Financhill
Sell
1

IONQ Quote, Financials, Valuation and Earnings

Last price:
$22.35
Seasonality move :
0.52%
Day range:
$20.84 - $23.20
52-week range:
$6.22 - $54.74
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
110.53x
P/B ratio:
12.97x
Volume:
20.8M
Avg. volume:
17.4M
1-year change:
121.51%
Market cap:
$5B
Revenue:
$43.1M
EPS (TTM):
-$1.56
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $1.6M $3.8M $6.1M $11.7M
Revenue Growth (YoY) -- -- 131.01% 60.39% 91.78%
 
Cost of Revenues $86K $298K $901K $3.2M $5M
Gross Profit -$86K $1.4M $2.9M $2.9M $6.7M
Gross Profit Margin -- 81.92% 76.33% 48.2% 56.92%
 
R&D Expenses $2.5M $4.9M $13.7M $31.6M $40.1M
Selling, General & Admin $1.9M $6.3M $11.5M $22.3M $38.6M
Other Inc / (Exp) $4K -$63.3M $1.8M $7.3M -$128.6M
Operating Expenses $4.8M $12.2M $26.5M $57.4M $84.2M
Operating Income -$4.9M -$10.8M -$23.6M -$54.4M -$77.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$4.9M -$74.1M -$18.6M -$41.9M -$202M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $9K $20K
Net Income to Company -- -$74.1M -$18.6M -$41.9M -$202M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.9M -$74.1M -$18.6M -$41.9M -$202M
 
Basic EPS (Cont. Ops) -$0.03 -$0.39 -$0.09 -$0.21 -$0.95
Diluted EPS (Cont. Ops) -$0.03 -$0.39 -$0.09 -$0.21 -$0.95
Weighted Average Basic Share $192.5M $195.6M $199.1M $205.3M $218M
Weighted Average Diluted Share $192.5M $195.6M $199.1M $205.3M $218M
 
EBITDA -$4.5M -$9.8M -$22.3M -$50.9M -$72M
EBIT -$4.9M -$10.8M -$23.6M -$54.4M -$77.5M
 
Revenue (Reported) -- $1.6M $3.8M $6.1M $11.7M
Operating Income (Reported) -$4.9M -$10.8M -$23.6M -$54.4M -$77.5M
Operating Income (Adjusted) -$4.9M -$10.8M -$23.6M -$54.4M -$77.5M
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) -- -- -- -- --
 
Cost of Revenues -- $1M $2.9M $8.1M $20.6M
Gross Profit -- $1.1M $8.2M $13.9M $22.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $20.2M $44M $92.3M $136.8M
Selling, General & Admin -- $17M $44.4M $69M $99.5M
Other Inc / (Exp) $15K -$67.6M $30.1M -$19.3M -$117.4M
Operating Expenses -- $39.7M $93.9M $171.7M $254.9M
Operating Income -- -$38.7M -$85.7M -$157.8M -$232.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -$106.2M -$48.5M -$157.7M -$331.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $48K $59K
Net Income to Company -- -$106.2M -$48.5M -$157.8M -$331.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$106.2M -$48.5M -$157.8M -$331.6M
 
Basic EPS (Cont. Ops) -- -$0.56 -$0.24 -$0.79 -$1.56
Diluted EPS (Cont. Ops) -- -$0.56 -$0.24 -$0.79 -$1.56
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$36.1M -$80.1M -$147.4M -$213.8M
EBIT -- -$38.7M -$85.7M -$157.8M -$232.5M
 
Revenue (Reported) -- $2.1M $11.1M $22M $43.1M
Operating Income (Reported) -- -$38.7M -$85.7M -$157.8M -$232.5M
Operating Income (Adjusted) -- -$38.7M -$85.7M -$157.8M -$232.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.1M $11.1M $22M $43.1M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1M $2.9M $8.1M $20.6M --
Gross Profit $1.1M $8.2M $13.9M $22.5M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $20.2M $44M $92.3M $136.8M --
Selling, General & Admin $17M $44.4M $69M $99.5M --
Other Inc / (Exp) -$67.6M $30.1M -$19.3M -$117.4M --
Operating Expenses $39.7M $93.9M $171.7M $254.9M --
Operating Income -$38.7M -$85.7M -$157.8M -$232.5M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$106.2M -$48.5M -$157.7M -$331.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $48K $59K --
Net Income to Company -$106.2M -$48.5M -$157.8M -$331.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$106.2M -$48.5M -$157.8M -$331.6M --
 
