DraftKings Results Presentation Deck
DKNG SHARE COUNT BUILD
(Shares in thousands)
Total Capitalization
Common Shares Outstanding (31-Dec-20)
Vested Stock Options @ TSM(¹)
Memo: Vested Stock Options
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. Excludes any potential dilution from performance-based options and RSUS.
(1)
Based on Treasury Stock Method ("TSM"); assumes DKNG share price as of 25-February-2021 and strike price of $3.11 per share.
Based on TSM; assumes DKNG share price as of 24-February-2021 and strike price of $11.50 per warrant.
(2)
(3)
Based on TSM; assumes DKNG share price as of 24-February-2021 and strike price of $0.03 per warrant.
396,303
29,874
31,572
426,177
1,457
121
427,755
| 10View entire presentation