Financhill
Buy
72

IONQ Quote, Financials, Valuation and Earnings

Last price:
$31.26
Seasonality move :
42.84%
Day range:
$28.11 - $33.50
52-week range:
$6.22 - $54.74
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
161.33x
P/B ratio:
10.31x
Volume:
39.2M
Avg. volume:
17.6M
1-year change:
262.64%
Market cap:
$7.9B
Revenue:
$43.1M
EPS (TTM):
-$1.51
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $2.1M $11.1M $22M $43.1M
Revenue Growth (YoY) -- -- 430.3% 98.02% 95.41%
 
Cost of Revenues $143K $1M $2.9M $8.1M $20.6M
Gross Profit -$143K $1.1M $8.2M $13.9M $22.5M
Gross Profit Margin -- 50.45% 73.55% 63.22% 52.18%
 
R&D Expenses $10.2M $20.2M $44M $92.3M $136.8M
Selling, General & Admin $4M $17M $44.4M $69M $99.5M
Other Inc / (Exp) $309K -$67.6M $30.1M -$19.3M -$117.4M
Operating Expenses $15.6M $39.7M $93.9M $171.7M $254.9M
Operating Income -$15.7M -$38.7M -$85.7M -$157.8M -$232.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$15.4M -$106.2M -$48.5M -$157.7M -$331.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $48K $59K
Net Income to Company -$15.4M -$106.2M -$48.5M -$157.8M -$331.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.4M -$106.2M -$48.5M -$157.8M -$331.6M
 
Basic EPS (Cont. Ops) -$0.08 -$0.77 -$0.25 -$0.78 -$1.56
Diluted EPS (Cont. Ops) -$0.08 -$0.77 -$0.25 -$0.78 -$1.56
Weighted Average Basic Share $192.5M $137.6M $197.7M $202.6M $213M
Weighted Average Diluted Share $192.5M $137.6M $197.7M $202.6M $213M
 
EBITDA -$14.3M -$36.1M -$80.1M -$147.4M -$213.8M
EBIT -$15.7M -$38.7M -$85.7M -$157.8M -$232.5M
 
Revenue (Reported) -- $2.1M $11.1M $22M $43.1M
Operating Income (Reported) -$15.7M -$38.7M -$85.7M -$157.8M -$232.5M
Operating Income (Adjusted) -$15.7M -$38.7M -$85.7M -$157.8M -$232.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $125K $2M $4.3M $7.6M $7.6M
Revenue Growth (YoY) -- 1462.4% 119.41% 76.94% -0.21%
 
Cost of Revenues $181K $568K $1M $3.4M $4.3M
Gross Profit -$56K $1.4M $3.2M $4.2M $3.3M
Gross Profit Margin -44.8% 70.92% 75.82% 54.97% 42.97%
 
R&D Expenses $3.7M $7.3M $16.2M $32.4M $40M
Selling, General & Admin $3.2M $11.1M $13.2M $20.7M $32.4M
Other Inc / (Exp) $3K $13.4M -$3.5M $8.5M $38.5M
Operating Expenses $7.3M $19.7M $31.3M $57M $78.9M
Operating Income -$7.3M -$18.3M -$28M -$52.9M -$75.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$7.3M -$4.2M -$27.3M -$39.6M -$32.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $8K $12K
Net Income to Company -$7.3M -$4.2M -$27.3M -$39.6M -$32.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.3M -$4.2M -$27.3M -$39.6M -$32.3M
 
Basic EPS (Cont. Ops) -$0.04 -$0.02 -$0.14 -$0.19 -$0.14
Diluted EPS (Cont. Ops) -$0.04 -$0.02 -$0.14 -$0.19 -$0.14
Weighted Average Basic Share $192.5M $196.2M $200.1M $208.2M $228.8M
Weighted Average Diluted Share $192.5M $196.2M $200.1M $208.2M $228.8M
 
EBITDA -$6.9M -$17M -$26.2M -$48.9M -$69.1M
EBIT -$7.3M -$18.3M -$28M -$52.9M -$75.7M
 
Revenue (Reported) $125K $2M $4.3M $7.6M $7.6M
Operating Income (Reported) -$7.3M -$18.3M -$28M -$52.9M -$75.7M
Operating Income (Adjusted) -$7.3M -$18.3M -$28M -$52.9M -$75.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $3.9M $13.5M $25.3M $43.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $1.4M $3.4M $10.5M $21.5M
Gross Profit -- $2.5M $10.1M $14.9M $21.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $23.9M $52.9M $108.5M $144.4M
Selling, General & Admin -- $24.9M $46.5M $76.5M $111.1M
Other Inc / (Exp) $18K -$54.1M $13.1M -$7.3M -$87.3M
Operating Expenses -- $52.1M $105.5M $197.5M $276.8M
Operating Income -- -$49.6M -$95.5M -$182.6M -$255.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -$103.1M -$71.6M -$170M -$324.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $56K $63K
Net Income to Company -- -$103.1M -$71.6M -$170M -$324.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$103.1M -$71.6M -$170M -$324.3M
 
