DraftKings Inc. Financial Ratios — IK1 Stock

Profitability (USD)

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	-70.68	-91.83	-74.17	-54.81	0.45
Return on Assets (%)	- -	- -	-45.3	-65.35	-40.57	-33.99	-20.09	-12.33	0.08
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.15
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	-0.24
Gross Margin (%)	83.45	78.48	67.88	43.6	38.72	33.75	37.46	38.11	41.25
EBITDA Margin (%)	-34.87	-30.62	-41.1	-124.62	-111.15	-59.92	-16.02	-7.09	4.29
Operating Margin (%)	-38.15	-33.93	-45.31	-137.22	-120.49	-67.48	-21.53	-12.77	-0.26
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	5.28	50.71	16.35	46.1
Pretax Margin (%)	-39.27	-33.64	-43.97	-200.46	-117.1	-64.4	-21.59	-12.44	0.12
Profit Margin (%)	-39.38	-33.68	-44.13	-200.45	-117.53	-61.5	-21.88	-10.64	0.06
Net Income to Common Margin (%)	-39.38	-33.68	-44.13	-200.45	-117.53	-61.5	-21.88	-10.64	0.06
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	60.94
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	-70.68	-91.83	-74.17	-54.81	0.45

Credit (USD)

Credit Ratios API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	4	75	82	1,319	1,325	1,346	1,335	1,890
ST Debt	- -	4	7	13	13	4	11	11	10
LT Debt	- -	- -	68	69	1,306	1,320	1,335	1,324	1,880
Total Debt/EBITDA	- -	-0.05	-0.57	-0.11	-0.92	-0.99	-2.29	-3.95	7.28
Net Debt/EBITDA	- -	1.65	0.01	2.37	0.63	0.04	0.03	-1.38	2.73
Total Debt/EBIT	- -	-0.05	-0.51	-0.1	-0.84	-0.88	-1.71	-2.19	-119.48
Net Debt/EBIT	- -	1.49	0.01	2.16	0.58	0.04	0.02	-0.77	-44.77
EBITDA to Interest Expense	- -	- -	- -	-715.74	-683.02	-506.41	-219.23	-114.28	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	-758.8	-729.61	-545.51	-261.55	-155.12	- -
EBIT to Interest Expense	- -	- -	- -	-788.09	-740.45	-570.26	-294.6	-205.81	- -
Interest Expense	- -	- -	- -	1	2	3	3	3	- -
Common Equity/Total Assets	- -	-61.87	-14.99	76.51	41.25	32.74	21.3	23.59	13.94
Long-Term Debt/Equity (%)	- -	- -	- -	2.61	77.79	99.83	158.82	131.02	297.73
Long-Term Debt/Capital (%)	- -	- -	267.74	2.54	43.57	49.88	61.04	56.45	74.57
Long-Term Debt/Total Assets (%)	- -	- -	20.67	2	32.09	32.68	33.83	30.91	41.49
Total Debt/Equity (%)	- -	-2.02	-151.5	3.1	78.56	100.15	160.19	132.1	299.28
Total Debt/Capital (%)	- -	-2.07	294.18	3.01	44	50.04	61.57	56.92	74.95
Total Debt/Total Assets (%)	- -	1.25	22.71	2.37	32.41	32.79	34.12	31.17	41.71
Net Debt to Equity	- -	61.63	2.86	-69.06	-53.88	-4.39	-1.99	46.32	112.14
Net Debt/Capital (%)	- -	38.13	2.78	-202.89	-107.13	-4.34	-1.83	30.06	50.81
EBITDA	-67	-69	-133	-766	-1,440	-1,343	-587	-338	260
EBITDA-CapEx	-67	-96	-175	-812	-1,539	-1,446	-701	-459	105
Operating Income (Loss)	-73	-77	-147	-843	-1,562	-1,512	-789	-609	-16

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	0.6	0.3	3.28	2.32	1.05	0.82	0.48	0.64
Current Ratio	- -	1.34	1.02	3.96	2.96	1.67	1.34	0.93	1.03
Quick Ratio	- -	0.71	0.42	3.41	2.42	1.22	1.05	0.51	0.7
CFO/Avg Current Liab	- -	- -	-0.21	-0.48	-0.57	-0.57	- -	0.26	0.39
Common Equity/Total Assets	- -	-61.87	-14.99	76.51	41.25	32.74	21.3	23.59	13.94
Long-Term Debt/Equity (%)	- -	- -	- -	2.61	77.79	99.83	158.82	131.02	297.73
Long-Term Debt/Capital (%)	- -	- -	267.74	2.54	43.57	49.88	61.04	56.45	74.57
Long-Term Debt/Total Assets (%)	- -	- -	20.67	2	32.09	32.68	33.83	30.91	41.49
Total Debt/Equity (%)	- -	-2.02	-151.5	3.1	78.56	100.15	160.19	132.1	299.28
Total Debt/Capital (%)	- -	-2.07	294.18	3.01	44	50.04	61.57	56.92	74.95
Total Debt/Total Assets (%)	- -	1.25	22.71	2.37	32.41	32.79	34.12	31.17	41.71
CFO/Total Liabilities	- -	-9.41	-12.25	-24.03	-17.55	-23.02	-0.06	12.76	17
CFO/CapEx	-147.64	-1.71	-1.1	-4.21	-4.27	-6.04	-0.02	3.46	4.29
Altman's Z-Score	- -	- -	- -	- -	- -	-2.66	0.45	-0.21	1.17

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	12.64	11.75	15.02	14.5	13.08	23.42	74.1
Days Sales Outstanding	- -	- -	28.88	31.07	24.3	25.17	27.91	15.58	4.93
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	4,969	16,820	18,324	16,970
- Cash & Cash Equivalents	- -	118	77	1,817	2,153	1,309	1,271	788	1,128
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	4	75	82	1,319	1,325	1,346	1,335	1,890
Enterprise Value	- -	- -	- -	- -	- -	4,985	16,896	18,870	17,732
Total Capital	- -	-181	26	2,713	2,997	2,647	2,186	2,346	2,521
Total Debt/Capital (%)	- -	-2.07	294.18	3.01	44	50.04	61.57	56.92	74.95
Total Debt / EV	- -	- -	- -	- -	- -	0.27	0.08	0.07	0.11
EV/Sales	- -	- -	- -	- -	- -	2.22	4.61	3.96	2.93
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	68.29
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	26.75
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	34.88
Diluted Market Cap	- -	- -	- -	- -	- -	4,809	16,461	18,059	16,999
Diluted Enterprise Value	- -	- -	- -	- -	- -	4,825	16,536	18,605	17,761
EV per Share	- -	- -	- -	- -	- -	11.06	35.74	38.58	35.82
TTM Sales	192	226	323	615	1,296	2,240	3,665	4,768	6,055
TTM EBITDA	-67	-69	-133	-766	-1,440	-1,343	-587	-338	260
TTM Operating Income	-73	-77	-147	-843	-1,562	-1,512	-789	-609	-16
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	663
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	508

Multiples (USD)

