Financhill
Sell
38

IONQ Quote, Financials, Valuation and Earnings

Last price:
$46.07
Seasonality move :
-12.07%
Day range:
$48.73 - $51.88
52-week range:
$17.88 - $84.64
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
154.79x
P/B ratio:
7.76x
Volume:
10.4M
Avg. volume:
21M
1-year change:
11.75%
Market cap:
$17.7B
Revenue:
$43.1M
EPS (TTM):
-$5.35
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 $1.4M $3.6M $8.5M $18.5M $39.3M
Gross Profit -$1.4M -$1.5M $2.6M $3.6M $3.8M
Gross Profit Margin -- -70.94% 23.21% 16.15% 8.87%
 
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 $14.3M $37.2M $88.3M $161.3M $234.8M
Operating Income -$15.7M -$38.7M -$85.7M -$157.8M -$231M
 
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) -$0.13 -$0.54 -$0.25 -$0.78 -$1.56
Diluted EPS (Cont. Ops) -$0.13 -$0.54 -$0.25 -$0.78 -$1.56
Weighted Average Basic Share $118.1M $195.6M $197.7M $202.6M $213M
Weighted Average Diluted Share $118.1M $195.6M $197.7M $202.6M $213M
 
EBITDA -$14.3M -$36.1M -$80.1M -$147.4M -$212.3M
EBIT -$15.7M -$38.7M -$85.7M -$157.8M -$231M
 
Revenue (Reported) -- $2.1M $11.1M $22M $43.1M
Operating Income (Reported) -$15.7M -$38.7M -$85.7M -$157.8M -$231M
Operating Income (Adjusted) -$15.7M -$38.7M -$85.7M -$157.8M -$231M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $233K $2.8M $6.1M $12.4M $39.9M
Revenue Growth (YoY) -- 1085.84% 122.08% 102.09% 221.5%
 
Cost of Revenues $830K $2.3M $4.8M $11.4M $45.4M
Gross Profit -$597K $499K $1.4M $995K -$5.6M
Gross Profit Margin -256.22% 18.06% 22.47% 8.02% -13.97%
 
R&D Expenses $6.2M $13.3M $24.6M $33.2M $66.3M
Selling, General & Admin $3.7M $12.1M $19M $21M $96.9M
Other Inc / (Exp) -$4.3M -$1.1M -$7.6M -$3.9M --
Operating Expenses $9.9M $25.4M $43.6M $54.1M $146.8M
Operating Income -$10.5M -$24.9M -$42.2M -$53.1M -$152.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$14.8M -$24M -$44.8M -$52.5M -$1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $39K $16K -$4.4M
Net Income to Company -$14.8M -$24M -$44.8M -$52.5M -$1.1B
 
Minority Interest in Earnings -- -- -- -- -$657K
Net Income to Common Excl Extra Items -$14.8M -$24M -$44.8M -$52.5M -$1.1B
 
Basic EPS (Cont. Ops) -$0.12 -$0.12 -$0.22 -$0.25 -$3.58
Diluted EPS (Cont. Ops) -$0.12 -$0.12 -$0.22 -$0.25 -$3.58
Weighted Average Basic Share $120.6M $198.3M $203.4M $214.3M $294.5M
Weighted Average Diluted Share $120.6M $198.3M $203.4M $214.3M $294.5M
 
EBITDA -$9.9M -$23.4M -$39.4M -$48.2M -$128.2M
EBIT -$10.5M -$24.9M -$42.2M -$53.1M -$152.4M
 
Revenue (Reported) $233K $2.8M $6.1M $12.4M $39.9M
Operating Income (Reported) -$10.5M -$24.9M -$42.2M -$53.1M -$152.4M
Operating Income (Adjusted) -$10.5M -$24.9M -$42.2M -$53.1M -$152.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $451K $9M $19.7M $37.5M $79.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.7M $7.6M $14.1M $35.4M $85.8M
Gross Profit -$2.2M $1.4M $5.7M $2.1M -$6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $17.8M $35.2M $74.4M $128.4M $249.7M
Selling, General & Admin $12.6M $39.1M $58.2M $83.1M $226.9M
Other Inc / (Exp) -$4.2M -$35M -$24.8M $18.6M --
Operating Expenses $30.5M $74.3M $132.6M $211.5M $444.6M
Operating Income -$32.8M -$73M -$126.9M -$209.4M -$450.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$37M -$103.9M -$134.5M -$171.5M -$1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $39K $48K -$19.7M
Net Income to Company -$37M -$103.9M -$134.5M -$171.6M -$1.5B
 
Minority Interest in Earnings -- -- -- -- -$1.3M
Net Income to Common Excl Extra Items -$37M -$103.9M -$134.5M -$171.6M -$1.5B
 
Basic EPS (Cont. Ops) -$0.31 -$0.53 -$0.67 -$0.82 -$5.35
Diluted EPS (Cont. Ops) -$0.31 -$0.53 -$0.67 -$0.82 -$5.35
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$30.8M -$67.7M -$118.7M -$192.7M -$403.7M
EBIT -$32.8M -$73M -$126.9M -$209.4M -$450.6M
 
Revenue (Reported) $451K $9M $19.7M $37.5M $79.8M
Operating Income (Reported) -$32.8M -$73M -$126.9M -$209.4M -$450.6M
Operating Income (Adjusted) -$32.8M -$73M -$126.9M -$209.4M -$450.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $451K $7.3M $15.9M $31.4M $68.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3M $6.3M $11.8M $28.7M $75.3M
Gross Profit -$1.8M $1M $4.1M $2.7M -$7.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $15.3M $30.3M $60.7M $96.8M $209.6M
Selling, General & Admin $10.7M $32.9M $46.7M $60.9M $188.3M
Other Inc / (Exp) -$4.3M $28.3M -$26.6M $11.2M -$800K
Operating Expenses $26M $63.2M $107.4M $157.6M $367.5M
Operating Income -$27.9M -$62.1M -$103.3M -$155M -$374.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$32.1M -$29.9M -$115.8M -$129.6M -$1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $39K $39K -$19.7M
Net Income to Company -$32.1M -$29.9M -$115.9M -$129.6M -$1.3B
 
Minority Interest in Earnings -- -- -- -- -$1.3M
Net Income to Common Excl Extra Items -$32.1M -$29.9M -$115.9M -$129.6M -$1.3B
 
Basic EPS (Cont. Ops) -$0.27 -$0.15 -$0.57 -$0.61 -$4.43
Diluted EPS (Cont. Ops) -$0.27 -$0.15 -$0.57 -$0.61 -$4.43
Weighted Average Basic Share $358.9M $591.7M $604.9M $634.1M $774.3M
Weighted Average Diluted Share $358.9M $591.7M $604.9M $634.1M $774.3M
 
EBITDA -$26.3M -$57.9M -$96.4M -$141.8M -$333.2M
EBIT -$27.9M -$62.1M -$103.3M -$155M -$374.6M
 
Revenue (Reported) $451K $7.3M $15.9M $31.4M $68.1M
Operating Income (Reported) -$27.9M -$62.1M -$103.3M -$155M -$374.6M
Operating Income (Adjusted) -$27.9M -$62.1M -$103.3M -$155M -$374.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $36.1M $522.5M $355.8M $355.4M $340.3M
Short Term Investments -- $123.4M $311.4M $319.8M $285.9M
Accounts Receivable, Net $390K $707K $3.3M $11.5M $10.2M
Inventory -- -- -- -- $18.7M
Prepaid Expenses $770.3K -- -- -- $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 $26M
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 $65.3M $643.4M $599.2M $555.4M $511.3M
 
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 $3.8M $3.6M $3.5M $7.4M $14.4M
Capital Leases -- -- -- -- --
Total Liabilities $11.6M $52.2M $30.9M $70.4M $127.4M
 
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 $65.3M $643.4M $599.2M $555.4M $511.3M
Cash and Short Terms $36.1M $522.5M $355.8M $355.4M $340.3M
Total Debt $3.8M $3.6M $3.5M $7.4M $14.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $587.3M $405.6M $384M $365.7M $1.1B
Short Term Investments -- $235.2M $208.7M $271.6M --
Accounts Receivable, Net $4.1M $2.9M $3M $4.1M $36.9M
Inventory -- -- -- $17.9M $57.4M
Prepaid Expenses $6.5M -- -- $3.1M $8.8M
Other Current Assets $6.5M $8.1M $16.8M $2.3M --
Total Current Assets $597.9M $416.6M $403.8M $395.4M $1.2B
 
Property Plant And Equipment $20.8M $28.9M $40.9M $59.5M $140.5M
Long-Term Investments -- $150.2M $101.1M $19.6M $408.9M
Goodwill -- -- $742K $727K --
Other Intangibles -- -- $13.1M $17.5M --
Other Long-Term Assets $2.4M $3.3M $5.7M $7.7M --
Total Assets $626.6M $606.6M $565.4M $497.9M $4.3B
 
Accounts Payable $2M $5M $6.4M $4.9M $17M
Accrued Expenses $3.5M $8.2M $15.7M $15.7M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $564K $582K $695K $3.1M --
Other Current Liabilities $1.2M $1.1M $576K $392K --
Total Current Liabilities $11.1M $19.6M $28.6M $32.3M $139.3M
 
Long-Term Debt $3.7M $3.5M $6.5M $15.2M $19.9M
Capital Leases -- -- -- -- --
Total Liabilities $68.9M $31M $66.9M $62.2M $2B
 
Common Stock $10K $20K $20K $22K $32K
Other Common Equity Adj -- -$9.1M -$4.8M $335K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $14.4M
Total Equity $557.7M $575.6M $498.5M $435.7M $2.3B
 
