← Leaderboard

C3.ai (AI)

AI / Neo-Cloud · IPO 2020 · FY ends Apr · Historical SBC from SEC EDGAR

Financials (2025)
Revenue
$389M
Revenue Growth YoY
25.3%
EBITDA
negative
Net Income
$-289M
Stock Price
—
Market Cap
—
Stock-Based Compensation (2025)
SBC Expense
$231M
SBC % of Revenue
59.4%
SBC % of EBITDA
neg EBITDA
SBC % of Market Cap
—
Buybacks
—
Unrecognized SBC
—
SBC % of Revenue — Historical
SBC vs Buybacks ($M) — Historical
SBC % Revenue vs SBC % Market Cap
Revenue-based SBC % is the P&L view. Market-cap-based % is the shareholder dilution view — how much of the company is given away each year.
Market Cap vs Cumulative SBC
Total SBC expense paid since earliest data year vs current market cap. Shows the cumulative cost of stock-based compensation relative to company size.
GAAP vs "Adjusted" Earnings
GAAP net income already includes SBC as a real expense. But many companies highlight "adjusted" earnings that add SBC back, flattering profitability. The orange gap shows how much non-GAAP metrics overstate real earnings each year.
Ownership Retained Over Time
100 = your original ownership at the earliest data year. Net share issuance drives this down.
Annual Gross Dilution vs Buyback Offset
Red = gross share issuance from SBC. Green = shares retired via buybacks. Both as % of prior-year shares.
Year-by-Year Detail
Year SBC ($) Revenue ($) EBITDA ($) SBC % Rev SBC % EBITDA Rev Growth Buybacks ($) Net Income ($) Shares (EOY) Price (EOY) Market Cap SBC % MCap Unrecognized SBC ($)
2025 $231M $389M $-312M 59.4% neg 25.3% — $-289M 130,885,934 — — — —
2024 $216M $311M $-306M 69.5% neg 16.4% $0 $-280M 121,317,784 — — — —
2023 $217M $267M $-284M 81.2% neg 5.6% $0 $-269M 112,113,226 — — — —
2022 $113M $253M $-191M 44.9% neg 38.0% $15M $-192M 107,150,122 — — — —
2021 $22M $183M $-56M 11.9% neg 16.9% $0 $-56M 3,499,992 — — — —
2020 $8M $157M $-70M 5.3% neg 71.0% $0 $-69M — — — — —
2019 IPO $4M $92M $-35M 4.7% neg — — $-33M — — — — —