DraftKings Results Presentation Deck
DRAFTKINGS SHARE COUNT BUILD
(Shares in thousands)
Total Capitalization
Common Shares Outstanding (30-September-22)
Vested Stock Options @ TSM(¹)
Memo: Vested Stock Options
Diluted Shares Outstanding (With Vested Stock Options @ TSM)
DEAC Private Placement Warrants (²)
GNOG Private Placement Warrants (3)
Fully Diluted Shares Outstanding (With Vested Stock Options @ TSM)
(1)
(2)
(3)
Note: Table does not include shares of Class B common stock, which have no economic or participating rights. Excludes any potential dilution from performance-based options and RSUS.
Based on Treasury Stock Method ("TSM"); assumes DraftKings Class A share price as of 03-November-2022 and strike price of $4.81 per stock option.
Based on TSM; assumes DraftKings Class A share price as of 03-November-2022 and strike price of $11.50 per warrant.
Based on TSM; assumes DraftKings Class A share price as of 03-November-2022. Strike price of $31.50 per warrant is above the current share price of DraftKings Class A common stock, so the
dilutive effect is 0.
448,664
17,478
25,219
466,142
429
466,571
| 11View entire presentation