Bought back $75.0M of its own shares, 0.1× what it paid in stock
Dilution: new shares, stock pay and buybacks
Shares offered
Since Nov 12, 2023: 1 shelf registration.
- Aug 6, 2024 Shelf registration: shares and other securities, amount not fixed S-3ASR
Every offering filing →“We may issue securities from time to time in one or more offerings, in amounts, at prices and on terms determined at the time of such offering.”
S-3ASR, Aug 6, 2024 ↗
Diluted shares: 2.57B in the year to Dec 31, 2025 2025 +4.7%2024 +6.7%2023 +11.3%2022 +7.3%
Change in the diluted weighted average share count from the fiscal year before, stock splits taken out. Bars use one scale for stock pay and buybacks. Prospectuses are read from their cover page; preliminary ones are left out. Cash & buybacks, year by year → · How
Where the cash came from and where it went
FY2023 to FY2025, from the cash flow statements in the 10-Ks, added up.
Came from
| Operating cash flow | $4.0B |
| Shares sold | $1.1B |
| Cash on hand used | $1.2B |
Went to
| Capital spending | $61.6M |
| Buybacks | $139.2M |
| Other, net investments bought and sold, other financing and investing lines, and exchange rates |
$6.1B |
Each number is a line of the cash flow statement as the company tagged it. "Other, net" is what those lines do not cover (investments bought and sold, other financing and investing lines, and exchange rates); Tickdelta does not estimate it.
What the 10-Ks show for each CEO's years
The CEO of each fiscal year as named in the proxy's pay versus performance table, and what the 10-Ks show for those years.
Mr. Karp
- Operating cash flow
- $2.1B
- Capital spending
- $33.9M
- Buybacks
- $75.0M
- Stock-based pay
- $684.0M
- Diluted shares since FY2024
- +4.7%
- Revenue since FY2024
- +56%
- CEO pay (reported)
- $8.6M
Buybacks, dividends and share count
| Fiscal year to | Buybacks | Dividends | Stock pay | Shares issued for cash | Diluted shares |
|---|---|---|---|---|---|
| 2025-12-31 | $75.0M | - | $684.0M | $129.1M | 2.57B |
| 2024-12-31 | $64.2M | - | $691.6M | $745.4M | 2.45B |
| 2023-12-31 | $0 | - | $475.9M | $218.2M | 2.30B |
| 2022-12-31 | $0 | - | $564.8M | $0 | 2.06B |
| 2021-12-31 | $0 | - | $778.2M | $0 | 1.92B |
From the XBRL of the 10-Ks (cash flow statement and diluted weighted average shares); each year as reported in the latest 10-K that includes it. Concepts: buybacks = PaymentsForRepurchaseOfCommonStock; sbc = ShareBasedCompensation; issuance = ProceedsFromStockOptionsExercised; diluted_shares = WeightedAverageNumberOfDilutedSharesOutstanding.