Rush Street Interactive, Inc.

RSI

RSIRush Street Interactive, Inc. US flag

New York Stock Exchange

25.42

USD

-0.01

- -

6.05BMarket Cap

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	0.65	-8.1	-10.18	-5.47	0.68	6.42
Return on Capital (%)	- -	- -	- -	- -	- -	14.45	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	2.87	- -
Gross Margin (%)	48.34	31.46	31.95	29.98	32.72	34.85	34.62
EBITDA Margin (%)	-34.91	-47.16	-18.45	-18.65	-3.16	6.2	11.23
Operating Margin (%)	-35.07	-47.91	-19.32	-21.07	-7.47	2.71	7.71
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	32.91	29.65
Pretax Margin (%)	-35.26	-46.22	-13.6	-21.17	-7.07	3.44	-0.98
Profit Margin (%)	-35.26	0.39	-5.95	-6.52	-2.65	0.26	2.94
Net Income to Common Margin (%)	-35.26	0.39	-5.95	-6.52	-2.65	0.26	2.94
Effective Tax Rate (%)	- -	- -	- -	- -	- -	77.25	- -
Dvd Payout Ratio (%)	- -	-1.96	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	1	2	2	4	5	6
ST Debt	- -	- -	1	1	1	2	2
LT Debt	- -	1	1	1	2	3	4
Total Debt/EBITDA	- -	-0.01	-0.02	-0.02	-0.16	0.08	0.05
Net Debt/EBITDA	0.31	1.95	3.12	1.63	7.7	-4	-2.64
Total Debt/EBIT	- -	-0.01	-0.02	-0.02	-0.07	0.19	0.07
Net Debt/EBIT	0.31	1.92	2.98	1.44	3.26	-9.15	-3.85
EBITDA to Interest Expense	-180.71	-972.87	-481.47	-192.8	- -	- -	- -
EBITDA-CapEx/Interest Expense	-227.62	-1,019.11	-667.32	-242.19	- -	- -	- -
EBIT to Interest Expense	-181.52	-988.29	-504.17	-217.8	- -	- -	- -
Interest Expense	- -	- -	- -	1	- -	- -	- -
Common Equity/Total Assets	- -	-20.05	-19.91	-34.25	-43.41	-35.82	-15.58
Long-Term Debt/Equity (%)	- -	- -	0.37	0.62	1.3	1.34	1.22
Long-Term Debt/Capital (%)	- -	-0.37	0.81	7.03	-9.64	-22.93	6.2
Long-Term Debt/Total Assets (%)	- -	0.32	0.28	0.34	0.68	0.7	0.56
Total Debt/Equity (%)	- -	-0.45	0.54	0.99	2.11	2.34	2.02
Total Debt/Capital (%)	- -	-0.45	1.16	11.35	-15.66	-39.85	10.26
Total Debt/Total Assets (%)	- -	0.39	0.41	0.54	1.1	1.22	0.93
Net Debt to Equity	205.02	95.62	-91.33	-94.16	-101.32	-115.56	-110.8
Net Debt/Capital (%)	100	48.98	202.96	110.27	88.25	95.17	121.63
EBITDA	-22	-131	-90	-110	-22	57	127
EBITDA-CapEx	-28	-138	-125	-139	-53	28	94
Operating Income (Loss)	-22	-133	-94	-125	-52	25	87

