DraftKings Inc. (DKNG) 📈: отчетность и дивиденды за 2025

Capitalization

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд $			1.97	6.82	9.07	8.22	11.91		12.33	7.60	43.31
Выручка, млрд $	0.192	0.2263	0.3234	0.6145	1.3	2.24	3.67	4.77	4.77	2.52	50.66
Чистая прибыль, млрд $	-0.076	-0.0762	-0.1423	-0.8437	-1.53	-1.38	-0.8021	-0.5073	-0.5073	-1.0126	-9.67
EV, млрд $		-0.1142	1.97	12.97	10.16	4.78	16.38	18.48	18.48	12.55	7.34
EBIT, млрд $	-0.0732	-0.0761	-0.1465	-0.8433	-1.56	-1.44	-0.7886	-0.5902	-0.5902	-1.0444	-6.89
EBITDA, млрд $	-0.069	-0.0686	-0.1329	-0.7658	-1.47	-1.27	-0.5867	-0.3193	-0.3193	-0.8824	-16.05
OIBDA, млрд $				-0.729	-1.43	-1.41	-0.5737	-0.4211	-0.4211	-0.9128	-10.40
Баланс стоимость, млрд $	-0.7798	-0.1852	-0.308	2.7	1.68	1.32	0.8403	1.01	1.01	1.51	-17.85
FCF, млрд $	-0.096	-0.0723	-0.1212	-0.3856	-0.5178	-0.7292	-0.1151	0.4076	0.4076	-0.2680	-201.12
Операционный денежный поток, млрд $	-0.0884	-0.0456	-0.0789	-0.3379	-0.4195	-0.6255	-0.0018	0.4178	0.4178	-0.1934	-204.34
Операционная прибыль, млрд $	-0.073	-0.0768	-0.1465	-0.8433	-1.56	-1.51	-0.7892	-0.609	-0.609	-1.0623	-6.30
Операционные расходы, млрд $	0.2333	0.2544	0.3661	1.11	2.06	2.27	2.16	2.43	2.43	2.01	16.97
CAPEX, млрд $	0.008	0.0267	0.0423	0.0477	0.0983	0.1036	0.1134	0.0102	0.0102	0.0746	-26.55

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Капитализация, млрд $	21.41	15.75	8.73	6.15	7.13	6.08	7.57	10.66	13.73	15.49					10.71	20.57
Выручка, млрд $					0.5019	0.8551	0.7697	0.8749	0.79	1.23	1.17	1.1	1.1	1.39	1.20	2.48
Чистая прибыль, млрд $					-0.4504	-0.2423	-0.397	-0.0773	-0.2831	-0.0446	-0.1426	0.0638	-0.2937	-0.1349	-0.1104	24.78
EV, млрд $					6.82	5.01	8.25	12.21	13.21	16.56	23.22	18.73	19.49	18.7	19.34	2.46
EBIT, млрд $					-0.455	-0.2322	-0.3898	-0.0556	-0.3368	-0.0368	-0.1426	-0.0088	-0.294	-0.1448	-0.1254	31.52
EBITDA, млрд $					-0.4021	-0.2414	-0.3298	-0.0073	-0.2866	0.0184	-0.0894	0.0528	-0.204	-0.0787	-0.0602	-233.73
OIBDA, млрд $										0.0451	-0.0857	-0.0434	-0.2089	-0.083	-0.0752	-212.97
Баланс стоимость, млрд $					1.44	1.32	1.02	1.02	0.8014	0.8403	0.831	1.3	1.08	1.01	1.01	3.75
FCF, млрд $					0.0292	-0.1818	-0.2294	-0.0407	0.1054	0.0495	-0.1077	0.0045	0.1876	0.3232	0.0914	45.54
Операционный денежный поток, млрд $					0.0522	-0.1485	-0.2015	-0.0177	0.1454	0.0721	-0.0704	0.0294	0.1336	0.3252	0.0980	35.16
Операционная прибыль, млрд $					-0.455	-0.2322	-0.3898	-0.069	-0.2866	-0.0179	-0.1388	-0.0324	-0.2986	-0.1392	-0.1254	50.72
Операционные расходы, млрд $					0.5843	0.6019	0.6377	0.4336	0.4441	0.5321	0.6038	0.4734	0.6517	0.6973	0.5917	5.56
CAPEX, млрд $					0.0231	0.0333	0.0279	0.023	0.04	0.0225	0.0373	0.0249	0.0541	0.002	0.0282	-38.37

