AI / Neo-Cloud · IPO 2022 · Historical SBC from SEC EDGAR
| Year | SBC ($) | Revenue ($) | EBITDA ($) | SBC % Rev | SBC % EBITDA | Rev Growth | Buybacks ($) | Net Income ($) | Shares (EOY) | Price (EOY) | Market Cap | SBC % MCap | Unrecognized SBC ($) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | $81M | $169M | $-22M | 47.7% | neg | 99.4% | — | $-14M | 6,116,752 | — | — | — | — |
| 2024 | $33M | $85M | $-340M | 39.1% | neg | 84.6% | — | $-351M | 6,096,084 | — | — | — | — |
| 2023 | $28M | $46M | $-66M | 60.9% | neg | 47.4% | — | $-89M | 5,946,315 | — | — | — | — |
| 2022 | $29M | $31M | $-102M | 92.5% | neg | 46.9% | — | $-117M | 196,503,710 | — | — | — | — |
| 2021 IPO | $6M | $21M | $-60M | 29.8% | neg | — | — | $-80M | 4,161,000 | — | — | — | — |