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	0.26	0.64	3.35	1.25	1.22	1.4	1.6
Current Ratio	0.66	0.73	4.07	1.84	1.66	1.75	1.93
Quick Ratio	0.46	0.71	3.75	1.58	1.54	1.61	1.77
CFO/Avg Current Liab	- -	0.08	-0.2	-0.53	-0.04	0.71	0.88
Common Equity/Total Assets	- -	-20.05	-19.91	-34.25	-43.41	-35.82	-15.58
Long-Term Debt/Equity (%)	- -	- -	0.37	0.62	1.3	1.34	1.22
Long-Term Debt/Capital (%)	- -	-0.37	0.81	7.03	-9.64	-22.93	6.2
Long-Term Debt/Total Assets (%)	- -	0.32	0.28	0.34	0.68	0.7	0.56
Total Debt/Equity (%)	- -	-0.45	0.54	0.99	2.11	2.34	2.02
Total Debt/Capital (%)	- -	-0.45	1.16	11.35	-15.66	-39.85	10.26
Total Debt/Total Assets (%)	- -	0.39	0.41	0.54	1.1	1.22	0.93
CFO/Total Liabilities	-8.52	2.81	-47.69	-37.83	-3.89	58.76	46.48
CFO/CapEx	-0.43	2.59	-1.39	-2.13	-0.19	3.62	4.95
Altman's Z-Score	-1.12	-0.28	6.56	1.42	3	6.9	5.75

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	211.79	147.73	69.66	63.73	72.69	73.74
Days Sales Outstanding	- -	1.72	2.47	5.24	5.73	5.02	4.95
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	30.06	35.92	22.84	14.96	20.71	22.01
Accounts Payable Turnover Days	- -	12.14	10.16	15.98	24.39	17.63	16.58
Cash Conversion Cycle	- -	-10.42	-7.69	-10.74	-18.66	-12.6	-11.63
Inventory to Cash Days	- -	1.72	2.47	5.24	5.73	5.02	4.95
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	944	928	228	308	1,122	1,862
- Cash & Cash Equivalents	7	256	281	180	168	229	336
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	-206	222	135	112	120	156
+ Total Debt	- -	1	2	2	4	5	6
Enterprise Value	-7	484	871	185	255	1,017	1,688
Total Capital	- -	-266	143	17	-22	-12	60
Total Debt/Capital (%)	- -	-0.45	1.16	11.35	-15.66	-39.85	10.26
Total Debt / EV	- -	- -	- -	0.01	0.01	- -	- -
EV/Sales	- -	1.74	1.79	0.31	0.37	1.1	1.49
EV/EBITDA	- -	- -	- -	- -	- -	17.77	13.25
EV/EBIT	- -	- -	- -	- -	- -	40.61	19.31
EV/Cash Flow to Firm	- -	29.63	- -	- -	- -	9.56	10.23
EV/Free Cash Flow to Firm	- -	21.43	- -	- -	10.1	7.49	8.51
Diluted Market Cap	- -	944	948	228	308	1,213	4,588
Diluted Enterprise Value	-7	484	890	185	255	1,108	4,414
EV per Share	- -	11.1	15.49	2.91	3.72	12.44	17.62
TTM Sales	64	278	488	592	691	924	1,134
TTM EBITDA	-22	-131	-90	-110	-22	57	127
TTM Operating Income	-22	-133	-94	-125	-52	25	87
TTM Cash Flow to Firm	-2	16	-48	-60	-6	106	165
TTM Free Cash Flow to Firm	3	23	-13	-31	25	136	198

