-centric nature of the business and preserves significant liquidity for potential strategic initiatives or balance sheet fortification.
The minimal investment in physical infrastructure suggests that the company's growth is primarily driven by software development and marketing rather than heavy asset replacement. This capital-light model provides a distinct advantage in a high-interest-rate environment, as it reduces the need for external financing to fund operational expansion.
Data from the last ten quarters reveals significant fluctuations in working capital, including a notable $30.3 million inflow in 2025Q4, which suggests that timing differences in gaming tax payments and partner revenue-sharing settlements can create substantial, albeit temporary, distortions in quarterly operating cash flow figures.
These swings in working capital appear to be a function of the regulatory and partner-heavy cost structure rather than operational inefficiency. Analysts should look through these quarterly variances to focus on the underlying cash conversion cycle, which remains tied to the rapid settlement of digital wagers.
Financial filings indicate that RSI consistently utilizes stock-based compensation, with quarterly charges averaging approximately $7.5 million, which effectively serves as a non-cash expense that bolsters reported net income while diluting shareholders and masking the true cash cost of talent acquisition and retention.
While the company is cash-flow positive, the reliance on equity-based incentives warrants further investigation into the long-term impact on share count and earnings per share. Investors should adjust cash flow metrics to account for the economic cost of this dilution when evaluating the true sustainability of the company's growth.
Quick answers to the most common questions about buying RSI stock.
Rush Street Interactive, Inc. (RSI) generated $165.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Rush Street Interactive, Inc. (RSI) generated $164.2M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Rush Street Interactive, Inc. (RSI) spent $36.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Rush Street Interactive, Inc. (RSI) spent $7.6M on share repurchases. This shows the company's commitment to returning capital to its equity investors.