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд $		0.1179	0.0765	1.82	2.15	1.31	1.27	0.7883	0.7883	1.47	-15.41
Short Term Investments $			0.404	0.003						0.2035	-91.38
Long term investments $			0.0025	0.003	0.0098	0.0101	0.0103			0.0071	32.73
Total Receivables $		0.0213	0.0198	0.0748	0.0978	0.2112	0.3493	0.0578	0.0578	0.1582	-5.03
Total Current Assets $	0.1646	0.2622	0.2611	2.19	2.75	2.08	2.07	1.53	1.53	2.12	-6.92
Чистые активы, млрд $	0.0016	0.2622	0.2611	2.19	2.75	0.1261	1.81		2.08	1.43	47.29
Активы, млрд $		0.2994	0.3307	3.44	4.07	4.04	3.94	4.28	4.28	3.95	4.47
Short Term Debt $		0.0038	0.0068	0.0128	0.0128	0.0085	0.0115	0.011	0.011	0.0113	-2.99
Long Term Debt $			0.0684		1.25	1.25	1.25	1.26	1.26	1.02	79.09
Задолженность, млрд $		0.4846	0.6387	0.7425	2.39	2.72	3.1	3.27	3.27	2.44	34.51
Чистый долг, млрд $		-0.1142	-0.0014	-1.74	-0.8343	0.0155	0.0756	0.5468	0.5468	-0.3873	-179.33
Долг, млрд $		0.0038	0.0751	0.0816	1.32	1.32	1.35	1.34	1.34	1.08	75.02
Interest income $			0.0013		0.0041	0.0214	0.0584			0.0213	158.89
Расходы на обслуживание долга $			0.0039	0.0016	0.002	0.0187	0.0027	0.003	0.003	0.0056	13.40
Чист. проц. доходы, млрд $	-0.0015	0.000666	0.0013	-0.0011	0.0041	0.0214	0.0584		0.0584	0.0168	114.04
Goodwill $		0.0047	0.0047	0.5696	0.6157	0.8864	0.8864			0.5926	185.17
Амортизация, млрд $	0.0063	0.0075	0.0136	0.0774	0.0911	0.1693	0.2019	0.2709	0.2709	0.1621	28.47
Себестоимость, млрд $	0.0318	0.0487	0.1039	0.3466	0.7942	1.48	2.29	2.95	2.95	1.57	53.46
Товарно материальные запасы $		0.1117	0.144	0.2877	0.477	0.4697	0.4369		0.4697	0.3631	24.85

	2019Q2	2019Q3	2019Q4	2020Q1	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд $													1.38	1.31	1.09	1.11	1.11	1.28	1.21	0.8287	0.8778	0.7883	0.9970	-9.24
Short Term Investments $			0.404	0.405	0.0021	0.003	0.0028	0.005				0.0322											0.0090	72.63
Long term investments $									0.0048	0.0098	0.0075	0.0088	0.0087	0.0101	0.01	0.0096	0.0096	0.0103					0.0099	0.39
Total Receivables $													0.1304	0.2112	0.166	0.1416	0.2373	0.3493	0.3193	0.3023	0.0644	0.0578	0.2186	-30.22
Total Current Assets $													2.19	2.08	1.81	1.72	1.97	2.07	1.94	1.52	1.64	1.53	1.74	-5.87
Чистые активы, млрд $								2.21	1.83	1.68	2.4	2.14	2.19	2.08	1.81	0.1183	0.1421						1.27	-42.13
Активы, млрд $													4.19	4.04	3.74	3.61	3.86	3.94	3.8	4.22	4.27	4.28	4.10	1.67
Short Term Debt $													0.0056	0.0043	0.004	0.0033	0.0121	0.023	0.0225	0.023	0.0113	0.011	0.0182	-13.72
Long Term Debt $													1.25	1.25	1.25	1.25	1.25	1.25	1.25	1.26	1.26	1.26	1.26	0.16
Задолженность, млрд $													2.76	2.72	2.72	2.59	3.06	3.1	2.97	2.92	3.2	3.27	3.09	1.07
Чистый долг, млрд $													-0.0505	0.0155	0.2345	0.2064	0.2306	0.0639	0.1395	0.516	0.465	0.5468	0.3462	53.63
Долг, млрд $													1.33	1.32	1.32	1.26	1.34	1.35	1.34	1.34	1.34	1.34	1.34	-0.15
Interest income $	0.0012	0.0022	0.0017	0.0014								0.0019			0.0118	0.0134	0.0144	0.0188					0.0121	58.15
Расходы на обслуживание долга $													0.0063	0.0123	0.000655	0.000666	0.00067	0.000688	0.000649	0.000678	0.000872	0.00076	0.0007	2.01
Чист. проц. доходы, млрд $										0.000886	0.000148	0.0019	0.0063	0.0103	0.0118	0.0134	0.0144	0.0188	0.0151				0.0147	5.06
Goodwill $									0.6261	0.6157	0.6157	0.894	0.894	0.8864	0.8864	0.8864	0.8864	0.8864					0.8864	0.00
Амортизация, млрд $													0.0529	-0.0092	0.06	0.0483	0.0502	0.0552	0.0532	0.0616	0.09	0.0661	0.0652	3.67
Себестоимость, млрд $													0.3727	0.4854	0.5217	0.5103	0.5435	0.7167	0.7101	0.6634	0.7424	0.8346	0.7334	3.09
Товарно материальные запасы $									0.4802	0.477		0.0568	0	0.4697	0.4369	0.3811	0.476		0	0			0.3641	52.99

Share

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	-0.25	-0.4129	-0.7706	-2.76	-3.79	-3.15	-1.73	-1.05		-1.05	-2.4960	-17.58
Цена акции ао			10.68	22.36	46.56	18.77	35.25	37.2	37.98	37.98	35.15	-3.99
Число акций ао, млн	312	312	312	305	402	436.51	462.6	481.95		481.95	417.61	9.58
FCF/акцию	-0.3077	-0.3914	-0.6563	-1.26	-1.29	-1.67	-0.2489	0.8457		0.8457	-0.7246	-192.34

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS					-1	-0.5291	-0.8724	-0.1671	-0.6091	-0.0953	-0.3006	0.1332	-0.604	-0.2763			-0.2286	23.73
Цена акции ао			21.24	14.08	15.89	13.92	16.63	23.04	29.54	33.46					38.95	37.98	32.59	10.51
Число акций ао, млн	403.84	402	411.07	437.03	448.33	437	455.08	462.43	464.77	463							456.46	1.16
FCF/акцию					0.0651	-0.3969	-0.504	-0.0881	0.2268	0.1058	-0.2271	0.0093	0.386	0.6622			0.1872	44.31

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %		82.3	57.69	-70.64	-69.75	-91.64	-74.17	-54.81		-54.81	-51.74	-72.2020	-4.95
ROA, %		-50.92	-45.15	-44.76	-40.65	-33.91	-20.09	-12.33		-12.33	11.14	-30.3480	-22.73
ROIC, %			30.57	-66.33	-52.75	-49.55	-35.09			-51.79	17.23	-34.6300	-202.80
ROS, %	-39.38	-33.68	-43.99	-137.29	-117.74	-61.38	-21.88	-10.64	-10.64	-10.64	10.56	-44.4560	-38.17
ROCE, %		-73.57	-193.73	-29.23	-49.74	-51.65	-32.92	-22.45	-58.4	-58.4	-67.99	-43.0320	3.26
Ebit margin, %			-45.31	-131.3	-117.1	-64.4	-21.51	-12.38	-12.38	-12.38		-45.5540	-36.20
Рентаб EBITDA, %	-35.99	-30.32	-41.1	-124.62	-113.47	-56.85	-16.01	-6.7	-6.7	-6.7	17.83	-39.9460	-43.21
Чистая рентаб, %	-38.2	-33.68	-43.99	-137.29	-117.74	-61.38	-21.88	-10.64		-10.64	10.56	-69.7860	-40.04
Operation Margin, %	-38.15	-33.93	-45.31	-137.22	-120.49	-67.48	-21.53	-12.77	-12.77	-12.77	14.47	-47.0080	-36.17
Чистая процентная маржа, %	-40.17	-33.68	-44.44	-137.38	-117.53					-117.39	8.02	-74.6400	23.95
Доходность FCF, %			-6.51	-3.9	-2.52	-10.26	-0.967					-4.8314	-31.71