Basic EPS (Cont. Ops) -- -$0.54 -$0.36 -$0.84 -$1.51
Diluted EPS (Cont. Ops) -- -$0.54 -$0.36 -$0.84 -$1.51
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$46.3M -$89.4M -$170.1M -$234M
EBIT -- -$49.6M -$95.5M -$182.6M -$255.3M
 
Revenue (Reported) -- $3.9M $13.5M $25.3M $43.1M
Operating Income (Reported) -- -$49.6M -$95.5M -$182.6M -$255.3M
Operating Income (Adjusted) -- -$49.6M -$95.5M -$182.6M -$255.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $125K $2M $4.3M $7.6M $7.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $181K $568K $1M $3.4M $4.3M
Gross Profit -$56K $1.4M $3.2M $4.2M $3.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.7M $7.3M $16.2M $32.4M $40M
Selling, General & Admin $3.2M $11.1M $13.2M $20.7M $32.4M
Other Inc / (Exp) $3K $13.4M -$3.5M $8.5M $38.5M
Operating Expenses $7.3M $19.7M $31.3M $57M $78.9M
Operating Income -$7.3M -$18.3M -$28M -$52.9M -$75.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$7.3M -$4.2M -$27.3M -$39.6M -$32.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $8K $12K
Net Income to Company -$7.3M -$4.2M -$27.3M -$39.6M -$32.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.3M -$4.2M -$27.3M -$39.6M -$32.3M
 
Basic EPS (Cont. Ops) -$0.04 -$0.02 -$0.14 -$0.19 -$0.14
Diluted EPS (Cont. Ops) -$0.04 -$0.02 -$0.14 -$0.19 -$0.14
Weighted Average Basic Share $192.5M $196.2M $200.1M $208.2M $228.8M
Weighted Average Diluted Share $192.5M $196.2M $200.1M $208.2M $228.8M
 
EBITDA -$6.9M -$17M -$26.2M -$48.9M -$69.1M
EBIT -$7.3M -$18.3M -$28M -$52.9M -$75.7M
 
Revenue (Reported) $125K $2M $4.3M $7.6M $7.6M
Operating Income (Reported) -$7.3M -$18.3M -$28M -$52.9M -$75.7M
Operating Income (Adjusted) -$7.3M -$18.3M -$28M -$52.9M -$75.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $36.1M $399M $44.4M $35.7M $54.4M
Short Term Investments -- $123.4M $311.4M $319.8M $285.9M
Accounts Receivable, Net $390K $261K $1.2M $8.6M $6.5M
Inventory -- -- $5.2M $12.5M $18.7M
Prepaid Expenses -- -- $4M $5.7M $4.9M
Other Current Assets $2.1M $6.4M $3.4M $2.8M $2.6M
Total Current Assets $38.6M $529.6M $371.6M $390M $378.8M
 
Property Plant And Equipment $16.3M $22.9M $29.8M $42.1M $62.2M
Long-Term Investments -- $80.1M $182M $100.5M $23.5M
Goodwill -- -- $742K $742K $9.9M
Other Intangibles $2.7M $5.8M $8.9M $15.1M $29.5M
Other Long-Term Assets $2.9M $3.6M $4.9M $5.2M $4.4M
Total Assets $60.5M $642M $598M $553.6M $508.4M
 
Accounts Payable $538K $1.9M $3.1M $5.6M $5.2M
Accrued Expenses $608K $2.6M $6.7M $18.4M $16.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $495K $568K $591K $710K $3.4M
Other Current Liabilities -- $1.2M $1.1M $392K $387K
Total Current Liabilities $1.9M $9.7M $20.2M $37.2M $36.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $6.8M $50.8M $29.8M $68.6M $124.5M
 
Common Stock $3K $19K $20K $20K $22K
Other Common Equity Adj -- -$148K -$7.4M -$2M $157K
Common Equity $53.7M $591.2M $568.2M $485M $383.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $53.7M $591.2M $568.2M $485M $383.9M
 
Total Liabilities and Equity $60.5M $642M $598M $553.6M $508.4M
Cash and Short Terms $36.1M $522.5M $355.8M $355.4M $340.3M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- $86.8M $51.9M $60.1M $159.7M
Short Term Investments -- $329.2M $336M $206.1M $428.6M
Accounts Receivable, Net -- $97K $1M $8.6M $6.9M
Inventory -- -- -- $16.2M $24M
Prepaid Expenses -- -- -- $5.1M $4.5M
Other Current Assets -- $5.8M $12.6M $3.6M $6.7M
Total Current Assets -- $422.3M $402.3M $409.9M $637M
 
Property Plant And Equipment -- $25.1M $32.3M $51.6M $60.9M
Long-Term Investments -- $170.5M $137.6M $45.5M $108.9M
Goodwill -- -- $742K $726K $10.7M
Other Intangibles -- -- $10.1M $16.9M $28.2M
Other Long-Term Assets -- $3.4M $4.9M $5.6M $4.5M
Total Assets -- $627.5M $587.9M $543.9M $850.1M
 
