Financhill
Sell
50

DKNG Quote, Financials, Valuation and Earnings

Last price:
$35.56
Seasonality move :
11.03%
Day range:
$34.97 - $35.89
52-week range:
$28.69 - $53.61
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.53x
P/B ratio:
20.21x
Volume:
7.1M
Avg. volume:
10.1M
1-year change:
-12.89%
Market cap:
$17.6B
Revenue:
$4.8B
EPS (TTM):
-$0.85
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $614.5M $1.3B $2.2B $3.7B $4.8B
Revenue Growth (YoY) 90.02% 110.9% 72.87% 63.6% 30.07%
 
Cost of Revenues $346.6M $794.2M $1.5B $2.3B $3B
Gross Profit $267.9M $501.9M $756.2M $1.4B $1.8B
Gross Profit Margin 43.6% 38.72% 33.75% 37.46% 38.11%
 
R&D Expenses $168.6M $253.7M $318.2M $355.2M $397.1M
Selling, General & Admin $942.6M $1.8B $1.9B $1.8B $2B
Other Inc / (Exp) -$387.6M $42M $50.1M -$57.8M -$28.5M
Operating Expenses $1.1B $2.1B $2.3B $2.2B $2.4B
Operating Income -$843.3M -$1.6B -$1.5B -$789.2M -$609M
 
Net Interest Expenses $1.1M -- -- -- --
EBT. Incl. Unusual Items -$1.2B -$1.5B -$1.4B -$791.3M -$593.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$622K $8.3M -$67.9M $10.2M -$86.3M
Net Income to Company -$1.2B -$1.5B -$1.4B -$802.1M -$507.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.2B -$1.5B -$1.4B -$802.1M -$507.3M
 
Basic EPS (Cont. Ops) -$4.03 -$3.78 -$3.16 -$1.73 -$1.05
Diluted EPS (Cont. Ops) -$4.03 -$3.78 -$3.16 -$1.73 -$1.05
Weighted Average Basic Share $305.6M $402.5M $436.5M $462.6M $482M
Weighted Average Diluted Share $305.6M $402.5M $436.5M $462.6M $482M
 
EBITDA -$765.8M -$1.4B -$1.3B -$586.7M -$319.3M
EBIT -$843.3M -$1.5B -$1.4B -$788.6M -$590.2M
 
Revenue (Reported) $614.5M $1.3B $2.2B $3.7B $4.8B
Operating Income (Reported) -$843.3M -$1.6B -$1.5B -$789.2M -$609M
Operating Income (Adjusted) -$843.3M -$1.5B -$1.4B -$788.6M -$590.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $312.3M $417.2M $769.7M $1.2B $1.4B
Revenue Growth (YoY) 252.69% 33.6% 84.48% 52.67% 19.9%
 
Cost of Revenues $183.2M $313.4M $521.7M $710.1M $843.8M
Gross Profit $129.1M $103.8M $247.9M $464.9M $565M
Gross Profit Margin 41.33% 24.89% 32.21% 39.57% 40.11%
 
R&D Expenses $56.2M $81.4M $88.1M $88.8M $103.3M
Selling, General & Admin $397.7M $538.1M $549.6M $515M $508.1M
Other Inc / (Exp) -$27M $50.6M -$17M -$18.8M $2.5M
Operating Expenses $453.8M $619.4M $637.7M $603.8M $611.3M
Operating Income -$324.8M -$515.6M -$389.8M -$138.8M -$46.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$350.8M -$464.9M -$395.7M -$143.2M -$39.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.6M $469K $1.4M -$351K -$5.6M
Net Income to Company -$346.3M -$467.7M -$397.1M -$142.6M -$33.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$346.3M -$467.7M -$397.1M -$142.6M -$33.9M
 
Basic EPS (Cont. Ops) -$0.87 -$1.14 -$0.87 -$0.30 -$0.07
Diluted EPS (Cont. Ops) -$0.87 -$1.14 -$0.87 -$0.30 -$0.07
Weighted Average Basic Share $397.6M $411.1M $455.1M $474.2M $493.3M
Weighted Average Diluted Share $397.6M $411.1M $455.1M $474.2M $493.3M
 
EBITDA -$296.6M -$432M -$346.8M -$89.4M $35.8M
EBIT -$324.8M -$464.2M -$395M -$142.6M -$34.3M
 
Revenue (Reported) $312.3M $417.2M $769.7M $1.2B $1.4B
Operating Income (Reported) -$324.8M -$515.6M -$389.8M -$138.8M -$46.3M
Operating Income (Adjusted) -$324.8M -$464.2M -$395M -$142.6M -$34.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $838.3M $1.4B $2.6B $4.1B $5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $486.4M $924.3M $1.7B $2.5B $3.1B
Gross Profit $351.9M $476.6M $900.3M $1.6B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $206.8M $278.8M $325M $355.9M $411.6M
Selling, General & Admin $1.2B $2B $2B $1.8B $2B
Other Inc / (Exp) -$414.5M $119.6M -$17.5M -$59.6M -$7.1M
Operating Expenses $1.5B $2.2B $2.3B $2.1B $2.4B
Operating Income -$1.1B -$1.8B -$1.4B -$538.3M -$516.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.5B -$1.6B -$1.4B -$538.8M -$489.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.2M $13.3M -$67M $8.5M -$91.6M
Net Income to Company -$1.5B -$1.6B -$1.3B -$547.6M -$398.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.5B -$1.6B -$1.3B -$547.6M -$398.6M
 
Basic EPS (Cont. Ops) -$4.25 -$4.05 -$2.90 -$1.18 -$0.82
Diluted EPS (Cont. Ops) -$4.25 -$4.05 -$2.90 -$1.18 -$0.85
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1B -$1.5B -$1.2B -$329.3M -$194.1M
EBIT -$1.1B -$1.7B -$1.4B -$536.2M -$481.9M
 
Revenue (Reported) $838.3M $1.4B $2.6B $4.1B $5B
Operating Income (Reported) -$1.1B -$1.8B -$1.4B -$538.3M -$516.5M
Operating Income (Adjusted) -$1.1B -$1.7B -$1.4B -$536.2M -$481.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $312.3M $417.2M $769.7M $1.2B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $183.2M $313.4M $521.7M $710.1M $843.8M
Gross Profit $129.1M $103.8M $247.9M $464.9M $565M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $56.2M $81.4M $88.1M $88.8M $103.3M
Selling, General & Admin $397.7M $538.1M $549.6M $515M $508.1M
Other Inc / (Exp) -$27M $50.6M -$17M -$18.8M $2.5M
Operating Expenses $453.8M $619.4M $637.7M $603.8M $611.3M
Operating Income -$324.8M -$515.6M -$389.8M -$138.8M -$46.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$350.8M -$464.9M -$395.7M -$143.2M -$39.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.6M $469K $1.4M -$351K -$5.6M
Net Income to Company -$346.3M -$467.7M -$397.1M -$142.6M -$33.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$346.3M -$467.7M -$397.1M -$142.6M -$33.9M
 
Basic EPS (Cont. Ops) -$0.87 -$1.14 -$0.87 -$0.30 -$0.07
Diluted EPS (Cont. Ops) -$0.87 -$1.14 -$0.87 -$0.30 -$0.07
Weighted Average Basic Share $397.6M $411.1M $455.1M $474.2M $493.3M
Weighted Average Diluted Share $397.6M $411.1M $455.1M $474.2M $493.3M
 
EBITDA -$296.6M -$432M -$346.8M -$89.4M $35.8M
EBIT -$324.8M -$464.2M -$395M -$142.6M -$34.3M
 
Revenue (Reported) $312.3M $417.2M $769.7M $1.2B $1.4B
Operating Income (Reported) -$324.8M -$515.6M -$389.8M -$138.8M -$46.3M
Operating Income (Adjusted) -$324.8M -$464.2M -$395M -$142.6M -$34.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.8B $2.2B $1.3B $1.3B $788.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $74.8M $97.8M $211.2M $349.3M $120.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $14.6M $25.7M $94.8M $98.6M $83.2M
Total Current Assets $2.2B $2.8B $2.1B $2.1B $1.5B
 
Property Plant And Equipment $108.9M $109.9M $126.1M $154.7M $125.5M
Long-Term Investments $3M $9.8M $10.1M $10.3M $13.2M
Goodwill $569.6M $615.7M $886.4M $886.4M $1.6B
Other Intangibles $555.9M $535M $776.9M $690.6M $933.1M
Other Long-Term Assets -- $45.4M $155.9M $131.5M $123.1M
Total Assets $3.4B $4.1B $4B $3.9B $4.3B
 