Basic EPS (Cont. Ops) -$0.56 -$0.24 -$0.79 -$1.56 --
Diluted EPS (Cont. Ops) -$0.56 -$0.24 -$0.79 -$1.56 --
Weighted Average Basic Share $773.1M $790.8M $810.3M $852.1M --
Weighted Average Diluted Share $773.1M $790.8M $810.3M $852.1M --
 
EBITDA -$36.1M -$80.1M -$147.4M -$213.8M --
EBIT -$38.7M -$85.7M -$157.8M -$232.5M --
 
Revenue (Reported) $2.1M $11.1M $22M $43.1M --
Operating Income (Reported) -$38.7M -$85.7M -$157.8M -$232.5M --
Operating Income (Adjusted) -$38.7M -$85.7M -$157.8M -$232.5M --
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 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 -- -- -- -- --
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 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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$74.1M -$18.6M -$41.9M -$202M
Depreciation & Amoritzation -- $1M $1.4M $3.5M $5.5M
Stock-Based Compensation -- $1.8M $8.9M $31.2M $39.3M
Change in Accounts Receivable -- $3.4M -$375K -$9.1M -$5.7M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$4.7M -$14.9M -$26.6M -$39.4M
 
Capital Expenditures -- $3.1M $2.1M $8.8M $4.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$206.9M $5.2M $24.2M $24.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$2.8M -$1.2M -$239K $94K
Cash From Financing -- $23.3M -$1.1M $977K $39.3M
 
Beginning Cash (CF) -- $587.3M $57.2M $39.6M $32.6M
Foreign Exchange Rate Adjustment -- -- -- -$5K $21K
Additions / Reductions -- -$188.3M -$10.8M -$1.5M $24.2M
Ending Cash (CF) -- $399M $46.4M $38.1M $56.8M
 
Levered Free Cash Flow -- -$7.8M -$17M -$35.4M -$44.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$106.2M -$48.5M -$157.8M -$331.6M
Depreciation & Amoritzation -- $2.5M $5.6M $10.4M $18.7M
Stock-Based Compensation -- $7.7M $31.5M $69.7M $106.9M
Change in Accounts Receivable -- -$317K -$1.5M -$8.2M $1.6M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$26.5M -$44.7M -$78.8M -$105.7M
 
Capital Expenditures -- $10M $12.6M $19.5M $23.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$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 -- -- $20K -$230K $238K
Cash From Financing -- $603.2M $1.1M $1.8M $41.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $362.9M -$352.7M -$8.3M $18.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$36.6M -$57.3M -$98.4M -$129.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$106.2M -$48.5M -$157.8M -$331.6M --
Depreciation & Amoritzation $2.5M $5.6M $10.4M $18.7M --
Stock-Based Compensation $7.7M $31.5M $69.7M $106.9M --
Change in Accounts Receivable -$317K -$1.5M -$8.2M $1.6M --
Change in Inventories -- -- -- -- --
Cash From Operations -$26.5M -$44.7M -$78.8M -$105.7M --
 
Capital Expenditures $10M $12.6M $19.5M $23.6M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$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 $603.2M $1.1M $1.8M $41.7M --
 
Beginning Cash (CF) $686.5M $586.9M $155.9M $177.4M --
Foreign Exchange Rate Adjustment -- -- -$2K $25K --
Additions / Reductions $362.9M -$352.7M -$8.3M $18.7M --
Ending Cash (CF) $1B $234.3M $147.6M $196.1M --
 
Levered Free Cash Flow -$36.6M -$57.3M -$98.4M -$129.3M --

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

GET BETTER TRADE IDEAS

Popular

Is Nvidia Stock Still Too Expensive or a Smart Buy?
Is Nvidia Stock Still Too Expensive or a Smart Buy?

The $2.8 trillion chip juggernaut NVIDIA Corporation (NASDAQ:NVDA) announced Q4…

Is VICI Properties Dividend Worth It?
Is VICI Properties Dividend Worth It?

VICI Properties (NYSE:VICI) is a REIT that specializes in hotel…

Is GEO Stock a Buy, Sell or Hold?
Is GEO Stock a Buy, Sell or Hold?

The GEO Group (NYSE:GEO) is a private prison and mental…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 39x

Sell
44
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
46
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
49
OKTA alert for Mar 5

Okta [OKTA] is up 3.74% over the past day.

Buy
81
GRRR alert for Mar 5

Gorilla Technology Group [GRRR] is up 3.76% over the past day.

Sell
26
NUTX alert for Mar 5

Nutex Health [NUTX] is up 1.67% over the past day.

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

Show me the best stock