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %					-27.9	-15.93	-27.75	-7.59	-25.29	-4.55	-15.91	7.03	-30.06	-13.06		-51.74	-11.3100	23.48
ROA, %					-10.79	-5.89	-10.21	-2.14	-7.58	-1.14	-3.68	1.59	-6.92	-3.15		11.14	-2.6600	22.54
ROS, %						-28.33	-51.59	-8.83	-35.84	-3.63	-12.13	5.78	-26.81	-9.68	-10.64	10.56	-10.6960	-2.59
ROCE, %						-7.89	-13.63	-5.46	-13.26	-1.51	-5.93	-0.3557	-11.5	-5.54	-58.4	-67.99	-16.3451	58.01
Ebit margin, %									-42.64	-2.99	-12.14	-0.7996	-26.84	-10.39	-12.38		-12.5099	0.39
Рентаб EBITDA, %						-28.23	-42.85	-0.8372	-36.28	1.49	-7.61	4.78	-18.63	-5.65	-6.7	17.83	-6.7620	-2.51
Чистая рентаб, %					-89.74	-28.33	-51.59	-8.83	-35.84	-3.63	-12.13	5.78	-26.81	-9.68		10.56	-9.2940	21.67
Operation Margin, %						-27.16	-50.64	-7.89	-36.28	-1.46	-11.82	-2.93	-27.26	-9.99	-12.77	14.47	-12.9540	1.56
Доходность FCF, %	-0.4155	-1.4	-4.34	-3.21	0.4094	-2.99	-3.03	-0.3823	0.7679	0.3198							-1.0629	-163.95

Coefficients

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E		-13.09	-11.7	-13.47	-5.17	-14.84				30.13	-11.6540	2.54
P/BV		-6.4	5.45	6.55	3.6	19.41	17.74		17.74	-0.36	10.55	26.62
P/S		6.1	23.92	8.48	2.13	4.45	3.76		3.76	2.83	8.55	-30.93
P/FCF		-15.37	-25.61	-39.7	-9.75	-16.91	-107.09	30.25	30.25	27.06	-28.6400	-194.71
E/P		-0.0764	-0.0854	-0.0742	-0.1934	-0.0674	-0.0651	-0.0411	-0.0411	0.04	-0.0882	-11.14
EV/EBIT		-13.44	-16.07	-6.7	-3.31	-20.77	-31.3	-31.3	-31.3		-18.6760	36.11
EV/EBITDA	1.66	-14.82	-16.93	-6.91	-3.75	-27.92	-57.85		-57.85	18.40	-22.6720	27.86
EV/S		5.75	21.1	15.17	2.13	4.47	3.88	3.88	3.88	3.16	5.91	-23.87
EV/FCF		-15.36	-33.63	-37.98	-6.55	-142.29	45.33	45.33	45.33	34.78	-19.2320	-203.60
Debt/EBITDA	-0.0547	-0.5821	-0.1063	-0.9461	-1.04	-2.29	-4.18	-4.18	-4.18	2.30	-2.5272	34.60
Netdebt/Ebitda	1.65	0.0107	2.27	0.5673	-0.0122	-0.1288	-1.71	-1.71	-1.71	1.91	-0.5987	-224.69
Debt/Ratio		0.2271	0.0237	0.31	0.3279	0.3412	0.3117	0.3117	0.3117	0.40	0.3205	0.11
Debt/Equity		-0.2439	0.0303	0.7514	1	1.6	1.32	3.24	3.24	-3.91	1.58	33.95
Debt/Net Income		-0.528	-0.0967	-0.8266	-0.9633	-1.68	-2.63	-2.63	-2.63	3.88	-1.7460	26.05
PEG								0	0
Бета			0	2.01	1.87	2.43	0.8815	1.21	1.21	-22.25	1.68	-9.65
Индекс Альтмана		-5.16	2.53	2.83	-1.45	84.2	23.82	6.12	6.12	5.45	23.10	16.68