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	42.08	-70.54	-7.12	12.18	8.93	23.13
EV/EBIT	- -	- -	- -	- -	- -	40.61	19.31
Enterprise Value	-7	484	871	185	255	1,017	1,688
Low Price	- -	9.51	9.47	2.89	2.77	3.56	9.54
EV/Sales	- -	1.74	1.79	0.31	0.37	1.1	1.49
EV/EBITDA	- -	- -	- -	- -	- -	17.77	13.25
Price/Earnings	- -	872.8	- -	- -	- -	469.89	55.9
Price/Earnings Average	- -	494.02	-31.53	-10.26	-14.31	302.89	45.43
Price/Earnings High	- -	1,023.98	-51.41	-28.35	-20.51	510.98	65.16
Price/Earnings Low	- -	383.39	-18.34	-4.75	-10.37	121.92	27.45
Price/Book Value	- -	-15.25	-11.41	-1.9	-2.22	-8.26	-18.15
Price/Book Value Average	- -	-8.63	-11.26	-3.3	-1.89	-5.32	-14.75
Price/Book Value High	- -	-17.89	-18.36	-9.13	-2.71	-8.98	-21.15
Price/Book Value Low	- -	-6.7	-6.55	-1.53	-1.37	-2.14	-8.91
Price/Tangible Book Value	- -	-3.41	3.65	1.87	3.37	9.28	8.2
Price/Tangible Book Value Average	- -	-1.93	3.6	3.25	2.87	5.98	6.66
Price/Tangible Book Value High	- -	-3.99	5.87	8.99	4.11	10.09	9.56
Price/Tangible Book Value Low	- -	-1.5	2.1	1.51	2.08	2.41	4.03
Price/Sales	- -	3.39	1.9	0.39	0.45	1.21	1.64
Price/Sales Average	- -	1.92	1.88	0.67	0.38	0.78	1.33
Price/Sales High	- -	3.97	3.06	1.85	0.54	1.32	1.91
Price/Sales Low	- -	1.49	1.09	0.31	0.27	0.32	0.81
Price/Cash Flow	- -	58.32	-19.27	-3.78	-51.85	10.54	11.28
Price/Cash Flow Average	- -	33.01	-19.02	-6.57	-44.15	6.79	9.17
Price/Cash Flow High	- -	68.42	-31	-18.16	-63.29	11.46	13.15
Price/Cash Flow Low	- -	25.62	-11.06	-3.04	-31.99	2.74	5.54
Price/Free Cash Flow Average	- -	23.82	-69.62	-12.38	10.37	5.75	18.8
Price/Free Cash Flow High	- -	49.37	-113.51	-34.21	14.86	9.71	26.96
Price/Free Cash Flow Low	- -	18.48	-40.49	-5.73	7.51	2.32	11.36
EV/Sales Average	- -	0.27	1.76	0.6	0.3	0.67	1.18
EV/Sales High	- -	2.32	2.94	1.78	0.47	1.21	1.76
EV/Sales Low	- -	- -	0.97	0.24	0.2	0.2	0.65
EV/EBITDA Average	0.31	-0.56	-9.54	-3.2	-9.58	10.8	10.51
EV/EBITDA High	0.31	-4.93	-15.96	-9.53	-14.78	19.48	15.67
EV/EBITDA Low	0.31	0.35	-5.28	-1.27	-6.28	3.25	5.81
EV/EBIT Average	0.31	-0.56	-9.11	-2.83	-4.06	24.69	15.32
EV/EBIT High	0.31	-4.85	-15.24	-8.43	-6.26	44.53	22.84
EV/EBIT Low	0.31	0.34	-5.05	-1.13	-2.66	7.44	8.47
Last Price	- -	21.65	16.5	3.59	4.49	13.72	19.43
High Price	- -	25.4	26.55	17.24	5.48	14.92	22.65
Enterprise Value Average	-7	74	859	353	209	618	1,339
Enterprise Value High	-7	647	1,437	1,052	323	1,115	1,997
Enterprise Value Low	-7	-46	476	141	137	186	740