Total Liabilities and Equity $626.6M $606.6M $565.4M $497.9M $4.3B
Cash and Short Terms $587.3M $405.6M $384M $365.7M $1.1B
Total Debt $3.7M $3.5M $6.5M $15.2M $19.9M
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 $11.7M $10M $12.6M $19.5M $23.6M
Cash Acquisitions -- -- -- -- $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 -- $968K -- -- --
Other Financing Activities -- $572.7M $20K -$230K $238K
Cash From Financing $276K $603.2M $1.1M $1.8M $41.7M
 
Beginning Cash (CF) $36.1M $399M $44.4M $35.7M $54.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$23.4M $362.9M -$352.7M -$8.3M $18.8M
Ending Cash (CF) $12.7M $761.9M -$308.3M $27.4M $73.2M
 
Levered Free Cash Flow -$23.7M -$36.6M -$57.3M -$98.4M -$129.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$14.8M -$24M -$44.8M -$52.5M -$1.1B
Depreciation & Amoritzation $780K $1.5M $2.7M $4.9M $24.2M
Stock-Based Compensation $2.1M $10M $17M $24.6M $72.9M
Change in Accounts Receivable -$3.7M -$334K -$1.1M $3.8M -$12.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$12M -$12.9M -$22.3M -$19.2M -$123.1M
 
Capital Expenditures $2.9M $2.1M $5.7M $5M $4.9M
Cash Acquisitions -- -- -- -- $41.8M
Cash From Investing -$2.9M $25M $45.5M $6.5M -$672.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $968K -- -- -- --
Other Financing Activities $575.5M $724K $10K $3K --
Cash From Financing $574.5M $1.1M $244K $1.1M $1B
 
Beginning Cash (CF) $587.3M $57.2M $37.1M $30.2M $346M
Foreign Exchange Rate Adjustment -- -- -- -- -$16K
Additions / Reductions $559.6M $13.2M $23.5M -$11.6M $208.8M
Ending Cash (CF) $1.1B $70.4M $60.6M $18.6M $554.8M
 
Levered Free Cash Flow -$15M -$15M -$28M -$24.2M -$128M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$37M -$103.9M -$134.5M -$171.6M -$1.5B
Depreciation & Amoritzation $2.1M $5.1M $8.2M $16.7M $46.9M
Stock-Based Compensation $6.5M $24.4M $47.4M $98.8M $244.6M
Change in Accounts Receivable -$3.7M $2.2M $571K -$1.8M -$21.6M
Change in Inventories -- -- -- -- --
Cash From Operations -$25.5M -$34.5M -$67.1M -$92.9M -$248.1M
 
Capital Expenditures $9.5M $13.6M $12.8M $27.5M $15.5M
Cash Acquisitions -- -- -- -- $28.6M
Cash From Investing -$9.5M -$521.1M $49.7M $82.6M -$849.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $968K -- -- -- --
Other Financing Activities -- -$1.6M -$1.2M -$95K --
Cash From Financing $580.2M $25.5M -$285K $3.4M $1.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $545.2M -$530.1M -$17.6M -$6.9M $319.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$35M -$48M -$79.9M -$120.4M -$263.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$32.1M -$29.9M -$115.9M -$129.6M -$1.3B
Depreciation & Amoritzation $1.7M $4.2M $6.9M $13.2M $41.4M
Stock-Based Compensation $5.9M $22.6M $38.5M $67.6M $205.4M
Change in Accounts Receivable -$3.7M -$1.1M $946K $7.3M -$15.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$21.9M -$29.8M -$52.2M -$66.3M -$208.7M
 
Capital Expenditures $6.9M $10.5M $10.7M $18.7M $10.6M
Cash Acquisitions -- -- -- -- $13.1M
Cash From Investing -$6.9M -$314.2M $44.6M $58.4M -$873.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $968K -- -- -- --
Other Financing Activities $575.5M $1.2M $9K $144K $1.4M
Cash From Financing $579.9M $2.2M $784K $2.4M $1.4B
 
Beginning Cash (CF) $587.7M $187.9M $103M $132M $645.8M
Foreign Exchange Rate Adjustment -- -- -- $4K $375K
Additions / Reductions $551.2M -$341.8M -$6.8M -$5.5M $295.5M
Ending Cash (CF) $1.1B -$153.9M $96.2M $126.5M $941.6M
 
Levered Free Cash Flow -$28.8M -$40.3M -$62.9M -$84.9M -$219.3M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 26

Travere Therapeutics, Inc. [TVTX] is down 1.54% over the past day.

Buy
64
ZCSH alert for Dec 26

Grayscale Zcash Trust (ZEC) [ZCSH] is down 3.73% over the past day.

Buy
60
AAOI alert for Dec 26

Applied Optoelectronics, Inc. [AAOI] is down 9.39% over the past day.

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

Show me the best stock