Accounts Payable $28.1M $52.5M $10.1M $34.1M $53.7M
Accrued Expenses $127.6M $219M $317.2M $350.5M $343.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $12.8M $12.8M $4.3M $11.5M $11M
Other Current Liabilities $317.9M $528.9M $724.6M $898.5M $982.8M
Total Current Liabilities $554.4M $929.4M $1.2B $1.5B $1.7B
 
Long-Term Debt -- $1.2B $1.3B $1.3B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $808M $2.4B $2.7B $3.1B $3.3B
 
Common Stock $79K $80K $84K $85K $87K
Other Common Equity Adj $83.5M $36.5M $36.5M $36.5M $36.5M
Common Equity $2.6B $1.7B $1.3B $840.3M $1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.6B $1.7B $1.3B $840.3M $1B
 
Total Liabilities and Equity $3.4B $4.1B $4B $3.9B $4.3B
Cash and Short Terms $1.8B $2.2B $1.3B $1.3B $788.3M
Total Debt -- $1.2B $1.3B $1.3B $1.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2.8B $1.8B $1.1B $1.2B $1.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $72.4M $104.2M $166M $319.3M $147.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $15.2M $56.6M $115.2M $135.4M $108.3M
Total Current Assets $3.2B $2.4B $1.8B $1.9B $1.8B
 
Property Plant And Equipment $116M $110.9M $123.1M $150.4M $125.3M
Long-Term Investments $2.8M $7.5M $10M $11.4M $13.2M
Goodwill $612.5M $615.7M $886.4M $886.4M $1.6B
Other Intangibles $532.1M $523M $754.5M $682.4M $904.5M
Other Long-Term Assets -- -- -- -- $116.9M
Total Assets $4.5B $3.7B $3.7B $3.8B $4.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $13.4M $12.9M $4M $11.3M $11.1M
Other Current Liabilities $329.7M $520.8M $719.2M $824.5M $910.7M
Total Current Liabilities $638.4M $912.9M $1.2B $1.4B $1.5B
 
Long-Term Debt $1.2B $1.2B $1.3B $1.3B $1.8B
Capital Leases -- -- -- -- --
Total Liabilities $2.2B $2.4B $2.7B $3B $3.6B
 
Common Stock $79K $81K $85K $85K $87K
Other Common Equity Adj $56.2M $36.5M $36.5M $36.5M $36.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.3B $1.4B $1B $831M $872.9M
 
Total Liabilities and Equity $4.5B $3.7B $3.7B $3.8B $4.5B
Cash and Short Terms $2.8B $1.8B $1.1B $1.2B $1.1B
Total Debt $1.2B $1.2B $1.3B $1.3B $1.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.2B -$1.5B -$1.4B -$802.1M -$507.3M
Depreciation & Amoritzation $77.4M $121.1M $169.3M $201.9M $270.9M
Stock-Based Compensation $325M $683.3M $578.8M $398.5M $381.4M
Change in Accounts Receivable -$24.2M -$23.5M -$102.8M -$138.1M $238.2M
Change in Inventories -- -- -- -- --
Cash From Operations -$194.2M -$419.5M -$625.5M -$1.8M $417.8M
 
Capital Expenditures $46.1M $98.3M $103.6M $113.4M $120.9M
Cash Acquisitions -$178.6M -$65M -$96.5M -- -$441.5M
Cash From Investing -$227.3M -$195M -$208.8M -$90.4M -$566.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $78.8M $1.2B -- -- --
Long-Term Debt Repaid -$44.5M -- -- -- --
Repurchase of Common Stock -$288.8M -$17.8M -$25.5M -$80M -$151M
Other Financing Activities -$18.8M $416K -- -- -$2.7M
Cash From Financing $2.3B $1.1B -$16.7M -$63.2M -$144.5M
 
Beginning Cash (CF) $220.5M $2.1B $2.6B $1.8B $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.9B $524.3M -$851M -$155.3M -$293.3M
Ending Cash (CF) $2.1B $2.6B $1.8B $1.6B $1.3B
 
Levered Free Cash Flow -$240.2M -$517.8M -$729.2M -$115.1M $296.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$346.3M -$467.7M -$397.1M -$142.6M -$33.9M
Depreciation & Amoritzation $28.2M $32.2M $48.2M $53.2M $70.1M
Stock-Based Compensation $151.8M $187.1M $117.4M $93.5M $78.8M
Change in Accounts Receivable $2M -$6.3M $45.2M $30M -$27.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$59.7M -$356.7M -$201.5M -$70.4M -$119M
 