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E		-48.26	-18.76	-28.35	-15.82	-25.1	-19.06	-137.91	-48.5	-347.17		-43.58					30.13	-119.2440	17.99
P/BV					4.79	3.78	7.87	11.79	16.19	19.64	27.78	14.03	17.68	17.96			-0.36	19.42	-1.77
P/S					3.5	2.15	3.05	3.93	3.89	4.46	5.6	4.17	4.05	3.76			2.83	4.41	-3.36
P/FCF		-71.4	-23.04	-31.11	244.28	-33.46	-33	-261.56	130.23	312.67						30.25	27.06	35.72	-198.27
E/P		-0.0207	-0.0533	-0.0353	-0.0632	-0.0398	-0.0525	-0.0073	-0.0206	-0.0029						-0.0411	0.04	-0.0249	-4.78
EV/EBIT									-39.21	-450.07	-162.87	-2120.9	-66.31	-129.17		-31.3		-502.1100	-28.10
EV/EBITDA					-4.66	-3.53	-6.58	-1667.05	-15.27	-28.24	-70.53	-75.18	-87.71	-58.56			18.40	-64.0440	15.70
EV/S						7.05	10.05	13.96	16.72	13.46	19.77	16.96	17.8	13.43		3.88	3.16	14.37	-27.80
EV/FCF						-33.17	-33.73	-299.73	125.27	334.34	-215.69	4199.48	103.89	57.87		45.33	34.78	838.18	-173.20
Debt/EBITDA						-5.2	-3.81	-171.43	-4.68	73.18	-15.04	25.47	-6.58	-16.97		-4.18	2.30	-3.4600	-22.59
Netdebt/Ebitda						-0.0643	-0.7112	-28.18	-0.8045	3.47	-1.56	9.77	-2.28	-6.95		-1.71	1.91	-0.5460	1.85
Debt/Ratio						0.3107	0.3358	0.3482	0.3476	0.3412	0.3538	0.3188	0.3143	0.3117		0.3117	0.40	0.3221	-2.50
Debt/Equity						0.9491	1.23	1.23	1.67	1.6	1.62	1.04	1.25	1.32		3.24	-3.91	1.69	14.87
Debt/Net Income						-5.18	-3.16	-16.25	-4.74	-30.17	-9.43	21.07	-4.57	-9.9		-2.63	3.88	-1.0920	-22.54
Бета															1.16	1.21	-22.25	1.19	2.13
Индекс Альтмана	5.47	4.27	2.15	1.16	0.113	6.61		4.1	4.49						23.82	6.12	5.45	9.03	-1.53

Dividends

IFRS

Reporting Annual

	2018	2019	2020	2021	2022	2023	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.0711	0.3084	1.28	1.28	0.0632	0.0632			0.5990	-27.17
Дивиденд							0
Див доход, ао, %		0	0	0	0	0	0	0.23
Дивиденды / прибыль, %		-49.97	0	0	-4.6	-7.88	0	7.18	-20.8167	-45.97

	Industry average	5 quarters average	CAGR 5

	Industry average	5 quarters average	CAGR 5

Other

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	LTM	CAGR 5
Всего задолженность	0.1959	0.2551	0.5544						41.45
CAPEX/Выручка, %			7.76	7.58	4.63	3.09	0.2134	0.2134	-51.26
Персонал, чел				2 600	3 400	4 200	4 400		14.06

	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	CAGR 5
CAPEX/Выручка, %	1.83	3.17	2.26	4.94	0.1456	-39.72

	CAGR 5

Investing Port

DraftKings Inc.

Reporting DraftKings Inc.

Capitalization

Balance sheet

Share

Efficiency

Coefficients

Dividends

Pay for your subscription

Other