Rush Street Interactive, Inc.

RSI

RSIRush Street Interactive, Inc. US flag

New York Stock Exchange

26.68

USD

-0.09

- -

6.60BMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	-54.61	-33.34	3.61	29.49
Return on Assets (%)	- -	0.65	-8.1	-10.18	-5.47	0.68	6.42
Return on Capital (%)	- -	- -	- -	- -	- -	-1.32	- -
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 (%)	- -	- -	- -	-54.61	-33.34	3.61	29.49

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

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	-13.21	-20.02	20.9	16	16.88	20.73	22.36
Long-Term Debt/Equity (%)	- -	- -	0.37	0.62	1.3	1.34	1.22
Long-Term Debt/Capital (%)	- -	-0.37	0.37	0.61	1.27	1.31	1.2
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	0.54	0.99	2.07	2.28	1.98
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 (%)	67.22	48.99	-992.06	-1,377.19	-12,839.82	874.06	1,262.55
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)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

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	-13.21	-20.02	20.9	16	16.88	20.73	22.36
Long-Term Debt/Equity (%)	- -	- -	0.37	0.62	1.3	1.34	1.22
Long-Term Debt/Capital (%)	- -	-0.37	0.37	0.61	1.27	1.31	1.2
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	0.54	0.99	2.07	2.28	1.98
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	-0.25	7.04	1.44	3.07	7.3	5.89

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

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)

Enterprise Value API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	970	1,008	234	325	1,242	1,942
- 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	510	951	191	273	1,137	1,768
Total Capital	-3	-266	309	193	170	203	310
Total Debt/Capital (%)	- -	-0.45	0.54	0.99	2.07	2.28	1.98
Total Debt / EV	- -	- -	- -	0.01	0.01	- -	- -
EV/Sales	- -	1.83	1.95	0.32	0.39	1.23	1.56
EV/EBITDA	- -	- -	- -	- -	- -	19.86	13.88
EV/EBIT	- -	- -	- -	- -	- -	45.39	20.23
EV/Cash Flow to Firm	- -	31.24	- -	- -	- -	10.68	10.72
EV/Free Cash Flow to Firm	- -	22.6	- -	- -	10.79	8.37	8.91
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	- -	11.38	15.57	2.93	3.77	12.56	17.69
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)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	42.08	-70.54	-7.12	12.18	8.93	23.13
EV/EBIT	- -	- -	- -	- -	- -	45.39	20.23
Enterprise Value	-7	510	951	191	273	1,137	1,768
Low Price	- -	9.51	9.47	2.89	2.77	3.56	9.54
EV/Sales	- -	1.83	1.95	0.32	0.39	1.23	1.56
EV/EBITDA	- -	- -	- -	- -	- -	19.86	13.88
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	- -	-15.7	11.8	4.17	6.04	15.78	13.19
Price/Book Value Average	- -	-8.88	11.65	7.25	5.15	10.17	10.72
Price/Book Value High	- -	-18.42	18.99	20.03	7.38	17.16	15.38
Price/Book Value Low	- -	-6.9	6.77	3.36	3.73	4.1	6.48
Price/Tangible Book Value	- -	-13.56	31.46	-18.01	-15.4	933	27.43
Price/Tangible Book Value Average	- -	-7.67	31.05	-31.3	-13.11	601.41	22.29
Price/Tangible Book Value High	- -	-15.91	50.62	-86.48	-18.79	1,014.6	31.98
Price/Tangible Book Value Low	- -	-5.96	18.06	-14.5	-9.5	242.09	13.47
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	- -	0.32	1.92	0.61	0.32	0.75	1.24
EV/Sales High	- -	2.43	3.21	1.82	0.5	1.35	1.84
EV/Sales Low	- -	- -	1.07	0.25	0.21	0.24	0.69
EV/EBITDA Average	0.31	-0.68	-10.42	-3.29	-10.26	12.15	11.03
EV/EBITDA High	0.31	-5.16	-17.39	-9.77	-15.75	21.76	16.41
EV/EBITDA Low	0.31	0.26	-5.79	-1.31	-6.78	3.8	6.12
EV/EBIT Average	0.31	-0.67	-9.95	-2.91	-4.35	27.77	16.07
EV/EBIT High	0.31	-5.08	-16.61	-8.65	-6.67	49.73	23.91
EV/EBIT Low	0.31	0.25	-5.53	-1.16	-2.87	8.68	8.92
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	89	938	363	224	696	1,405
Enterprise Value High	-7	678	1,566	1,080	344	1,246	2,090
Enterprise Value Low	-7	-34	522	145	148	217	780

Profitability (USD)

Profitability Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	-54.61	-33.34	3.61	29.49
Return on Assets (%)	- -	0.65	-8.1	-10.18	-5.47	0.68	6.42
Return on Capital (%)	- -	- -	- -	- -	- -	-1.32	- -
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 (%)	- -	- -	- -	-54.61	-33.34	3.61	29.49

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

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	-13.21	-20.02	20.9	16	16.88	20.73	22.36
Long-Term Debt/Equity (%)	- -	- -	0.37	0.62	1.3	1.34	1.22
Long-Term Debt/Capital (%)	- -	-0.37	0.37	0.61	1.27	1.31	1.2
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	0.54	0.99	2.07	2.28	1.98
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 (%)	67.22	48.99	-992.06	-1,377.19	-12,839.82	874.06	1,262.55
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)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

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	-13.21	-20.02	20.9	16	16.88	20.73	22.36
Long-Term Debt/Equity (%)	- -	- -	0.37	0.62	1.3	1.34	1.22
Long-Term Debt/Capital (%)	- -	-0.37	0.37	0.61	1.27	1.31	1.2
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	0.54	0.99	2.07	2.28	1.98
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	-0.25	7.04	1.44	3.07	7.3	5.89

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

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)

Enterprise Value API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	970	1,008	234	325	1,242	1,942
- 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	510	951	191	273	1,137	1,768
Total Capital	-3	-266	309	193	170	203	310
Total Debt/Capital (%)	- -	-0.45	0.54	0.99	2.07	2.28	1.98
Total Debt / EV	- -	- -	- -	0.01	0.01	- -	- -
EV/Sales	- -	1.83	1.95	0.32	0.39	1.23	1.56
EV/EBITDA	- -	- -	- -	- -	- -	19.86	13.88
EV/EBIT	- -	- -	- -	- -	- -	45.39	20.23
EV/Cash Flow to Firm	- -	31.24	- -	- -	- -	10.68	10.72
EV/Free Cash Flow to Firm	- -	22.6	- -	- -	10.79	8.37	8.91
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	- -	11.38	15.57	2.93	3.77	12.56	17.69
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)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	42.08	-70.54	-7.12	12.18	8.93	23.13
EV/EBIT	- -	- -	- -	- -	- -	45.39	20.23
Enterprise Value	-7	510	951	191	273	1,137	1,768
Low Price	- -	9.51	9.47	2.89	2.77	3.56	9.54
EV/Sales	- -	1.83	1.95	0.32	0.39	1.23	1.56
EV/EBITDA	- -	- -	- -	- -	- -	19.86	13.88
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	- -	-15.7	11.8	4.17	6.04	15.78	13.19
Price/Book Value Average	- -	-8.88	11.65	7.25	5.15	10.17	10.72
Price/Book Value High	- -	-18.42	18.99	20.03	7.38	17.16	15.38
Price/Book Value Low	- -	-6.9	6.77	3.36	3.73	4.1	6.48
Price/Tangible Book Value	- -	-13.56	31.46	-18.01	-15.4	933	27.43
Price/Tangible Book Value Average	- -	-7.67	31.05	-31.3	-13.11	601.41	22.29
Price/Tangible Book Value High	- -	-15.91	50.62	-86.48	-18.79	1,014.6	31.98
Price/Tangible Book Value Low	- -	-5.96	18.06	-14.5	-9.5	242.09	13.47
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	- -	0.32	1.92	0.61	0.32	0.75	1.24
EV/Sales High	- -	2.43	3.21	1.82	0.5	1.35	1.84
EV/Sales Low	- -	- -	1.07	0.25	0.21	0.24	0.69
EV/EBITDA Average	0.31	-0.68	-10.42	-3.29	-10.26	12.15	11.03
EV/EBITDA High	0.31	-5.16	-17.39	-9.77	-15.75	21.76	16.41
EV/EBITDA Low	0.31	0.26	-5.79	-1.31	-6.78	3.8	6.12
EV/EBIT Average	0.31	-0.67	-9.95	-2.91	-4.35	27.77	16.07
EV/EBIT High	0.31	-5.08	-16.61	-8.65	-6.67	49.73	23.91
EV/EBIT Low	0.31	0.25	-5.53	-1.16	-2.87	8.68	8.92
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	89	938	363	224	696	1,405
Enterprise Value High	-7	678	1,566	1,080	344	1,246	2,090
Enterprise Value Low	-7	-34	522	145	148	217	780

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	5.71	4.6	2.76	2.33	2.53	3.36
Book Value per Share	-0.08	-1.38	1.4	0.86	0.74	0.87	1.47
Tangible Book Value per Share	-0.23	-1.6	0.52	-0.2	-0.29	0.01	0.71

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)