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	0.65	-8.1	-10.18	-5.47	0.68	6.42
Return on Capital (%)	- -	- -	- -	- -	- -	14.45	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	2.87	- -
Gross Margin (%)	48.34	31.46	31.95	29.98	32.72	34.85	34.62
EBITDA Margin (%)	-34.91	-47.16	-18.45	-18.65	-3.16	6.2	11.23
Operating Margin (%)	-35.07	-47.91	-19.32	-21.07	-7.47	2.71	7.71
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	32.91	29.65
Pretax Margin (%)	-35.26	-46.22	-13.6	-21.17	-7.07	3.44	-0.98
Profit Margin (%)	-35.26	0.39	-5.95	-6.52	-2.65	0.26	2.94
Net Income to Common Margin (%)	-35.26	0.39	-5.95	-6.52	-2.65	0.26	2.94
Effective Tax Rate (%)	- -	- -	- -	- -	- -	77.25	- -
Dvd Payout Ratio (%)	- -	-1.96	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	1	2	2	4	5	6
ST Debt	- -	- -	1	1	1	2	2
LT Debt	- -	1	1	1	2	3	4
Total Debt/EBITDA	- -	-0.01	-0.02	-0.02	-0.16	0.08	0.05
Net Debt/EBITDA	0.31	1.95	3.12	1.63	7.7	-4	-2.64
Total Debt/EBIT	- -	-0.01	-0.02	-0.02	-0.07	0.19	0.07
Net Debt/EBIT	0.31	1.92	2.98	1.44	3.26	-9.15	-3.85
EBITDA to Interest Expense	-180.71	-972.87	-481.47	-192.8	- -	- -	- -
EBITDA-CapEx/Interest Expense	-227.62	-1,019.11	-667.32	-242.19	- -	- -	- -
EBIT to Interest Expense	-181.52	-988.29	-504.17	-217.8	- -	- -	- -
Interest Expense	- -	- -	- -	1	- -	- -	- -
Common Equity/Total Assets	- -	-20.05	-19.91	-34.25	-43.41	-35.82	-15.58
Long-Term Debt/Equity (%)	- -	- -	0.37	0.62	1.3	1.34	1.22
Long-Term Debt/Capital (%)	- -	-0.37	0.81	7.03	-9.64	-22.93	6.2
Long-Term Debt/Total Assets (%)	- -	0.32	0.28	0.34	0.68	0.7	0.56
Total Debt/Equity (%)	- -	-0.45	0.54	0.99	2.11	2.34	2.02
Total Debt/Capital (%)	- -	-0.45	1.16	11.35	-15.66	-39.85	10.26
Total Debt/Total Assets (%)	- -	0.39	0.41	0.54	1.1	1.22	0.93
Net Debt to Equity	205.02	95.62	-91.33	-94.16	-101.32	-115.56	-110.8
Net Debt/Capital (%)	100	48.98	202.96	110.27	88.25	95.17	121.63
EBITDA	-22	-131	-90	-110	-22	57	127
EBITDA-CapEx	-28	-138	-125	-139	-53	28	94
Operating Income (Loss)	-22	-133	-94	-125	-52	25	87

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	0.26	0.64	3.35	1.25	1.22	1.4	1.6
Current Ratio	0.66	0.73	4.07	1.84	1.66	1.75	1.93
Quick Ratio	0.46	0.71	3.75	1.58	1.54	1.61	1.77
CFO/Avg Current Liab	- -	0.08	-0.2	-0.53	-0.04	0.71	0.88
Common Equity/Total Assets	- -	-20.05	-19.91	-34.25	-43.41	-35.82	-15.58
Long-Term Debt/Equity (%)	- -	- -	0.37	0.62	1.3	1.34	1.22
Long-Term Debt/Capital (%)	- -	-0.37	0.81	7.03	-9.64	-22.93	6.2
Long-Term Debt/Total Assets (%)	- -	0.32	0.28	0.34	0.68	0.7	0.56
Total Debt/Equity (%)	- -	-0.45	0.54	0.99	2.11	2.34	2.02
Total Debt/Capital (%)	- -	-0.45	1.16	11.35	-15.66	-39.85	10.26
Total Debt/Total Assets (%)	- -	0.39	0.41	0.54	1.1	1.22	0.93
CFO/Total Liabilities	-8.52	2.81	-47.69	-37.83	-3.89	58.76	46.48
CFO/CapEx	-0.43	2.59	-1.39	-2.13	-0.19	3.62	4.95
Altman's Z-Score	-1.12	-0.28	6.56	1.42	3	6.9	5.75

