DraftKings Results Presentation Deck
DKNG SHARE COUNT BUILD
(Shares in thousands)
Total Capitalization
Common Shares Outstanding
Vested DKNG Stock Options @ TSM
Vested Time Based Stock Options @ TSM(¹)
Vested PSP Stock Options @ TSM(2²)
Vested LTIP Stock Options @ TSM (3)
Diluted Shares Outstanding
DEAC Private Placement Warrants (4)
Old DraftKings Private Warrants (5)
Fully Diluted Shares Outstanding
Note: Table does not include Class B shares, which have no economic or participating rights.
Based on Treasury Stock Method ("TSM"); assumes DKNG share price as of 12-August-2020 and strike price of $1.95 per share.
Based on TSM; assumes DKNG share price as of 12-August-2020 and strike price of $4.18 per share.
(1)
(2)
(3)
(4)
(5)
Based on TSM; assumes DKNG share price as of 12-August-2020 and strike price of $3.43 per share.
Based on TSM; assumes DKNG share price as of 12-August-2020 and strike price of $11.50 per warrant.
Based on TSM; assumes DKNG share price as of 12-August-2020 and strike price of $0.03 per warrant.
At June 30,
2020
354,251
36,954
19,922
3,020
14,011
391,205
1,454
121
392,780
| 10View entire presentation