Capital Expenditures $11.4M $22.1M $27.9M $37.3M $35.5M
Cash Acquisitions -$40.5M -- -- -- --
Cash From Investing -$51.9M -$23.1M -$27.6M -$39.2M -$39M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B -- -- -- $588.1M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$3.1M -$14.1M -$27.4M -$33.5M -$216.6M
Other Financing Activities -- -- -- -- -$2.1M
Cash From Financing $1.1B -$12.3M -$25.2M -$30.6M $372.8M
 
Beginning Cash (CF) $2.1B $2.6B $1.8B $1.6B $1.3B
Foreign Exchange Rate Adjustment $1.8M -- -- -- --
Additions / Reductions $1B -$392.1M -$254.2M -$140.2M $214.8M
Ending Cash (CF) $3.1B $2.2B $1.5B $1.5B $1.5B
 
Levered Free Cash Flow -$71.1M -$378.8M -$229.4M -$107.7M -$154.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$1.5B -$1.6B -$1.3B -$547.6M -$398.6M
Depreciation & Amoritzation $100.9M $125.2M $185.2M $206.9M $287.8M
Stock-Based Compensation $472M $718.5M $509.1M $374.6M $366.7M
Change in Accounts Receivable -$31.5M -$31.9M -$51.2M -$153.3M $181M
Change in Inventories -- -- -- -- --
Cash From Operations -$203.1M -$716.5M -$470.3M $129.3M $369.1M
 
Capital Expenditures $51.1M $109M $109.4M $122.8M $119.1M
Cash Acquisitions -$219.2M -$24.4M -$96.5M -- -$441.5M
Cash From Investing -$272.9M -$166.2M -$213.3M -$102M -$566.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.2B -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$291.9M -$28.8M -$38.8M -$86.2M -$334.1M
Other Financing Activities -- -- -- -- --
Cash From Financing $3.4B -$2.3M -$29.6M -$68.7M $259M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.9B -$884.9M -$713.1M -$41.3M $61.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$254.3M -$825.5M -$579.7M $6.6M $250M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$346.3M -$467.7M -$397.1M -$142.6M -$33.9M
Depreciation & Amoritzation $28.2M $32.2M $48.2M $53.2M $70.1M
Stock-Based Compensation $151.8M $187.1M $117.4M $93.5M $78.8M
Change in Accounts Receivable $2M -$6.3M $45.2M $30M -$27.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$59.7M -$356.7M -$201.5M -$70.4M -$119M
 
Capital Expenditures $11.4M $22.1M $27.9M $37.3M $35.5M
Cash Acquisitions -$40.5M -- -- -- --
Cash From Investing -$51.9M -$23.1M -$27.6M -$39.2M -$39M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B -- -- -- $588.1M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$3.1M -$14.1M -$27.4M -$33.5M -$216.6M
Other Financing Activities -- -- -- -- -$2.1M
Cash From Financing $1.1B -$12.3M -$25.2M -$30.6M $372.8M
 
Beginning Cash (CF) $2.1B $2.6B $1.8B $1.6B $1.3B
Foreign Exchange Rate Adjustment $1.8M -- -- -- --
Additions / Reductions $1B -$392.1M -$254.2M -$140.2M $214.8M
Ending Cash (CF) $3.1B $2.2B $1.5B $1.5B $1.5B
 
Levered Free Cash Flow -$71.1M -$378.8M -$229.4M -$107.7M -$154.5M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Where Will Palo Alto Networks Stock Be in 5 Years?
Where Will Palo Alto Networks Stock Be in 5 Years?

You know those companies that just refuse to slow down…

UPS Stock Forecast: Is the 6.9% Dividend Too Good to Be True?
UPS Stock Forecast: Is the 6.9% Dividend Too Good to Be True?

Parcel delivery giant UPS (NYSE:UPS) has seen its fair share…

Where Will Coinbase Stock Be in 5 Years?
Where Will Coinbase Stock Be in 5 Years?

If you’ve been anywhere near the crypto world over the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
68
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
84
SBET alert for May 28

SharpLink Gaming [SBET] is up 454.46% over the past day.

Buy
63
X alert for May 28

United States Steel [X] is up 2.02% over the past day.

Sell
37
ATS alert for May 28

ATS [ATS] is up 19.57% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock