Rush Street Interactive Announces Second Quarter 2025 Results and Raises Full Year Guidance
Rush Street Interactive (NYSE:RSI) reported outstanding Q2 2025 results, achieving record-breaking performance across key metrics. The company posted revenue of $269.2 million, up 22% year-over-year, and reached a record quarterly net income of $28.8 million, compared to a loss in Q2 2024.
Notable achievements include Adjusted EBITDA of $40.2 million, representing an 88% increase year-over-year. Monthly Active Users grew significantly, with a 21% increase in US/Canada to 197,000 users and a 42% surge in Latin America to 403,000 users. The company's online casino revenue grew 25% while sports betting revenue increased 15%.
Following these strong results, RSI raised its full-year 2025 guidance, now expecting revenue between $1,050-$1,100 million (16% growth) and Adjusted EBITDA between $133-$147 million (51% growth) at the midpoint ranges.
Rush Street Interactive (NYSE:RSI) ha riportato risultati eccezionali nel secondo trimestre del 2025, raggiungendo performance record in metriche chiave. La società ha registrato un fatturato di 269,2 milioni di dollari, in crescita del 22% rispetto all'anno precedente, e un utile netto trimestrale record di 28,8 milioni di dollari, a fronte di una perdita nel secondo trimestre del 2024.
Tra i risultati più rilevanti, spicca un EBITDA rettificato di 40,2 milioni di dollari, con un aumento dell'88% anno su anno. Gli utenti attivi mensili sono cresciuti significativamente, con un incremento del 21% negli Stati Uniti e Canada a 197.000 utenti e un salto del 42% in America Latina a 403.000 utenti. I ricavi del casinò online sono aumentati del 25%, mentre quelli delle scommesse sportive del 15%.
In seguito a questi risultati solidi, RSI ha rivisto al rialzo le previsioni per l'intero anno 2025, prevedendo ora ricavi compresi tra 1.050 e 1.100 milioni di dollari (crescita del 16%) e un EBITDA rettificato tra 133 e 147 milioni di dollari (crescita del 51%) nel punto medio delle stime.
Rush Street Interactive (NYSE:RSI) reportó resultados sobresalientes en el segundo trimestre de 2025, logrando un desempeño récord en métricas clave. La compañía registró unos ingresos de 269,2 millones de dólares, un aumento del 22% interanual, y alcanzó un ingreso neto trimestral récord de 28,8 millones de dólares, en comparación con una pérdida en el segundo trimestre de 2024.
Entre los logros destacados se encuentra un EBITDA ajustado de 40,2 millones de dólares, que representa un incremento del 88% interanual. Los usuarios activos mensuales crecieron significativamente, con un incremento del 21% en EE.UU. y Canadá hasta 197,000 usuarios y un aumento del 42% en América Latina hasta 403,000 usuarios. Los ingresos del casino en línea crecieron un 25%, mientras que los ingresos por apuestas deportivas aumentaron un 15%.
Tras estos sólidos resultados, RSI elevó sus previsiones para todo el año 2025, esperando ahora ingresos entre 1,050 y 1,100 millones de dólares (crecimiento del 16%) y un EBITDA ajustado entre 133 y 147 millones de dólares (crecimiento del 51%) en el rango medio de las estimaciones.
Rush Street Interactive (NYSE:RSI)� 2025� 2분기� 뛰어� 실적� 보고하며 주요 지� 전반에서 기록적인 성과� 달성했습니다. 회사� 2� 6,920� 달러� 매출� 기록� 전년 동기 대� 22% 증가했으�, 2,880� 달러� 분기 순이� 기록� 세워 2024� 2분기 적자에서 크게 개선되었습니�.