Accounts Payable -- $2M $3.6M $5.9M $8.8M
Accrued Expenses -- $4.3M $9.4M $10.5M $23.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $573K $610K $1.2M $3.6M
Other Current Liabilities -- $1.1M $945K $392K $350K
Total Current Liabilities -- $11.4M $20.9M $34.7M $48.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $37.7M $35.7M $64.1M $85M
 
Common Stock -- $20K $20K $21K $24K
Other Common Equity Adj -- -$4.7M -$5.4M -$1.7M -$11K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $589.8M $552.2M $479.8M $765M
 
Total Liabilities and Equity -- $627.5M $587.9M $543.9M $850.1M
Cash and Short Terms -- $415.9M $387.9M $266.2M $588.3M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$15.4M -$106.2M -$48.5M -$157.8M -$331.6M
Depreciation & Amoritzation $1.4M $2.5M $5.6M $10.4M $18.7M
Stock-Based Compensation $1.2M $7.7M $31.5M $69.7M $106.9M
Change in Accounts Receivable -$290K -$317K -$1.5M -$8.2M $1.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$12M -$26.5M -$44.7M -$78.8M -$105.7M
 
Capital Expenditures -- $10M $12.6M $19.5M $23.6M
Cash Acquisitions -- -- -$848K -- -$15.5M
Cash From Investing -$11.7M -$213.8M -$309.1M $68.8M $82.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $572.7M $20K -$230K $238K
Cash From Financing $276K $603.2M $1.1M $1.8M $41.7M
 
Beginning Cash (CF) $59.5M $36.1M $399M $46.4M $38.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$23.4M $362.9M -$352.7M -$8.3M $18.7M
Ending Cash (CF) $36.1M $399M $46.4M $38.1M $56.8M
 
Levered Free Cash Flow -$23.7M -$36.6M -$57.3M -$98.4M -$129.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$7.3M -$4.2M -$27.3M -$39.6M -$32.3M
Depreciation & Amoritzation $445K $1.3M $1.8M $4M $6.6M
Stock-Based Compensation $1.4M $6.7M $10.3M $22.1M $33.3M
Change in Accounts Receivable $318K $138K $2M $1.9M $748K
Change in Inventories -- -- -- -- --
Cash From Operations -$3.9M -$8.3M -$13.8M -$20.5M -$33M
 
Capital Expenditures $2.2M $3.3M $2.3M $4.9M $3.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.2M -$304.1M $21.3M $43.5M -$230.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $16K -$18K $873K $516K
Cash From Financing $5.4M $148K $34K $1.4M $368.7M
 
Beginning Cash (CF) $36.1M $399M $46.4M $38.1M $56.8M
Foreign Exchange Rate Adjustment -- -- -- $4K -$13K
Additions / Reductions -$689K -$312.3M $7.5M $24.4M $105.5M
Ending Cash (CF) $35.4M $86.8M $53.9M $62.5M $162.4M
 
Levered Free Cash Flow -$6.1M -$11.6M -$16.2M -$25.4M -$36.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$103.1M -$71.6M -$170M -$324.3M
Depreciation & Amoritzation -- $3.4M $6.1M $12.5M $21.3M
Stock-Based Compensation $1.4M $13M $35.1M $81.5M $118.1M
Change in Accounts Receivable -- -$497K $396K -$8.3M $460K
Change in Inventories -- -- -- -- --
Cash From Operations -- -$31M -$50.2M -$85.5M -$118.2M
 
Capital Expenditures $2.2M $11.1M $11.6M $22.1M $22.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$515.7M $16.4M $91M -$191M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$14K $661K -$119K
Cash From Financing -- $598M $982K $3.1M $409.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $51.3M -$32.9M $8.6M $99.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$42.1M -$61.8M -$107.6M -$140.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$7.3M -$4.2M -$27.3M -$39.6M -$32.3M
Depreciation & Amoritzation $445K $1.3M $1.8M $4M $6.6M
Stock-Based Compensation $1.4M $6.7M $10.3M $22.1M $33.3M
Change in Accounts Receivable $318K $138K $2M $1.9M $748K
Change in Inventories -- -- -- -- --
Cash From Operations -$3.9M -$8.3M -$13.8M -$20.5M -$33M
 
Capital Expenditures $2.2M $3.3M $2.3M $4.9M $3.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.2M -$304.1M $21.3M $43.5M -$230.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $16K -$18K $873K $516K
Cash From Financing $5.4M $148K $34K $1.4M $368.7M
 
Beginning Cash (CF) $36.1M $399M $46.4M $38.1M $56.8M
Foreign Exchange Rate Adjustment -- -- -- $4K -$13K
Additions / Reductions -$689K -$312.3M $7.5M $24.4M $105.5M
Ending Cash (CF) $35.4M $86.8M $53.9M $62.5M $162.4M
 
Levered Free Cash Flow -$6.1M -$11.6M -$16.2M -$25.4M -$36.4M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

What Is a Millionaire-Maker Stock?
What Is a Millionaire-Maker Stock?

From time to time, investors will run across the term…

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 9.31% over the past day.

Buy
52
QDEL alert for May 9

QuidelOrtho [QDEL] is down 0.22% over the past day.

Buy
61
TPC alert for May 9

Tutor Perini [TPC] is up 9.61% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock