DraftKings Results Presentation Deck
DKNG SHARE COUNT BUILD
(Shares in thousands)
Total Capitalization
Common Shares Outstanding (As of 30-Sep-20)
Primary Equity Offering
Vested LTIP RSUS
Memo: Vested LTIP (As of 11-Nov-20)
Memo: LTIP Net Settle for Taxes
Vested Time Based RSUS (30-Sep-20 to 11-Nov-20)
Exercised Stock Options (30-Sep-20 to 11-Nov-20)
Common Shares Outstanding (11-Nov-20)
Vested Stock Options @ TSM(¹)
Memo: Vested Stock Options
Memo: Vested Stock Options (As of 30-Sep-20)
Memo: Exercised Stock Options (Included in Common Shares)
Diluted Shares Outstanding (With Vested Stock Options @ TSM)
DEAC Private Placement Warrants (²)
Old DraftKings Private Warrants (³)
Fully Diluted Shares Outstanding (With Vested Stock Options @ TSM)
Note: Table does not include Class B shares, which have no economic or participating rights.
(1)
Based on Treasury Stock Method ("TSM"); assumes DKNG share price as of 11-November-2020 and strike price of $2.80 per share. Excludes options that are now common shares.
Based on TSM; assumes DKNG share price as of 11-November-2020 and strike price of $11.50 per warrant.
(2)
(3)
Based on TSM; assumes DKNG share price as of 11-November-2020 and strike price of $0.03 per warrant.
357,347
20,800
8,807
15,554
(6,747)
14
4,746
391,714
32,234
34,558
39,304
(4,746)
423,948
1,338
121
425,407
| 13View entire presentation