XML 54 R29.htm IDEA: XBRL DOCUMENT v3.25.4
Business Combinations (Tables)
12 Months Ended
Dec. 31, 2025
Business Combination, Asset Acquisition, Transaction between Entities under Common Control, and Joint Venture Formation [Abstract]  
Summary of Consideration Transferred at Closing The following is a summary of the consideration issued or paid on the Railbird Acquisition Date:
Cash consideration$18,296 
Equity consideration (1)
28,708 
Contingent consideration (2)
37,785 
Total consideration$84,789 

(1)Includes the issuance of approximately 0.9 million shares of DraftKings Inc.’s Class A common stock issued at $33.62 per share.
(2)The Company recorded a fair value estimate of the contingent consideration, as disclosed in “Note 8 – Fair Value Measurement”. Contingent payments have a maximum value of up to $200 million, 47.5% of which will be contingent consideration and 52.5% of which will be recorded as compensation under ASC 805. The payments will be settled, at the Company’s option, in shares of the Company’s Class A common stock or in a combination of shares of the Company’s Class A common stock and cash; provided that, for each Railbird equityholder that is an accredited investor, shares of the Company’s Class A common stock will represent at least 70% of the contingent consideration such equityholder receives. The Company’s Class A common stock to be issued as contingent payment will be valued on the basis of a 30-day volume-weighted average price of the Company’s Class A common stock determined at or around the issuance thereof based on certain post-closing performance metrics.
The following is a summary of the consideration issued or paid on the Jackpocket Closing Date:
Cash consideration$452,322 
Equity consideration (1)
320,783 
Total consideration$773,105 

(1)Includes the issuance of approximately 7.5 million shares of DraftKings Inc.’s Class A common stock issued at $41.90 per share and 6.2 million of options exercisable for shares of DraftKings Inc.s Class A common stock, which were issued to certain Jackpocket employee option holders in exchange for their Jackpocket options.
The following is a summary of the consideration issued or paid on the Simplebet Closing Date:
Cash consideration$35,965 
Equity consideration (1)
45,145 
Contingent consideration (2)
53,535 
Total consideration$134,645 

(1)Includes the issuance of approximately 1.0 million shares of DraftKings Inc.’s Class A common stock issued at $43.97 per share.
(2)Contingent consideration of up to 3.5 million shares of DraftKings Inc.’s Class A common stock may be payable through December 31, 2026, subject to the achievement of certain future performance targets for the Company as a whole. The Company recorded a fair value estimate of the contingent consideration, as disclosed in “Note 8 – Fair Value Measurement”.
Summary of Purchase Price Allocation
The following table summarizes the preliminary fair value of the assets acquired and liabilities assumed in connection with the consummation of the Railbird Transaction on the Railbird Acquisition Date. The values set forth below are preliminary, pending finalization of valuation analyses:
Cash and cash equivalents$181 
Restricted Cash1,734 
Intangible assets58,090 
Deposits and other non-current assets
Total identifiable assets acquired60,011 
Liabilities assumed:
Accounts payable and accrued expenses52 
Other long-term liabilities15,365 
Total liabilities assumed15,417 
Net assets acquired (a)44,594 
Purchase consideration (b)$84,789 
Goodwill (b) – (a)$40,195 
The following table summarizes the fair value of the assets acquired and liabilities assumed in connection with the consummation of the Jackpocket Transaction on the Jackpocket Closing Date:
Cash and cash equivalents$45,999 
Cash reserved for users23,349 
Receivables reserved for users9,092 
Prepaid expenses and other current assets4,151 
Property and equipment1,523 
Intangible assets269,736 
Operating lease right-of-use assets2,579 
Deposits and other non-current assets136 
Total identifiable assets acquired356,565 
Liabilities assumed:
Accounts payable and accrued expenses33,961 
Liabilities to users16,877 
Operating lease liabilities2,580 
Other long-term liabilities80,463 
Total liabilities assumed133,881 
Net assets acquired (a)222,684 
Purchase consideration (b)773,105 
Goodwill (b) – (a)$550,421 
The following table summarizes the fair value of the assets acquired and liabilities assumed in connection with the consummation of the Simplebet Transaction on the Simplebet Closing Date:
Cash and cash equivalents$5,002 
Accounts receivable931 
Prepaid expenses and other current assets282 
Operating lease right-of-use assets144 
Property and equipment32 
Intangible assets62,120 
Total identifiable assets acquired68,511 
Liabilities assumed:
Accounts payable and accrued expenses4,657 
Operating lease liabilities144 
Other long-term liabilities14,551 
Total liabilities assumed19,352 
Net assets acquired (a)49,159 
Purchase consideration (b)134,645 
Goodwill (b) - (a)$85,486 
Summary of Intangible Assets
Fair ValueWeighted-
Average
Useful Life
Customer Relationships$174,000 8.0 years
Developed Technology67,000 5.0 years
Trade Name27,000 7.0 years
Market Access1,736 2.9 years
Total$269,736