| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| DKNGDraftKings Inc. | 17.65B | 35.46 | -33.77 | 30.07% | -4.9% | -36.54% | 2.31% | 1.32 |
| Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 191.84M | 226.28M | 323.41M | 614.53M | 1.3B | 2.24B | 3.67B | 4.77B |
| Revenue Growth % | - | 0.18% | 0.43% | 0.9% | 1.11% | 0.73% | 0.64% | 0.3% |
| Cost of Goods Sold | 31.75M | 48.69M | 103.89M | 346.59M | 794.16M | 1.48B | 2.29B | 2.95B |
| COGS % of Revenue | 0.17% | 0.22% | 0.32% | 0.56% | 0.61% | 0.66% | 0.63% | 0.62% |
| Gross Profit | 160.09M | 177.59M | 219.52M | 267.94M | 501.86M | 756.19M | 1.37B | 1.82B |
| Gross Margin % | 0.83% | 0.78% | 0.68% | 0.44% | 0.39% | 0.34% | 0.37% | 0.38% |
| Gross Profit Growth % | - | 0.11% | 0.24% | 0.22% | 0.87% | 0.51% | 0.82% | 0.32% |
| Operating Expenses | 233.29M | 254.37M | 366.07M | 1.11B | 2.06B | 2.27B | 2.16B | 2.43B |
| OpEx % of Revenue | 1.22% | 1.12% | 1.13% | 1.81% | 1.59% | 1.01% | 0.59% | 0.51% |
| Selling, General & Admin | 213.08M | 221.48M | 310.14M | 942.57M | 1.81B | 1.95B | 1.81B | 2.03B |
| SG&A % of Revenue | 1.11% | 0.98% | 0.96% | 1.53% | 1.4% | 0.87% | 0.49% | 0.43% |
| Research & Development | 20.21M | 32.88M | 55.93M | 168.63M | 253.66M | 318.25M | 355.16M | 397.11M |
| R&D % of Revenue | 0.11% | 0.15% | 0.17% | 0.27% | 0.2% | 0.14% | 0.1% | 0.08% |
| Other Operating Expenses | -607K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | -73.2M | -76.78M | -146.54M | -843.26M | -1.56B | -1.51B | -789.23M | -609M |
| Operating Margin % | -0.38% | -0.34% | -0.45% | -1.37% | -1.2% | -0.67% | -0.22% | -0.13% |
| Operating Income Growth % | - | -0.05% | -0.91% | -4.75% | -0.85% | 0.03% | 0.48% | 0.23% |
| EBITDA | -66.9M | -69.28M | -132.91M | -765.85M | -1.44B | -1.34B | -587.3M | -338.14M |
| EBITDA Margin % | -0.35% | -0.31% | -0.41% | -1.25% | -1.11% | -0.6% | -0.16% | -0.07% |
| EBITDA Growth % | - | -0.04% | -0.92% | -4.76% | -0.88% | 0.07% | 0.56% | 0.42% |
| D&A (Non-Cash Add-back) | 6.3M | 7.5M | 13.64M | 77.41M | 121.14M | 169.25M | 201.92M | 270.85M |
| EBIT | -73.2M | -76.78M | -146.54M | -843.26M | -1.52B | -1.44B | -788.57M | -590.2M |
| Net Interest Income | -1.54M | 666K | 1.35M | -1.07M | 1.96M | 18.7M | 55.74M | 44.3M |
| Interest Income | 0 | 666K | 1.35M | 0 | 4.07M | 21.35M | 58.42M | 47.26M |
| Interest Expense | 1.54M | 0 | 0 | 1.07M | 2.11M | 2.65M | 2.68M | 2.96M |
| Other Income/Expense | -2.15M | 666K | 3.87M | -389.2M | 46.69M | 65.9M | -2.75M | 15.37M |
| Pretax Income | -75.35M | -76.11M | -142.68M | -1.23B | -1.51B | -1.45B | -791.97M | -593.63M |
| Pretax Margin % | -0.39% | -0.34% | -0.44% | -2.01% | -1.17% | -0.65% | -0.22% | -0.12% |
| Income Tax | 210K | 105K | 58K | -622K | 8.27M | -67.87M | 10.17M | -86.34M |
| Effective Tax Rate % | 1% | 1% | 1% | 1% | 1.01% | 0.95% | 1.01% | 0.85% |
| Net Income | -75.56M | -76.22M | -142.73M | -1.23B | -1.52B | -1.38B | -802.14M | -507.29M |
| Net Margin % | -0.39% | -0.34% | -0.44% | -2% | -1.18% | -0.62% | -0.22% | -0.11% |
| Net Income Growth % | - | -0.01% | -0.87% | -7.63% | -0.24% | 0.1% | 0.42% | 0.37% |
| Net Income (Continuing) | -75.56M | -76.22M | -142.73M | -1.23B | -1.52B | -1.38B | -802.14M | -507.29M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -0.41 | -0.41 | -0.77 | -4.03 | -3.79 | -3.15 | -1.73 | -1.05 |
| EPS Growth % | - | 0% | -0.88% | -4.23% | 0.06% | 0.17% | 0.45% | 0.39% |
| EPS (Basic) | -0.41 | -0.41 | -0.77 | -4.03 | -3.79 | -3.15 | -1.73 | -1.05 |
| Diluted Shares Outstanding | 184.6M | 184.6M | 184.6M | 305.59M | 402.49M | 436.51M | 462.6M | 481.95M |
| Basic Shares Outstanding | 184.6M | 184.6M | 184.6M | 305.59M | 402.49M | 436.51M | 462.6M | 481.95M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - |
| Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 164.6M | 262.17M | 261.15M | 2.19B | 2.75B | 2.08B | 2.07B | 1.53B |
| Cash & Short-Term Investments | 49.27M | 117.91M | 76.53M | 1.82B | 2.15B | 1.31B | 1.27B | 788.29M |
| Cash Only | 49.27M | 117.91M | 76.53M | 1.82B | 2.15B | 1.31B | 1.27B | 788.29M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 0 | 21.33M | 29.84M | 74.77M | 97.81M | 211.18M | 349.31M | 120.38M |
| Days Sales Outstanding | - | 34.41 | 33.68 | 44.41 | 27.55 | 34.4 | 34.78 | 9.22 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - | - | - |
| Other Current Assets | 106.31M | 111.7M | 144M | 287.72M | 476.95M | 564.49M | 451.56M | 625.09M |
| Total Non-Current Assets | 18.43M | 37.22M | 69.58M | 1.25B | 1.32B | 1.96B | 1.87B | 2.75B |
| Property, Plant & Equipment | 1.6M | 14.1M | 25.95M | 108.9M | 109.85M | 126.06M | 154.68M | 125.47M |
| Fixed Asset Turnover | 119.68x | 16.05x | 12.47x | 5.64x | 11.80x | 17.77x | 23.70x | 38.00x |
| Goodwill | 4.4M | 4.74M | 4.74M | 569.6M | 615.65M | 886.37M | 886.37M | 1.56B |
| Intangible Assets | 10.2M | 16.88M | 33.94M | 555.93M | 535.02M | 776.93M | 690.62M | 933.12M |
| Long-Term Investments | 0 | 0 | 2.52M | 2.96M | 9.82M | 10.08M | 10.28M | 13.2M |
| Other Non-Current Assets | 2.23M | 1.5M | 2.43M | 7.63M | 45.38M | 155.87M | 131.55M | 123.06M |
| Total Assets | 183.03M | 299.39M | 330.73M | 3.44B | 4.07B | 4.04B | 3.94B | 4.28B |
| Asset Turnover | 1.05x | 0.76x | 0.98x | 0.18x | 0.32x | 0.55x | 0.93x | 1.11x |
| Asset Growth % | - | 0.64% | 0.1% | 9.4% | 0.18% | -0.01% | -0.02% | 0.09% |
| Total Current Liabilities | 161.48M | 195.94M | 255.08M | 554.41M | 929.42M | 1.25B | 1.55B | 1.65B |
| Accounts Payable | 13.07M | 11.63M | 16.62M | 28.08M | 52.54M | 10.15M | 34.13M | 53.66M |
| Days Payables Outstanding | 150.3 | 87.16 | 58.39 | 29.57 | 24.15 | 2.5 | 5.43 | 6.64 |
| Short-Term Debt | 2.5M | 3.75M | 6.75M | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue (Current) | 0 | 0 | 0 | 0 | 1000K | 1000K | 1000K | 1000K |
| Other Current Liabilities | 110.82M | 136.04M | 180.81M | 366.39M | 592.68M | 803.44M | 993.35M | 1.07B |
| Current Ratio | 1.02x | 1.34x | 1.02x | 3.96x | 2.96x | 1.67x | 1.34x | 0.93x |
| Quick Ratio | 1.02x | 1.34x | 1.02x | 3.96x | 2.96x | 1.67x | 1.34x | 0.93x |
| Cash Conversion Cycle | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 20.91M | 288.68M | 125.22M | 253.57M | 1.46B | 1.47B | 1.55B | 1.62B |
| Long-Term Debt | 2.5M | 0 | 68.36M | 0 | 1.25B | 1.25B | 1.25B | 1.26B |
| Capital Lease Obligations | 0 | 0 | 0 | 68.78M | 57.34M | 69.33M | 80.83M | 67.66M |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 18.41M | 288.68M | 56.86M | 184.8M | 155.31M | 150.57M | 220.35M | 294.02M |
| Total Liabilities | 182.39M | 484.62M | 380.31M | 807.98M | 2.39B | 2.72B | 3.1B | 3.27B |
| Total Debt | 5M | 3.75M | 75.11M | 81.61M | 1.32B | 1.32B | 1.35B | 1.34B |
| Net Debt | -44.27M | -114.16M | -1.42M | -1.74B | -834.28M | 15.52M | 75.58M | 546.79M |
| Debt / Equity | 7.76x | - | - | 0.03x | 0.79x | 1.00x | 1.60x | 1.32x |
| Debt / EBITDA | - | - | - | - | - | - | - | - |
| Net Debt / EBITDA | - | - | - | - | - | - | - | - |
| Interest Coverage | -47.50x | - | - | -788.09x | -740.45x | -570.26x | -294.60x | -205.81x |
| Total Equity | 644K | -185.23M | -49.58M | 2.63B | 1.68B | 1.32B | 840.31M | 1.01B |
| Equity Growth % | - | -288.62% | 0.73% | 54.07% | -0.36% | -0.21% | -0.36% | 0.2% |
| Book Value per Share | 0.00 | -1.00 | -0.27 | 8.61 | 4.17 | 3.03 | 1.82 | 2.10 |
| Total Shareholders' Equity | 644K | -185.23M | -49.58M | 2.63B | 1.68B | 1.32B | 840.31M | 1.01B |
| Common Stock | 380K | 384K | 18K | 79K | 80K | 84K | 85K | 87K |
| Retained Earnings | -779.83M | -856.05M | -998.78M | -2.23B | -3.75B | -5.13B | -5.93B | -6.44B |
| Treasury Stock | 0 | 0 | 0 | -288.78M | -306.61M | -332.13M | -412.18M | -563.15M |
| Accumulated OCI | 0 | 0 | 0 | 83.53M | 36.49M | 36.49M | 36.49M | 36.49M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|
| Cash from Operations | -88.44M | -45.58M | -46.58M | -337.88M | -419.51M | -625.52M | -1.75M | 417.77M |
| Operating CF Margin % | -0.46% | -0.2% | -0.14% | -0.55% | -0.32% | -0.28% | -0% | 0.09% |
| Operating CF Growth % | - | 0.48% | -0.02% | -6.25% | -0.24% | -0.49% | 1% | 239.59% |
| Net Income | -75.56M | -76.22M | -142.73M | -844.27M | -1.52B | -1.38B | -802.14M | -507.29M |
| Depreciation & Amortization | 6.3M | 7.5M | 13.64M | 77.41M | 121.14M | 169.25M | 201.92M | 270.85M |
| Stock-Based Compensation | 4.5M | 7.21M | 17.61M | 325.04M | 683.29M | 578.8M | 398.46M | 381.37M |
| Deferred Taxes | 145K | 19K | 54K | -2.28M | -15.51M | -73.41M | 5.85M | -92.73M |
| Other Non-Cash Items | 4.29M | 1.97M | 614K | 3.68M | -41.98M | -43.9M | 59.28M | 30.48M |
| Working Capital Changes | -28.11M | 13.95M | 64.24M | 102.55M | 356.75M | 121.72M | 134.88M | 335.08M |
| Change in Receivables | 5.68M | -4.2M | -1.61M | -13.8M | -1.79M | 2.51M | 3.56M | 238.2M |
| Change in Inventory | 0 | 0 | 0 | -103.57M | -167.93M | 0 | 0 | 0 |
| Change in Payables | 0 | 0 | 0 | 103.57M | 167.93M | 95.27M | 0 | -18.2M |
| Cash from Investing | -7.71M | -26.67M | -42.27M | -227.34M | -195.02M | -208.77M | -90.36M | -566.6M |
| Capital Expenditures | -7.71M | -26.67M | -16.7M | -47.7M | -98.28M | -103.64M | -20.9M | -10.18M |
| CapEx % of Revenue | 0.04% | 0.12% | 0.05% | 0.08% | 0.08% | 0.05% | 0.01% | 0% |
| Acquisitions | - | - | - | - | - | - | - | - |
| Investments | - | - | - | - | - | - | - | - |
| Other Investing | -7.12M | -12.99M | -25.57M | -2.63M | 75.58M | -8.61M | -69.46M | -114.94M |
| Cash from Financing | 118.53M | 140.89M | 79.78M | 2.31B | 1.14B | -16.73M | -63.22M | -144.47M |