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	211.79	147.73	69.66	63.73	72.69	73.74
Days Sales Outstanding	- -	1.72	2.47	5.24	5.73	5.02	4.95
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	30.06	35.92	22.84	14.96	20.71	22.01
Accounts Payable Turnover Days	- -	12.14	10.16	15.98	24.39	17.63	16.58
Cash Conversion Cycle	- -	-10.42	-7.69	-10.74	-18.66	-12.6	-11.63
Inventory to Cash Days	- -	1.72	2.47	5.24	5.73	5.02	4.95
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	944	928	228	308	1,122	1,862
- Cash & Cash Equivalents	7	256	281	180	168	229	336
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	-206	222	135	112	120	156
+ Total Debt	- -	1	2	2	4	5	6
Enterprise Value	-7	484	871	185	255	1,017	1,688
Total Capital	- -	-266	143	17	-22	-12	60
Total Debt/Capital (%)	- -	-0.45	1.16	11.35	-15.66	-39.85	10.26
Total Debt / EV	- -	- -	- -	0.01	0.01	- -	- -
EV/Sales	- -	1.74	1.79	0.31	0.37	1.1	1.49
EV/EBITDA	- -	- -	- -	- -	- -	17.77	13.25
EV/EBIT	- -	- -	- -	- -	- -	40.61	19.31
EV/Cash Flow to Firm	- -	29.63	- -	- -	- -	9.56	10.23
EV/Free Cash Flow to Firm	- -	21.43	- -	- -	10.1	7.49	8.51
Diluted Market Cap	- -	944	948	228	308	1,213	4,588
Diluted Enterprise Value	-7	484	890	185	255	1,108	4,414
EV per Share	- -	11.1	15.49	2.91	3.72	12.44	17.62
TTM Sales	64	278	488	592	691	924	1,134
TTM EBITDA	-22	-131	-90	-110	-22	57	127
TTM Operating Income	-22	-133	-94	-125	-52	25	87
TTM Cash Flow to Firm	-2	16	-48	-60	-6	106	165
TTM Free Cash Flow to Firm	3	23	-13	-31	25	136	198

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	42.08	-70.54	-7.12	12.18	8.93	23.13
EV/EBIT	- -	- -	- -	- -	- -	40.61	19.31
Enterprise Value	-7	484	871	185	255	1,017	1,688
Low Price	- -	9.51	9.47	2.89	2.77	3.56	9.54
EV/Sales	- -	1.74	1.79	0.31	0.37	1.1	1.49
EV/EBITDA	- -	- -	- -	- -	- -	17.77	13.25
Price/Earnings	- -	872.8	- -	- -	- -	469.89	55.9
Price/Earnings Average	- -	494.02	-31.53	-10.26	-14.31	302.89	45.43
Price/Earnings High	- -	1,023.98	-51.41	-28.35	-20.51	510.98	65.16
Price/Earnings Low	- -	383.39	-18.34	-4.75	-10.37	121.92	27.45
Price/Book Value	- -	-15.25	-11.41	-1.9	-2.22	-8.26	-18.15
Price/Book Value Average	- -	-8.63	-11.26	-3.3	-1.89	-5.32	-14.75
Price/Book Value High	- -	-17.89	-18.36	-9.13	-2.71	-8.98	-21.15
Price/Book Value Low	- -	-6.7	-6.55	-1.53	-1.37	-2.14	-8.91
Price/Tangible Book Value	- -	-3.41	3.65	1.87	3.37	9.28	8.2
Price/Tangible Book Value Average	- -	-1.93	3.6	3.25	2.87	5.98	6.66
Price/Tangible Book Value High	- -	-3.99	5.87	8.99	4.11	10.09	9.56
Price/Tangible Book Value Low	- -	-1.5	2.1	1.51	2.08	2.41	4.03
Price/Sales	- -	3.39	1.9	0.39	0.45	1.21	1.64
Price/Sales Average	- -	1.92	1.88	0.67	0.38	0.78	1.33
Price/Sales High	- -	3.97	3.06	1.85	0.54	1.32	1.91
Price/Sales Low	- -	1.49	1.09	0.31	0.27	0.32	0.81
Price/Cash Flow	- -	58.32	-19.27	-3.78	-51.85	10.54	11.28
Price/Cash Flow Average	- -	33.01	-19.02	-6.57	-44.15	6.79	9.17
Price/Cash Flow High	- -	68.42	-31	-18.16	-63.29	11.46	13.15
Price/Cash Flow Low	- -	25.62	-11.06	-3.04	-31.99	2.74	5.54
Price/Free Cash Flow Average	- -	23.82	-69.62	-12.38	10.37	5.75	18.8
Price/Free Cash Flow High	- -	49.37	-113.51	-34.21	14.86	9.71	26.96
Price/Free Cash Flow Low	- -	18.48	-40.49	-5.73	7.51	2.32	11.36
EV/Sales Average	- -	0.27	1.76	0.6	0.3	0.67	1.18
EV/Sales High	- -	2.32	2.94	1.78	0.47	1.21	1.76
EV/Sales Low	- -	- -	0.97	0.24	0.2	0.2	0.65
EV/EBITDA Average	0.31	-0.56	-9.54	-3.2	-9.58	10.8	10.51
EV/EBITDA High	0.31	-4.93	-15.96	-9.53	-14.78	19.48	15.67
EV/EBITDA Low	0.31	0.35	-5.28	-1.27	-6.28	3.25	5.81
EV/EBIT Average	0.31	-0.56	-9.11	-2.83	-4.06	24.69	15.32
EV/EBIT High	0.31	-4.85	-15.24	-8.43	-6.26	44.53	22.84
EV/EBIT Low	0.31	0.34	-5.05	-1.13	-2.66	7.44	8.47
Last Price	- -	21.65	16.5	3.59	4.49	13.72	19.43
High Price	- -	25.4	26.55	17.24	5.48	14.92	22.65
Enterprise Value Average	-7	74	859	353	209	618	1,339
Enterprise Value High	-7	647	1,437	1,052	323	1,115	1,997
Enterprise Value Low	-7	-46	476	141	137	186	740

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	45	45	61	65	72	91	100
Diluted Weighted Avg Shares	45	44	57	64	69	88	236
Basic Weighted Avg Shares	45	44	56	64	69	82	96
Revenue per Share	1.42	6.39	8.68	9.32	10.09	11.3	11.84
EBITDA per Share	-0.5	-3.01	-1.6	-1.74	-0.32	0.7	1.33
Operating Income per Share	-0.5	-3.06	-1.68	-1.96	-0.75	0.31	0.91
Basic EPS, GAAP	-0.5	0.02	-0.52	-0.61	-0.27	0.03	0.35
Basic EPS from Cont Ops	-0.5	-3.02	-1.26	-2.11	-0.88	0.09	0.77
Diluted EPS, GAAP	-0.5	0.02	-0.51	-0.61	-0.27	0.03	0.14
Diluted EPS from Cont Ops	-0.5	-3.02	-1.24	-2.11	-0.88	0.08	0.31
Dividend per Share	- -	0.12	- -	- -	- -	- -	- -
Cash Flow per Share	-0.05	0.37	-0.86	-0.95	-0.09	1.3	1.72
Free Cash Flow per Basic Share	-0.18	0.23	-1.47	-1.39	-0.54	0.94	1.37
Cash & Equivalents per Share	0.15	5.87	4.99	2.83	2.46	2.8	3.51
Book Value per Share	- -	-1.42	-1.45	-1.89	-2.02	-1.66	-1.07
Tangible Book Value per Share	-0.23	-6.36	4.52	1.92	1.33	1.48	2.37

Rush Street Interactive, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)