VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
RSI
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
RSIRush Street Interactive, Inc.
$31.32$3.3B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksRSICash Flow

Rush Street Interactive, Inc. (RSI) Cash Flow Statement

8Y historyFree accessUpdated daily

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.

RSI Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18
Cash from Operations156.41M165M106.45M-5.93M-60.32M-48.19M16.18M-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 Income37.06M33.31M7.24M-60.05M-134.33M-71.09M-131.65M-22.45M-10.73M
Depreciation & Amortization41.21M39.97M32.2M29.76M14.32M4.25M2.08M100K898K
Stock-Based Compensation19.17M035.29M30.02M18.69M24.91M144.73M13.41M0
Deferred Taxes-108.99M-112.22M-143K-255K-50K64K37K00
Other Non-Cash Items100.57M175.76M891K1.38M616K-27.71M-4.62M1.04M143K
Working Capital Changes29.32M28.19M30.97M-6.78M40.43M21.39M5.59M5.45M4.56M
Change in Receivables2.03M-2.25M10.45M3.09M-13.09M-4.45M-24.56M-4.33M13K
Change in Inventory000000000
Change in Payables21.17M35.52M25.92M-9.27M38.73M-5.55M11.23M129K0
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 Revenue1.48%3.17%0.1%0.19%0.7%0.79%0.67%0.68%0.81%
Acquisitions00000-1.5M000
Investments---------
Other Investing-20.31M0-30.58M-30.66M-24.14M-29.41M-4.37M-5.34M-497K
Cash from Financing-32.88M-37.36M-2.65M-518K-1.22M125.58M241.07M15.54M8M
Debt Issued (Net)-1.07M-2.72M-1.56M-518K-1.22M-2.14M000
Equity Issued (Net)-2.3M-7.46M67K00-3.46M015.54M0
Dividends Paid000000-5.19M00
Share Repurchases-2.47M-7.63M000-3.46M000
Other Financing-29.52M-27.19M-1.16M00131.19M246.26M08M
Net Change in Cash99.6M107.75M61.78M-35.1M-94.25M38.26M251.52M7.31M2.07M
Free Cash Flow146.63M164.24M77.02M-37.12M-88.62M-82.94M9.94M-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 Share1.370.700.87-0.54-1.39-1.440.19-0.29-0.18
FCF Conversion (FCF/Net Income)3.96x4.95x44.58x0.32x1.56x1.66x14.97x0.11x0.48x
Interest Paid229K0908K938K937K123K000
Taxes Paid25.09M016.55M7.38M6.79M3.54M763K00

Key Metrics

Growth RegimeAccelerating
ProfitabilityModerate
Balance SheetHealthy
Cash FlowRobust
Top Statement Risk

Regulatory tax rate volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Reflects Operational Maturity

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.

Free Cash Flow Margin Expansion

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.

Minimal Capital Intensity Sustains Liquidity

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.

Working Capital Volatility Masks Trends

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.

Stock-Based Compensation Obscures Cash Reality

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.

RSI — Frequently Asked Questions

Quick answers to the most common questions about buying RSI stock.

How much cash does Rush Street Interactive, Inc. (RSI) generate from operations?

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.

What is Rush Street Interactive, Inc.'s free cash flow?

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.

What is Rush Street Interactive, Inc.'s capital expenditure (CapEx)?

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.

How does Rush Street Interactive, Inc. distribute cash to shareholders?

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.