Valuation Multiples API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	-6.6	-142.97	60.82	33.44
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	4,985	16,896	18,870	17,732
Low Price	- -	- -	- -	- -	- -	9.86	10.87	28.48	25.45
EV/Sales	- -	- -	- -	- -	- -	2.22	4.61	3.96	2.93
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	68.29
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	4,581.95
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	5,158.61
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	7,172.79
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	3,401.94
Price/Book Value	- -	- -	- -	- -	- -	3.76	20.02	18.13	26.87
Price/Book Value Average	- -	- -	- -	- -	- -	4.86	14.39	19.07	30.26
Price/Book Value High	- -	- -	- -	- -	- -	7.14	21.99	23.87	42.07
Price/Book Value Low	- -	- -	- -	- -	- -	3.36	6.11	13.78	19.95
Price/Tangible Book Value	- -	- -	- -	- -	- -	-14.59	-22.83	-12.4	-9.15
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	-18.88	-16.42	-13.04	-10.3
Price/Tangible Book Value High	- -	- -	- -	- -	- -	-27.72	-25.08	-16.33	-14.32
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	-13.04	-6.97	-9.43	-6.79
Price/Sales	- -	- -	- -	- -	- -	2.15	4.49	3.79	2.81
Price/Sales Average	- -	- -	- -	- -	- -	2.78	3.23	3.98	3.16
Price/Sales High	- -	- -	- -	- -	- -	4.08	4.93	4.99	4.4
Price/Sales Low	- -	- -	- -	- -	- -	1.92	1.37	2.88	2.08
Price/Cash Flow	- -	- -	- -	- -	- -	-7.69	-9,400.85	43.23	25.65
Price/Cash Flow Average	- -	- -	- -	- -	- -	-9.95	-6,758.86	45.47	28.87
Price/Cash Flow High	- -	- -	- -	- -	- -	-14.61	-10,326.48	56.92	40.15
Price/Cash Flow Low	- -	- -	- -	- -	- -	-6.87	-2,870.74	32.86	19.04
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	-8.53	-102.79	63.98	37.64
Price/Free Cash Flow High	- -	- -	- -	- -	- -	-12.53	-157.05	80.09	52.34
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	-5.9	-43.66	46.23	24.83
EV/Sales Average	- -	- -	- -	- -	- -	2.88	3.32	4.16	3.28
EV/Sales High	- -	- -	- -	- -	- -	4.22	5.06	5.18	4.51
EV/Sales Low	- -	- -	- -	- -	- -	1.99	1.42	3.04	2.21
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	76.51
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	105.24
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	51.46
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	11.03	35.58	37.47	34.28
High Price	- -	- -	- -	- -	- -	20.96	39.09	49.33	53.66
Enterprise Value Average	- -	- -	- -	- -	- -	6,445	12,169	19,822	19,868
Enterprise Value High	- -	- -	- -	- -	- -	9,458	18,552	24,675	27,328
Enterprise Value Low	- -	- -	- -	- -	- -	4,457	5,212	14,475	13,362

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	391	312	312	396	408	451	473	489	495
Diluted Weighted Avg Shares	391	391	185	306	402	436	463	482	496
Basic Weighted Avg Shares	391	391	185	306	402	436	463	482	496
Revenue per Share	0.49	0.58	1.75	2.01	3.22	5.14	7.92	9.89	12.21
EBITDA per Share	-0.17	-0.18	-0.72	-2.51	-3.58	-3.08	-1.27	-0.7	0.52
Operating Income per Share	-0.19	-0.2	-0.79	-2.76	-3.88	-3.47	-1.71	-1.26	-0.03
Basic EPS, GAAP	-0.19	-0.2	-0.77	-4.03	-3.78	-3.16	-1.73	-1.05	0.01
Basic EPS from Cont Ops	-0.19	-0.2	-0.77	-4.03	-3.78	-3.16	-1.73	-1.05	0.01
Diluted EPS, GAAP	-0.19	-0.2	-0.77	-4.03	-3.78	-3.16	-1.73	-1.05	0.01
Diluted EPS from Cont Ops	-0.19	-0.2	-0.77	-4.03	-3.78	-3.16	-1.73	-1.05	0.01
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.23	-0.12	-0.25	-0.64	-1.04	-1.43	- -	0.87	1.34
Free Cash Flow per Basic Share	-0.23	-0.18	-0.48	-0.79	-1.29	-1.67	-0.25	0.62	1.03
Cash & Equivalents per Share	- -	0.38	0.24	4.59	5.28	2.91	2.69	1.61	2.28
Book Value per Share	- -	-0.59	-0.16	6.64	4.12	2.94	1.78	2.07	1.28
Tangible Book Value per Share	- -	-0.66	-0.28	3.8	1.29	-0.76	-1.56	-3.02	-3.75