| Debt Issued (Net) | - | - | - | - | - | - | - | - |
| Equity Issued (Net) | - | - | - | - | - | - | - | - |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | - | - | - | - | - | - | - | - |
| Other Financing | -92K | -698K | 1.15M | 2.56B | -91.38M | 8.79M | 16.83M | 6.5M |
| Net Change in Cash | - | - | - | - | - | - | - | - |
| Free Cash Flow | -96.15M | -72.25M | -88.85M | -385.57M | -517.78M | -729.16M | -115.14M | 407.59M |
| FCF Margin % | -0.5% | -0.32% | -0.27% | -0.63% | -0.4% | -0.33% | -0.03% | 0.09% |
| FCF Growth % | - | 0.25% | -0.23% | -3.34% | -0.34% | -0.41% | 0.84% | 4.54% |
| FCF per Share | -0.52 | -0.39 | -0.48 | -1.26 | -1.29 | -1.67 | -0.25 | 0.85 |
| FCF Conversion (FCF/Net Income) | 1.17x | 0.60x | 0.33x | 0.27x | 0.28x | 0.45x | 0.00x | -0.82x |
| Interest Paid | 0 | 0 | 260K | 417K | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 1.44M | 5.63M | 10.37M | 8.34M | 5.27M |
| Metric | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -11732.3% | - | - | -95.43% | -70.68% | -91.83% | -74.17% | -54.81% |
| Return on Invested Capital (ROIC) | - | - | - | -149.74% | -134.63% | -103.9% | -52.52% | -36.93% |
| Gross Margin | 83.45% | 78.48% | 67.88% | 43.6% | 38.72% | 33.75% | 37.46% | 38.11% |
| Net Margin | -39.38% | -33.68% | -44.13% | -200.45% | -117.53% | -61.5% | -21.88% | -10.64% |
| Debt / Equity | 7.76x | - | - | 0.03x | 0.79x | 1.00x | 1.60x | 1.32x |
| Interest Coverage | -47.50x | - | - | -788.09x | -740.45x | -570.26x | -294.60x | -205.81x |
| FCF Conversion | 1.17x | 0.60x | 0.33x | 0.27x | 0.28x | 0.45x | 0.00x | -0.82x |
| Revenue Growth | - | 17.95% | 42.93% | 90.02% | 110.9% | 72.87% | 63.6% | 30.07% |
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Product and Service, Other | - | 53.07M | 90.75M | 78.22M | 357.03M |
| Product and Service, Other Growth | - | - | 71.00% | -13.81% | 356.44% |
| Online Gaming | 517.63M | 1.15B | 2.11B | 3.56B | - |
| Online Gaming Growth | - | 121.30% | 83.91% | 68.85% | - |
| Gaming Software | 75.63M | 97.42M | 43M | 29.98M | - |
| Gaming Software Growth | - | 28.81% | -55.86% | -30.28% | - |
| Product And Service Other | 21.27M | - | - | - | - |
| Product And Service Other Growth | - | - | - | - | - |
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| UNITED STATES | - | 1.2B | 2.2B | 3.6B | 4.65B |
| UNITED STATES Growth | - | - | 83.26% | 63.68% | 29.30% |
| Non-US | - | 97.28M | 43.66M | 69.77M | 118.56M |
| Non-US Growth | - | - | -55.12% | 59.81% | 69.93% |
| U | 544.46M | - | - | - | - |
| U Growth | - | - | - | - | - |
| Non Us | 70.07M | - | - | - | - |
| Non Us Growth | - | - | - | - | - |
DraftKings Inc. (DKNG) reported $5.46B in revenue for fiscal year 2024. This represents a 2745% increase from $191.8M in 2017.
DraftKings Inc. (DKNG) grew revenue by 30.1% over the past year. This is strong growth.
DraftKings Inc. (DKNG) reported a net loss of $267.6M for fiscal year 2024.
DraftKings Inc. (DKNG) has a return on equity (ROE) of -54.8%. Negative ROE indicates the company is unprofitable.
DraftKings Inc. (DKNG) generated $619.0M in free cash flow for fiscal year 2024. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.