주요 성과로는 조정 EBITDA 4,020� 달러� 전년 대� 88% 증가� 수치� 기록했습니다. 월간 활성 사용자는 미국/캐나다에� 21% 증가� 19� 7� �, 라틴 아메리카에서� 42% 급증� 40� 3� �으로 크게 늘어났습니다. 온라� 카지� 수익은 25% 성장했고, 스포� 베팅 수익은 15% 증가했습니다.
이러� 강력� 실적� 바탕으로 RSI� 2025� 연간 가이던스를 상향 조정하여 매출� 10� 5,000� 달러에서 11� 달러 사이 (16% 성장), 조정 EBITDA� 1� 3,300� 달러에서 1� 4,700� 달러 사이 (중간� 기준 51% 성장)� 예상하고 있습니다.
Rush Street Interactive (NYSE:RSI) a annoncé des résultats exceptionnels pour le deuxième trimestre 2025, réalisant des performances record sur les indicateurs clés. La société a enregistré un chiffre d'affaires de 269,2 millions de dollars, en hausse de 22 % par rapport à l'année précédente, et a atteint un résultat net trimestriel record de 28,8 millions de dollars, contre une perte au deuxième trimestre 2024.
Parmi les réalisations notables, on compte un EBITDA ajusté de 40,2 millions de dollars, soit une augmentation de 88 % en glissement annuel. Le nombre d’utilisateurs actifs mensuels a fortement augmenté, avec une croissance de 21 % aux États-Unis et au Canada pour atteindre 197 000 utilisateurs, et une hausse de 42 % en Amérique latine pour atteindre 403 000 utilisateurs. Le chiffre d'affaires des casinos en ligne a progressé de 25 %, tandis que celui des paris sportifs a augmenté de 15 %.
Suite à ces résultats solides, RSI a relevé ses prévisions pour l’année 2025, anticipant désormais un chiffre d'affaires compris entre 1 050 et 1 100 millions de dollars (croissance de 16 %) et un EBITDA ajusté entre 133 et 147 millions de dollars (croissance de 51 %) selon les estimations médianes.
Rush Street Interactive (NYSE:RSI) meldete herausragende Ergebnisse für das zweite Quartal 2025 und erreichte rekordverdächtige Leistungen in wichtigen Kennzahlen. Das Unternehmen erzielte einen Umsatz von 269,2 Millionen US-Dollar, was einem Anstieg von 22 % im Jahresvergleich entspricht, und verzeichnete einen rekordverdächtigen Quartalsnettogewinn von 28,8 Millionen US-Dollar, im Vergleich zu einem Verlust im zweiten Quartal 2024.
Zu den bemerkenswerten Erfolgen zählt ein bereinigtes EBITDA von 40,2 Millionen US-Dollar, was einem Anstieg von 88 % gegenüber dem Vorjahr entspricht. Die monatlich aktiven Nutzer stiegen deutlich an, mit einem 21%igen Zuwachs in den USA/Kanada auf 197.000 Nutzer und einem 42%igen Anstieg in Lateinamerika auf 403.000 Nutzer. Die Online-Casino-Einnahmen wuchsen um 25 %, während die Einnahmen aus Sportwetten um 15 % zunahmen.
Nach diesen starken Ergebnissen hat RSI seine Prognose für das Gesamtjahr 2025 angehoben und erwartet nun einen Umsatz zwischen 1.050 und 1.100 Millionen US-Dollar (16 % Wachstum) sowie ein bereinigtes EBITDA zwischen 133 und 147 Millionen US-Dollar (51 % Wachstum) im mittleren Bereich der Schätzungen.
- Record quarterly revenue of $269.2M, up 22% year-over-year
- Achieved record net income of $28.8M, turning from a loss position
- Adjusted EBITDA grew 88% to record $40.2M
- Online casino revenue increased 25%, sports betting up 15%
- MAUs grew 21% in US/Canada and 42% in Latin America
- Raised full-year 2025 guidance for both revenue and Adjusted EBITDA
- North American markets with online casino saw MAU growth exceeding 30%
- Latin America ARPMAU decreased from $38 to $30 due to VAT tax impact in Colombia
- Only $2.5M of shares repurchased during Q2 out of $50M authorized buyback program
Insights
RSI delivers exceptional Q2 with record revenue, profits, and substantial growth metrics, warranting their increased full-year guidance.
Rush Street Interactive has delivered standout Q2 results with impressive growth across all key metrics. The revenue of
The adjusted EBITDA of
User engagement metrics reinforce the company's growth story. Monthly Active Users in the US and Canada increased by
The company's confidence in continued momentum is evident in their raised full-year guidance, now projecting revenue between
RSI's strategic focus on markets where they can deploy their full gaming suite is clearly paying dividends, with online casino revenue growing
- Record Quarterly Revenue of
- Record Quarterly Net Income of Approximately
- Record Quarterly Adjusted EBITDA of More Than
- Raising Full Year 2025 Revenue & Adjusted EBITDA Guidance Ranges, reflecting +
CHICAGO, July 30, 2025 (GLOBE NEWSWIRE) -- Rush Street Interactive, Inc. (NYSE: RSI) (“RSI�), a leading online casino and sports betting company in the United States and the rest of the Americas, today announced financial results for the second quarter ended June30, 2025.
Second Quarter 2025 Highlights
- Revenue was
$269.2 million during the second quarter of 2025, an increase of22% , compared to$220.4 million during the second quarter of 2024. - Net income was
$28.8 million during the second quarter of 2025, compared to a net loss of$0.3 million during the second quarter of 2024. - Adjusted EBITDA1 was
$40.2 million during the second quarter of 2025, an increase of88% , compared to$21.4 million during the second quarter of 2024. - Adjusted sales and marketing expense1 was
$36.2 million during the second quarter of 2025, substantially the same as the second quarter of 2024. - Monthly Active Users (“MAU�) in the United States and Canada were approximately 197,000, up
21% year-over-year. MAUs in Latin America (which includes Mexico) were approximately 403,000, up nearly42% year-over-year. - Average Revenue per Monthly Active User (“ARPMAU�) in the United States and Canada was
$391 during the second quarter of 2025, hitting a new quarterly high since becoming a public company. ARPMAU in Latin America was$30 , compared to$38 last year, reflecting the impact of RSI’s bonusing strategy in Colombia in response to the temporary VAT tax. - Repurchased
$2.5 million of Class A common stock during the second quarter under RSI’s$50.0 million authorized buyback program, leaving approximately$42 million available under the current authorization.
Richard Schwartz, Chief Executive Officer of RSI, said, “I'm excited to report that we've delivered another exceptional quarter with records across the board, marking our 9th consecutive quarter of improving both revenue and adjusted EBITDA from the preceding quarter. Our impressive record Adjusted EBITDA growth of
_____________________
1 This is a non-GAAP financial measure. Please see “Non-GAAP Financial Measures� for more information about this non-GAAP financial measure and “Reconciliations of GAAP to Non-GAAP Financial Measures� for any applicable reconciliation of the most comparable measure calculated in accordance with GAAP to this non-GAAP financial measure.
Guidance
RSI is raising its full year ending December 31, 2025 guidance for both revenue and Adjusted EBITDA1. Revenue is now expected to be between
RSI expects Adjusted EBITDA to now be between
These guidance ranges are based on certain assumptions, including that (i) only operations in live jurisdictions as of today’s date are included, and (ii) RSI continues to operate in markets in which it is live today under similar tax structures.
Earnings Conference Call and Webcast Details
RSI will host a conference call and audio webcast today at 6:00 p.m. Eastern Time (5:00 p.m. Central Time), during which management will discuss second quarter results and provide commentary on business performance and its current outlook for 2025. A question-and-answer session will follow the prepared remarks.
The conference call may be accessed by dialing 1-833-470-1428 (Toll Free) or 1-404-975-4839 (Local) or, for international callers, 1-929-526-1599. The conference call access code is 013188.
A live audio webcast of the earnings conference call may be accessed on RSI’s website at ir.rushstreetinteractive.com, along with a copy of this press release and an investor slide presentation. The audio webcast and investor slide presentation will be available on RSI’s investor relations website until at least August 30, 2025.
About Rush Street Interactive
RSI is a trusted online gaming and sports entertainment company focused on markets in the United States, Canada and Latin America. Through its brands, BetRivers, PlaySugarHouse and RushBet, RSI was an early entrant in many regulated jurisdictions. It currently offers real-money mobile and online operations in fifteen U.S. states: New Jersey, Pennsylvania, Indiana, Colorado, Illinois, Iowa, Michigan, Virginia, West Virginia, Arizona, New York, Louisiana, Maryland, Ohio and Delaware, as well as in the regulated international markets of Colombia, Ontario (Canada), Mexico and Peru. RSI offers, through its proprietary online gaming platform, some of the most popular online casino games and sports betting options in the United States. Founded in 2012 by gaming industry veterans, RSI was named the EGR North America Awards Customer Services Operator of the Year five years in a row (2020-2024), the 2022 EGR North America Awards Operator of the Year and Social Gaming Operator of the Year, and the SBC Latinoamérica Awards 2024 Casino Operator of the Year and 2021 Sportsbook Operator of the Year. RSI was the first U.S.-based online casino and sports betting operator to receive RG Check iGaming Accreditation from the Responsible Gaming Council. For more information, visit www.rushstreetinteractive.com.
Non-GAAP Financial Measures
In addition to providing financial measurements based on accounting principles generally accepted in the United States of America (“GAAP�), this press release includes certain financial measures that are not prepared in accordance with GAAP, including Adjusted EBITDA, Adjusted Operating Costs and Expenses, Adjusted Earnings Per Share, Adjusted Net Income and Adjusted Weighted Average Common Shares Outstanding, each of which is a non-GAAP performance measure that RSI uses to supplement its results presented in accordance with GAAP. A reconciliation of each such non-GAAP financial measure to the most directly comparable GAAP financial measure can be found below. RSI believes that presentation of these non-GAAP financial measures provides useful information to investors regarding RSI’s results of operations and operating performance, as they are similar to measures reported by its public competitors and are regularly used by securities analysts, institutional investors and other interested parties in analyzing operating performance and prospects. These non-GAAP financial measures are not intended to be considered in isolation or as a substitute for any GAAP financial measures and, as calculated, may not be comparable to other similarly titled measures of performance of other companies in other industries or within the same industry.
By providing full year 2025 Adjusted EBITDA guidance, RSI provided its expectation of a forward-looking non-GAAP financial measure. Information reconciling full year 2025 Adjusted EBITDA to its most directly comparable GAAP financial measure, net income (loss), is unavailable to RSI without unreasonable effort due to, among other things, the inherent difficulty in forecasting and quantifying the comparable GAAP measure and the applicable adjustments and other amounts that would be necessary for such a reconciliation, and certain of these amounts are outside of RSI’s control and may be subject to high variability or complexity. Preparation of such reconciliations would also require a forward-looking balance sheet, statement of operations and statement of cash flows, prepared in accordance with GAAP, and such forward-looking financial statements are unavailable to RSI without unreasonable effort. RSI provides a range for its Adjusted EBITDA forecast that it believes will be achieved; however, RSI cannot provide any assurance that it can predict all of the components of the Adjusted EBITDA calculation. RSI provides a forecast for Adjusted EBITDA because it believes that Adjusted EBITDA, when viewed with RSI’s results calculated in accordance with GAAP, provides useful information for the reasons noted herein. However, Adjusted EBITDA is not a measure of financial performance or liquidity under GAAP and, accordingly, should not be considered as an alternative to net income (loss) or cash flow from operating activities or as an indicator of operating performance or liquidity.
RSI defines Adjusted EBITDA as net income (loss) before interest, income taxes, depreciation and amortization, share-based compensation, adjustments for certain one-time or non-recurring items and other adjustments. Adjusted EBITDA excludes certain expenses that are required in accordance with GAAP because certain expenses are either non-cash or are not related to our underlying business performance.
RSI defines Adjusted Operating Costs and Expenses as RSI’s GAAP operating costs and expenses adjusted to exclude the impacts of share-based compensation, certain one-time or non-recurring items and other adjustments. Adjusted Operating Costs and Expenses excludes certain expenses that are required in accordance with GAAP because certain expenses are either non-cash or are not related to our underlying business performance.
RSI defines Adjusted Earnings Per Share as Adjusted Net Income divided by Adjusted Weighted Average Common Shares Outstanding. Adjusted Net Income is defined as net income (loss) attributable to Rush Street Interactive, Inc. as used in the diluted earnings (loss) per share calculations, adjusted for the reallocation of net loss attributable to non-controlling interests, share-based compensation, certain one-time or non-recurring items and other adjustments. Adjusted Weighted Average Common Shares Outstanding is defined as the weighted average number of common shares outstanding as used in the diluted earnings (loss) per share calculation, and in periods of Adjusted Net Income, adjusted for the assumed conversion of the non-controlling interest’s Rush Street Interactive, LP Class A units to Class A common stock of RSI on a one-to-one-basis and incremental shares from assumed conversion of stock options and restricted stock units not otherwise included in the diluted earnings (loss) per share calculation.
RSI includes these non-GAAP financial measures because management uses them to evaluate RSI’s core operating performance and trends and to make strategic decisions regarding the allocation of capital and new investments. Management believes that these non-GAAP financial measures provide investors with useful information on RSI’s past financial and operating performance, enable comparison of financial results from period-to-period where certain items may vary independent of business performance, and allow for greater transparency with respect to metrics used by RSI’s management in operating our business. Management also believes these non-GAAP financial measures are useful in evaluating our operating performance compared to that of other companies in our industry, as these metrics generally eliminate the effects of certain items that may vary from company to company for reasons unrelated to overall operating performance.
Key Metrics
RSI provides certain key metrics, including MAUs and ARPMAU, in this press release. RSI defines MAUs as the number of unique users per month who have placed at least one real-money bet across one or more of our online casino, poker, or online sports betting offerings, and it defines ARPMAU as average revenue for the applicable period divided by the average MAUs for the same period.
The numbers RSI uses to calculate MAUs and ARPMAU are based on internal RSI data. While these numbers are based on what RSI believes to be reasonable judgments and estimates of its customer base for the applicable period of measurement, there are inherent challenges in measuring usage and engagement with respect to RSI’s online offerings across its customer base. Such challenges and limitations may also affect RSI’s understanding of certain details of its business. In addition, RSI’s key metrics and related estimates, including the definitions and calculations of the same, may differ from estimates published by third parties or from similarly-titled metrics of its competitors due to differences in operations, offerings, methodology and access to information. RSI regularly reviews, and may adjust its processes for calculating, its internal metrics to improve their accuracy.
Forward-Looking Statements
This press release includes "forward-looking statements" within the meaning of the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995. RSI's actual results may differ from their expectations, estimates and projections and consequently, you should not rely on these forward-looking statements as predictions of future events. Words such as "expect," "estimate," "project," "budget," "forecast," "anticipate," "intend," "plan," "may," "will," "could," "should," "believes," "predicts," "potential," “propose�, "continue," and similar expressions are intended to identify such forward-looking statements. These forward-looking statements include, without limitation, statements regarding revenue and Adjusted EBITDA guidance, RSI’s future results of operations, financial condition, cash flows or profitability (whether on a GAAP or non-GAAP basis), currency fluctuations, RSI’s strategic plans and focus, anticipated launches or withdrawals of RSI’s current or new offerings in existing or future jurisdictions, player growth and engagement, product initiatives, outcomes of current or future regulatory developments and the objectives of management for future operations. These forward-looking statements involve significant risks and uncertainties that could cause the actual results to differ materially from the expected results. Most of these factors are outside RSI's control and are difficult to predict. Factors that may cause such differences include, without limitation: changes in applicable laws and regulations, applicable taxes and tax rates; RSI’s ability to manage and sustain growth; RSI’s ability to execute its business plan, meet its projections and obtain relevant market access and/or gaming licenses; unanticipated product or service delays; general economic and market conditions impacting the demand for RSI’s products and services; economic and market conditions in the gaming, entertainment and leisure industry in the markets in which RSI operates; the potential adverse effects of general economic conditions, inflation and interest rates and unemployment on RSI’s liquidity, operations and personnel; and other risks and uncertainties indicated from time to time in RSI's filings with the SEC. RSI cautions that the foregoing list of factors is not exclusive. RSI cautions readers not to place undue reliance upon any forward-looking statements, which speak only as of the date made. RSI does not undertake or accept any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements to reflect any change in its expectations or any change in events, conditions or circumstances on which any such statement is based, except as required by law.
Media Contacts:
Lisa Johnson
Investor Contact:
Rush Street Interactive, Inc. Condensed Consolidated Statements of Operations (Unaudited and in thousands, except per share data) | |||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2025 | 2024 | 2025 | 2024 | ||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||||
Revenue | $ | 269,217 | $ | 220,379 | $ | 531,624 | $ | 437,807 | |||||||
Operating costs and expenses | |||||||||||||||
Costs of revenue | 174,147 | 144,477 | 345,030 | 289,000 | |||||||||||
Sales and marketing | 37,132 | 36,944 | 79,271 | 75,348 | |||||||||||
General and administrative | 23,787 | 27,206 | 48,759 | 53,074 | |||||||||||
Depreciation and amortization | 9,827 | 7,555 | 19,318 | 14,656 | |||||||||||
Total operating costs and expenses | 244,893 | 216,182 | 492,378 | 432,078 | |||||||||||
Income from operations | 24,324 | 4,197 | 39,246 | 5,729 | |||||||||||
Other (expense) income | |||||||||||||||
Tax receivable agreement expense | (112,692 | ) | � | (113,037 | ) | � | |||||||||
Interest income, net | 2,181 | 1,917 | 3,880 | 3,476 | |||||||||||
Total other (expense) income | (110,511 | ) | 1,917 | (109,157 | ) | 3,476 | |||||||||
(Loss) Income before income taxes | (86,187 | ) | 6,114 | (69,911 | ) | 9,205 | |||||||||
Income tax (benefit) expense | (115,017 | ) | 6,396 | (109,952 | ) | 11,696 | |||||||||
Net income (loss) | 28,830 | (282 | ) | 40,041 | (2,491 | ) | |||||||||
Net income (loss) attributable to non-controlling interests | 12,142 | (182 | ) | 18,034 | (1,664 | ) | |||||||||
Net income (loss) attributable to Rush Street Interactive,Inc. | $ | 16,688 | $ | (100 | ) | $ | 22,007 | $ | (827 | ) | |||||
Earnings (loss) per common share attributable to Rush Street Interactive,Inc. � basic | $ | 0.18 | $ | (0.00 | ) | $ | 0.23 | $ | (0.01 | ) | |||||
Weighted average common shares outstanding � basic | 95,053,473 | 80,049,123 | 94,455,413 | 78,038,275 | |||||||||||
Earnings (loss) per common share attributable to Rush Street Interactive,Inc. � diluted | $ | 0.12 | $ | (0.00 | ) | $ | 0.17 | $ | (0.01 | ) | |||||
Weighted average common shares outstanding � diluted | 234,511,309 | 80,049,123 | 234,405,833 | 78,038,275 |
Rush Street Interactive, Inc. Condensed Consolidated Statements of Comprehensive Income (Loss) (Unaudited and in thousands) | |||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2025 | 2024 | 2025 | 2024 | ||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||||
Net income (loss) | $ | 28,830 | $ | (282 | ) | $ | 40,041 | $ | (2,491 | ) | |||||
Other comprehensive income (loss) | |||||||||||||||
Foreign currency translation adjustment, net of tax | 1,549 | (3,734 | ) | 6,076 | (3,633 | ) | |||||||||
Comprehensive income (loss) | 30,379 | (4,016 | ) | 46,117 | (6,124 | ) | |||||||||
Comprehensive income (loss) attributable to non-controlling interests | 13,474 | (2,589 | ) | 22,029 | (4,005 | ) | |||||||||
Comprehensive income (loss) attributable to Rush Street Interactive,Inc. | $ | 16,905 | $ | (1,427 | ) | $ | 24,088 | $ | (2,119 | ) |
Rush Street Interactive, Inc. Reconciliations of GAAP to Non-GAAP Financial Measures (Unaudited and in thousands) |
Adjusted EBITDA:
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
($ in thousands) | 2025 | 2024 | 2025 | 2024 | |||||||||||
Net income (loss) | $ | 28,830 | $ | (282 | ) | $ | 40,041 | $ | (2,491 | ) | |||||
Interest income, net | (2,181 | ) | (1,917 | ) | (3,880 | ) | (3,476 | ) | |||||||
Income tax (benefit) expense | (115,017 | ) | 6,396 | (109,952 | ) | 11,696 | |||||||||
Depreciation and amortization | 9,827 | 7,555 | 19,318 | 14,656 | |||||||||||
Share-based compensation expense | 6,098 | 9,691 | 14,911 | 18,116 | |||||||||||
Tax receivable agreement expense | 112,692 | � | 113,037 | � | |||||||||||
Adjusted EBITDA | $ | 40,249 | $ | 21,443 | $ | 73,475 | $ | 38,501 |
Adjusted Operating Costs and Expenses:
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2025 | 2024 | 2025 | 2024 | ||||||||||||
GAAP operating costs and expenses: | |||||||||||||||
Costs of revenue | $ | 174,147 | $ | 144,477 | $ | 345,030 | $ | 289,000 | |||||||
Sales and marketing | 37,132 | 36,944 | 79,271 | 75,348 | |||||||||||
General and administrative | 23,787 | 27,206 | 48,759 | 53,074 | |||||||||||
Depreciation and amortization | 9,827 | 7,555 | 19,318 | 14,656 | |||||||||||
Total operating costs and expenses | $ | 244,893 | $ | 216,182 | $ | 492,378 | $ | 432,078 | |||||||
Non-GAAP operating cost and expense adjustments: | |||||||||||||||
Costs of revenue1 | $ | (79 | ) | $ | (295 | ) | $ | (142 | ) | $ | (565 | ) | |||
Sales and marketing1 | (955 | ) | (690 | ) | (4,279 | ) | (1,260 | ) | |||||||
General and administrative1 | (5,064 | ) | (8,706 | ) | (10,490 | ) | (16,291 | ) | |||||||
Depreciation and amortization | � | � | � | � | |||||||||||
Total non-GAAP operating cost and expense adjustments | $ | (6,098 | ) | $ | (9,691 | ) | $ | (14,911 | ) | $ | (18,116 | ) | |||
Adjusted operating costs and expenses: | |||||||||||||||
Costs of revenue | $ | 174,068 | $ | 144,182 | $ | 344,888 | $ | 288,435 | |||||||
Sales and marketing | 36,177 | 36,254 | 74,992 | 74,088 | |||||||||||
General and administrative | 18,723 | 18,500 | 38,269 | 36,783 | |||||||||||
Depreciation and amortization | 9,827 | 7,555 | 19,318 | 14,656 | |||||||||||
Total adjusted operating costs and expenses | $ | 238,795 | $ | 206,491 | $ | 477,467 | $ | 413,962 |
- Non-GAAP Operating Costs and Expense Adjustments include Share-based compensation expense.
Rush Street Interactive, Inc. Reconciliations of GAAP to Non-GAAP Financial Measures (Unaudited and in thousands, except share and per share data) |
Adjusted Net Income, Adjusted Weighted Average Common Shares Outstanding and Adjusted Earnings Per Share:
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2025 | 2024 | 2025 | 2024 | ||||||||||||
Adjusted net income | |||||||||||||||
Net income (loss) attributable to Rush Street Interactive, Inc. � basic | $ | 16,688 | $ | (100 | ) | $ | 22,007 | $ | (827 | ) | |||||
Effect of diluted securities: | |||||||||||||||
Increase to net income attributable to non-controlling interests | 12,142 | � | 18,034 | � | |||||||||||
Net income (loss) attributable to Rush Street Interactive, Inc. - diluted | 28,830 | (100 | ) | 40,041 | (827 | ) | |||||||||
Adjustments: | |||||||||||||||
Net loss attributable to non-controlling interest(1) | � | (182 | ) | � | (1,664 | ) | |||||||||
Share-based compensation expense | 6,098 | 9,691 | 14,911 | 18,116 | |||||||||||
Tax receivable agreement expense | 112,692 | � | 113,037 | � | |||||||||||
Deferred tax benefit associated with initial recognition of deferred tax asset | (121,107 | ) | � | (121,107 | ) | � | |||||||||
Adjusted net income | $ | 26,513 | $ | 9,409 | $ | 46,882 | $ | 15,625 | |||||||
Adjusted weighted-average common shares outstanding | |||||||||||||||
Weighted-average common shares outstanding � basic | 95,053,473 | 80,049,123 | 94,455,413 | 78,038,275 | |||||||||||
Adjustments: | |||||||||||||||
Assumed conversion of weighted-average RSILP units to Class A Common Shares | 133,294,736 | � | 133,677,803 | � | |||||||||||
Incremental shares from assumed conversion of stock options and restricted stock units | 6,163,100 | � | 6,272,617 | � | |||||||||||
Weighted-average common shares outstanding - diluted | 234,511,309 | 80,049,123 | 234,405,833 | 78,038,275 | |||||||||||
Adjustments: | |||||||||||||||
Assumed conversion of weighted-average RSILP units to Class A Common Shares(1) | � | 145,088,925 | � | 146,079,475 | |||||||||||
Incremental shares from assumed conversion of stock options and restricted stock units | � | 6,042,693 | � | 4,614,496 | |||||||||||
Adjusted weighted-average common shares outstanding | 234,511,309 | 231,180,741 | 234,405,833 | 228,732,246 | |||||||||||
Adjusted earnings per share | |||||||||||||||
Earnings (loss) per common share attributable to Rush Street Interactive, Inc. � basic | $ | 0.18 | $ | (0.00 | ) | $ | 0.23 | $ | (0.01 | ) | |||||
Earnings (loss) per common share attributable to Rush Street Interactive, Inc. � diluted | $ | 0.12 | $ | (0.00 | ) | $ | 0.17 | $ | (0.01 | ) | |||||
Adjusted earnings per share | $ | 0.11 | $ | 0.04 | $ | 0.20 | $ | 0.07 | |||||||
1 Adjusted net income includes the reallocation of net loss attributable to non-controlling interests that is not otherwise included in net income (loss) attributable to Rush Street Interactive, Inc. - diluted. Adjusted weighted-average common shares outstanding includes the assumed conversion of weighted-average RSILP units to Class A Common Shares that is not otherwise included in Weighted-average common shares outstanding - diluted.
