|
![]() |
| |
![]() |
|
|
Jason Robins
|
| | Tilman J. Fertitta | |
|
Chief Executive Officer and Chairman
|
| | Chief Executive Officer and Chairman | |
|
DraftKings Inc.
|
| | Golden Nugget Online Gaming, Inc. | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 8 | | | |
| | | | 24 | | | |
| | | | 25 | | | |
| | | | 27 | | | |
| | | | 62 | | | |
| | | | 64 | | | |
| | | | 77 | | | |
| | | | 94 | | | |
| | | | 95 | | | |
| | | | 132 | | | |
| | | | 158 | | | |
| | | | 160 | | | |
| | | | 165 | | | |
| | | | 168 | | | |
| | | | 170 | | | |
| | | | 179 | | | |
| | | | 182 | | | |
| | | | 185 | | | |
| | | | 196 | | | |
| | | | 220 | | | |
| | | | 222 | | | |
| | | | 222 | | | |
| | | | 223 | | | |
| | | | 224 | | | |
| | | | F-1 | | | |
| | | | A-1 | | | |
| | | | B-1 | | | |
| | | | C-1 | | | |
| | | | D-1 | | | |
| | | | E-1 | | | |
| | | | F-1 | | | |
| | | | G-1 | | | |
| | | | H-1 | | |
Date
|
| |
GNOG
Class A common stock Closing Price |
| |
DraftKings
Class A common stock Closing Price(1) |
| |
Exchange
Ratio |
| |
Estimated
Equivalent Per Share Value(2) |
| ||||||||||||
August 6, 2021
|
| | | $ | 12.27 | | | | | $ | 51.59 | | | | | | 0.365 | | | | | $ | 18.83 | | |
December 6, 2021
|
| | | $ | 11.19 | | | | | $ | 11.13 | | | | | $ | 30.68 | | | | | | 0.365 | | |
(in thousands, except percentages)
|
| |
Three Months Ended September 30,
|
| |||||||||||||||||||||
|
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
Gaming
|
| | | $ | 31,792 | | | | | $ | 22,938 | | | | | $ | 8,854 | | | | | | 38.6% | | |
Other
|
| | | | 3,846 | | | | | | 2,990 | | | | | | 856 | | | | | | 28.6% | | |
Total revenue . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 35,638 | | | | | | 25,928 | | | | | | 9,710 | | | | | | 37.4% | | |
Costs and expenses | | | | | | ||||||||||||||||||||
Cost of revenue
|
| | | | 17,007 | | | | | | 10,241 | | | | | | 6,766 | | | | | | 66.1% | | |
Advertising and promotion
|
| | | | 16,618 | | | | | | 5,284 | | | | | | 11,334 | | | | | | 214.5% | | |
General and administrative expense
|
| | | | 7,858 | | | | | | 2,187 | | | | | | 5,671 | | | | | | 259.3% | | |
Merger related expenses
|
| | | | 2,763 | | | | | | — | | | | | | 2,763 | | | | | | n/a | | |
Depreciation and amortization
|
| | | | 76 | | | | | | 55 | | | | | | 21 | | | | | | 38.2% | | |
Total costs and expenses
|
| | | | 44,322 | | | | | | 17,767 | | | | | | 26,555 | | | | | | 149.5% | | |
Operating income (loss) . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | (8,684) | | | | | | 8,161 | | | | | | (16,845) | | | | | | (206.4)% | | |
Other expense (income) | | | | | | ||||||||||||||||||||
Interest expense, net
|
| | | | 5,180 | | | | | | 11,311 | | | | | | (6,131) | | | | | | (54.2)% | | |
Loss on warrant derivatives
|
| | | | 18,944 | | | | | | — | | | | | | 18,944 | | | | | | n/a | | |
Other expense (income)
|
| | | | (101) | | | | | | — | | | | | | (101) | | | | | | n/a | | |
Total other expense (income)
|
| | | | 24,023 | | | | | | 11,311 | | | | | | 12,712 | | | | | | 112.4% | | |
Income (loss) before income taxes
|
| | | | (32,707) | | | | | | (3,150) | | | | | | (29,557) | | | | | | 938.3% | | |
Provision for income taxes
|
| | | | (1,361) | | | | | | (1,376) | | | | | | 15 | | | | | | (1.1)% | | |
Net income (loss)
|
| | | | (31,346) | | | | | | (1,774) | | | | | | (29,572) | | | | | | 1,667.0% | | |
Net loss attributable to non-controlling interests
|
| | | | 5,590 | | | | | | — | | | | | | 5,590 | | | | | | n/a | | |
Net income (loss) attributable to GNOG
|
| | | $ | (25,756) | | | | | $ | (1,774) | | | | | $ | (23,982) | | | | | | 1,351.9% | | |
(in thousands, except percentages)
|
| |
Nine Months Ended September 30,
|
| |||||||||||||||||||||
|
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
Gaming
|
| | | $ | 82,886 | | | | | $ | 59,890 | | | | | $ | 22,996 | | | | | | 38.4% | | |
Other
|
| | | | 11,192 | | | | | | 8,201 | | | | | | 2,991 | | | | | | 36.5% | | |
Total revenue . . . . . . . . . . . . . . . . . . . .
|
| | | | 94,078 | | | | | | 68,091 | | | | | | 25,987 | | | | | | 38.2% | | |
Costs and expenses | | | | | | ||||||||||||||||||||
Cost of revenue
|
| | | | 43,868 | | | | | | 26,930 | | | | | | 16,938 | | | | | | 62.9% | | |
Advertising and promotion
|
| | | | 47,496 | | | | | | 12,870 | | | | | | 34,626 | | | | | | 269.0% | | |
General and administrative expense
|
| | | | 21,260 | | | | | | 5,648 | | | | | | 15,612 | | | | | | 276.4% | | |
Merger related expenses
|
| | | | 2,763 | | | | | | — | | | | | | 2,763 | | | | | | n/a | | |
Depreciation and amortization
|
| | | | 160 | | | | | | 138 | | | | | | 22 | | | | | | 15.9% | | |
Total costs and expenses
|
| | | | 115,547 | | | | | | 45,586 | | | | | | 69,961 | | | | | | 153.5% | | |
Operating income (loss)
|
| | | | (21,469) | | | | | | 22,505 | | | | | | (43,974) | | | | | | (195.4)% | | |
Other expense (income) | | | | | | ||||||||||||||||||||
Interest expense, net
|
| | | | 15,983 | | | | | | 19,077 | | | | | | (3,094) | | | | | | (16.2)% | | |
Gain on warrant derivatives
|
| | | | (71,031) | | | | | | — | | | | | | (71,031) | | | | | | n/a | | |
Other expense (income)
|
| | | | 331 | | | | | | — | | | | | | 331 | | | | | | n/a | | |
Total other expense (income)
|
| | | | (54,717) | | | | | | 19,077 | | | | | | (73,794) | | | | | | (386.8)% | | |
Income (loss) before income taxes
|
| | | | 33,248 | | | | | | 3,428 | | | | | | 29,820 | | | | | | 869.9% | | |
Provision for income taxes
|
| | | | (3,477) | | | | | | 914 | | | | | | (4,391) | | | | | | (480.4)% | | |
Net income (loss)
|
| | | | 36,725 | | | | | | 2,514 | | | | | | 34,211 | | | | | | 1,360.8% | | |
Net loss attributable to non-controlling interests
|
| | | | 16,126 | | | | | | — | | | | | | 16,126 | | | | | | n/a | | |
Net income attributable to GNOG
|
| | | $ | 52,851 | | | | | $ | 2,514 | | | | | $ | 50,337 | | | | | | 2,002.3% | | |
(in thousands, except percentages)
|
| |
Year Ended December 31,
|
| |||||||||||||||||||||
|
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
Gaming
|
| | | $ | 79,919 | | | | | $ | 47,694 | | | | | $ | 32,225 | | | | | | 67.6% | | |
Other
|
| | | | 11,201 | | | | | | 7,727 | | | | | | 3,474 | | | | | | 45.0% | | |
Total revenue
|
| | | | 91,120 | | | | | | 55,421 | | | | | | 35,699 | | | | | | 64.4% | | |
Costs and expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Labor
|
| | | | 9,026 | | | | | | 7,102 | | | | | | 1,924 | | | | | | 27.1% | | |
Gaming taxes
|
| | | | 17,238 | | | | | | 9,985 | | | | | | 7,253 | | | | | | 72.6% | | |
Royalty and licenses fees
|
| | | | 10,128 | | | | | | 5,875 | | | | | | 4,253 | | | | | | 72.4% | | |
Selling, general and administrative expense
|
| | | | 25,909 | | | | | | 14,687 | | | | | |