← Leaderboard

Pinterest (PINS)

Social / Consumer · IPO 2019 · Historical SBC from SEC EDGAR

Financials (2025)
Revenue
$4.2B
Revenue Growth YoY
15.8%
EBITDA
$345M
Net Income
$417M
Stock Price
—
Market Cap
—
Stock-Based Compensation (2025)
SBC Expense
$880M
SBC % of Revenue
20.9%
SBC % of EBITDA
255.2%
SBC % of Market Cap
—
Buybacks
$927M
Unrecognized SBC
$1.1B
SBC % of Revenue — Historical
SBC vs Buybacks ($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 $880M $4.2B $345M 20.9% 255.2% 15.8% $927M $417M — — — — $1.1B
2024 $766M $3.6B $201M 21.0% 380.8% 19.3% $600M $1.9B — — — — $1.0B
2023 $648M $3.1B $-104M 21.2% neg 9.0% $500M $-36M — — — — $1.1B
2022 $497M $2.8B $-55M 17.7% neg 8.7% $0 $-96M — — — — $1.3B
2021 $415M $2.6B $354M 16.1% 117.4% 52.3% $0 $316M 12,819,201 — — — $851M
2020 $321M $1.7B $-106M 19.0% neg 48.1% — $-128M 12,798,797 — — — $743M
2019 $1.4B $1.1B $-1.4B 120.6% neg 51.2% — $-1.4B 0 — — — —
2018 $15M $756M $-54M 2.0% neg 59.9% — $-63M 127,298,000 — — — —
2017 IPO $29M $473M $-122M 6.1% neg — — $-130M 8,436,061 — — — —