← Leaderboard

DigitalOcean (DOCN)

SaaS · IPO 2021 · Historical SBC from SEC EDGAR

Financials (2025)
Revenue
$901M
Revenue Growth YoY
15.5%
EBITDA
$294M
Net Income
$259M
Stock Price
—
Market Cap
—
Stock-Based Compensation (2025)
SBC Expense
$80M
SBC % of Revenue
8.9%
SBC % of EBITDA
27.3%
SBC % of Market Cap
—
Buybacks
$82M
Unrecognized SBC
—
SBC % of Revenue — Historical
SBC vs Buybacks ($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 $80M $901M $294M 8.9% 27.3% 15.5% $82M $259M 91,947,614 — — — —
2024 $91M $781M $221M 11.6% 41.0% 12.7% $60M $84M 92,234,517 — — — —
2023 $88M $693M $130M 12.8% 68.1% 20.2% $488M $19M 90,243,442 — — — —
2022 $106M $576M $77M 18.4% 138.3% 34.5% $600M $-28M 96,732,507 — — — —
2021 $62M $429M $77M 14.4% 79.8% 34.6% $350M $-20M 107,207,635 — — — —
2020 $29M $318M $60M 9.3% 49.3% 24.9% $0 $-44M 43,331,111 — — — —
2019 IPO $19M $255M $33M 7.3% 56.2% — $0 $-40M — — — — —