Financhill
Sell
1

IONQ Quote, Financials, Valuation and Earnings

Last price:
$33.62
Seasonality move :
8.19%
Day range:
$25.92 - $39.00
52-week range:
$6.22 - $54.74
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
169.43x
P/B ratio:
15.02x
Volume:
124.1M
Avg. volume:
29.5M
1-year change:
139.32%
Market cap:
$6.5B
Revenue:
$22M
EPS (TTM):
-$0.82
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- -- $2.1M $11.1M $22M
Revenue Growth (YoY) -- -- -- 430.3% 98.02%
 
Cost of Revenues -- $143K $1M $2.9M $8.1M
Gross Profit -- -$143K $1.1M $8.2M $13.9M
Gross Profit Margin -- -- 50.45% 73.55% 63.22%
 
R&D Expenses -- $10.2M $20.2M $44M $92.3M
Selling, General & Admin -- $4M $17M $44.4M $69M
Other Inc / (Exp) -- $309K -$67.6M $30.1M -$19.3M
Operating Expenses -- $15.6M $39.7M $93.9M $171.7M
Operating Income -- -$15.7M -$38.7M -$85.7M -$157.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -$15.4M -$106.2M -$48.5M -$157.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $48K
Net Income to Company -- -$15.4M -$106.2M -$48.5M -$157.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$15.4M -$106.2M -$48.5M -$157.8M
 
Basic EPS (Cont. Ops) -- -$0.08 -$0.77 -$0.25 -$0.78
Diluted EPS (Cont. Ops) -- -$0.08 -$0.77 -$0.25 -$0.78
Weighted Average Basic Share -- $192.5M $137.6M $197.7M $202.6M
Weighted Average Diluted Share -- $192.5M $137.6M $197.7M $202.6M
 
EBITDA -- -$14.3M -$36.1M -$80.1M -$147.4M
EBIT -- -$15.7M -$38.7M -$85.7M -$157.8M
 
Revenue (Reported) -- -- $2.1M $11.1M $22M
Operating Income (Reported) -- -$15.7M -$38.7M -$85.7M -$157.8M
Operating Income (Adjusted) -- -$15.7M -$38.7M -$85.7M -$157.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $233K $2.8M $6.1M $12.4M
Revenue Growth (YoY) -- -- 1085.84% 122.08% 102.09%
 
Cost of Revenues $57K $234K $733K $2M $6.5M
Gross Profit -$57K -$1K $2M $4.1M $5.9M
Gross Profit Margin -- -0.43% 73.47% 67.28% 47.46%
 
R&D Expenses $2.3M $6.2M $13.3M $24.6M $33.2M
Selling, General & Admin $808K $3.7M $12.1M $19M $21M
Other Inc / (Exp) $11K -$4.3M -$1.1M -$7.6M -$3.9M
Operating Expenses $3.5M $10.5M $26.9M $46.3M $59M
Operating Income -$3.6M -$10.5M -$24.9M -$42.2M -$53.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$3.6M -$14.8M -$24M -$44.8M -$52.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $39K $16K
Net Income to Company -- -$14.8M -$24M -$44.8M -$52.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.6M -$14.8M -$24M -$44.8M -$52.5M
 
Basic EPS (Cont. Ops) -$0.02 -$0.08 -$0.12 -$0.22 -$0.24
Diluted EPS (Cont. Ops) -$0.02 -$0.08 -$0.12 -$0.22 -$0.24
Weighted Average Basic Share $192.5M $192.5M $198.3M $203.4M $214.3M
Weighted Average Diluted Share $192.5M $192.5M $198.3M $203.4M $214.3M
 
EBITDA -$3.2M -$9.9M -$23.4M -$39.4M -$48.2M
EBIT -$3.6M -$10.5M -$24.9M -$42.2M -$53.1M
 
Revenue (Reported) -- $233K $2.8M $6.1M $12.4M
Operating Income (Reported) -$3.6M -$10.5M -$24.9M -$42.2M -$53.1M
Operating Income (Adjusted) -$3.6M -$10.5M -$24.9M -$42.2M -$53.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $9M $19.7M $37.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $828K $2.3M $5.8M $18.7M
Gross Profit -- -$377K $6.6M $13.9M $18.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $17.8M $35.2M $74.4M $128.4M
Selling, General & Admin -- $12.6M $39.1M $58.2M $83.1M
Other Inc / (Exp) $11K -$4.2M -$35M -$24.8M $18.6M
Operating Expenses -- $32.4M $79.6M $140.8M $228.2M
Operating Income -- -$32.8M -$73M -$126.9M -$209.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -$37M -$103.9M -$134.5M -$171.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $39K $48K
Net Income to Company -- -- -$103.9M -$134.5M -$171.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$37M -$103.9M -$134.5M -$171.6M
 
Basic EPS (Cont. Ops) -- -$0.19 -$0.54 -$0.67 -$0.82
Diluted EPS (Cont. Ops) -- -$0.19 -$0.54 -$0.67 -$0.82
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$30.8M -$67.7M -$118.7M -$192.7M
EBIT -- -$32.8M -$73M -$126.9M -$209.4M
 
Revenue (Reported) -- -- $9M $19.7M $37.5M
Operating Income (Reported) -- -$32.8M -$73M -$126.9M -$209.4M
Operating Income (Adjusted) -- -$32.8M -$73M -$126.9M -$209.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $451K $7.3M $15.9M $31.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $57K $742K $2M $4.9M $15.6M
Gross Profit -$57K -$291K $5.3M $11M $15.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.3M $15.3M $30.3M $60.7M $96.8M
Selling, General & Admin $808K $10.7M $32.9M $46.7M $60.9M
Other Inc / (Exp) $11K -$4.3M $28.3M -$26.6M $11.2M
Operating Expenses $3.5M $27.6M $67.4M $114.3M $170.8M
Operating Income -$3.6M -$27.9M -$62.1M -$103.3M -$155M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$3.6M -$32.1M -$29.9M -$115.8M -$129.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $39K $39K
Net Income to Company -- -$32.1M -$29.9M -$115.9M -$129.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.6M -$32.1M -$29.9M -$115.9M -$129.6M
 
Basic EPS (Cont. Ops) -$0.02 -$0.17 -$0.15 -$0.58 -$0.61
Diluted EPS (Cont. Ops) -$0.02 -$0.17 -$0.15 -$0.58 -$0.61
Weighted Average Basic Share $192.5M $577.5M $591.7M $604.9M $634.1M
Weighted Average Diluted Share $192.5M $577.5M $591.7M $604.9M $634.1M
 
EBITDA -$3.2M -$26.3M -$57.9M -$96.4M -$141.8M
EBIT -$3.6M -$27.9M -$62.1M -$103.3M -$155M
 
Revenue (Reported) -- $451K $7.3M $15.9M $31.4M
Operating Income (Reported) -$3.6M -$27.9M -$62.1M -$103.3M -$155M
Operating Income (Adjusted) -$3.6M -$27.9M -$62.1M -$103.3M -$155M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $36.1M $399M $44.4M $35.7M
Short Term Investments -- -- $123.4M $311.4M $319.8M
Accounts Receivable, Net -- $390K $261K $1.2M $8.6M
Inventory -- -- -- $5.2M $12.5M
Prepaid Expenses -- -- -- $4M $5.7M
Other Current Assets -- $2.1M $6.4M $3.4M $4.9M
Total Current Assets -- $38.6M $529.6M $371.6M $390M
 
Property Plant And Equipment -- $16.3M $22.9M $29.8M $42.1M
Long-Term Investments -- -- $80.1M $182M $100.5M
Goodwill -- -- -- $742K $742K
Other Intangibles -- $2.7M $5.8M $8.9M $15.1M
Other Long-Term Assets -- $2.9M $3.6M $4.9M $5.2M
Total Assets -- $60.5M $642M $598M $553.6M
 
Accounts Payable -- $538K $1.9M $3.1M $5.6M
Accrued Expenses -- $608K $2.6M $6.7M $18.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $495K $568K $591K $710K
Other Current Liabilities -- -- $1.2M $1.1M $392K
Total Current Liabilities -- $1.9M $9.7M $20.2M $37.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $6.8M $50.8M $29.8M $68.6M
 
Common Stock -- $3K $19K $20K $20K
Other Common Equity Adj -- -- -$148K -$7.4M -$2M
Common Equity -- $53.7M $591.2M $568.2M $485M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $53.7M $591.2M $568.2M $485M
 
Total Liabilities and Equity -- $60.5M $642M $598M $553.6M
Cash and Short Terms -- $36.1M $522.5M $355.8M $355.4M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $587.3M $57.2M $37.1M $30.2M
Short Term Investments -- -- $235.2M $208.7M $271.6M
Accounts Receivable, Net -- $4.1M $1.3M $844K $3.3M
Inventory -- -- -- -- $17.9M
Prepaid Expenses -- -- -- -- $3.1M
Other Current Assets -- $6.5M $8.1M $16.8M $2.3M
Total Current Assets -- $597.9M $416.6M $403.8M $395.4M
 
Property Plant And Equipment -- $20.8M $28.9M $40.9M $59.5M
Long-Term Investments -- -- $9M $36M $13.7M
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
 
Accounts Payable -- $2M $5M $6.4M $4.9M
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
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $68.9M $31M $66.9M $62.2M
 
Common Stock -- $10K $20K $20K $22K
Other Common Equity Adj -- -- -$9.1M -$4.8M $335K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $557.7M $575.6M $498.5M $435.7M
 
Total Liabilities and Equity -- $626.6M $606.6M $565.4M $497.9M
Cash and Short Terms -- $587.3M $292.4M $245.9M $301.8M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -$15.4M -$106.2M -$48.5M -$157.8M
Depreciation & Amoritzation -- $1.4M $2.5M $5.6M $10.4M
Stock-Based Compensation -- $1.2M $7.7M $31.5M $69.7M
Change in Accounts Receivable -- -$290K -$317K -$1.5M -$8.2M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$12M -$26.5M -$44.7M -$78.8M
 
Capital Expenditures -- -- $10M $12.6M $19.5M
Cash Acquisitions -- -- -- -$848K --
Cash From Investing -- -$11.7M -$213.8M -$309.1M $68.8M
 
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 $37K -$193K
Cash From Financing -- $276K $603.2M $1.1M $1.8M
 
Beginning Cash (CF) -- $59.5M $36.1M $399M $46.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$23.4M $362.9M -$352.7M -$8.3M
Ending Cash (CF) -- $36.1M $399M $46.4M $38.1M
 
Levered Free Cash Flow -- -$23.7M -$36.6M -$57.3M -$98.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$14.8M -$24M -$44.8M -$52.5M
Depreciation & Amoritzation -- $596K $1.5M $2.7M $4.9M
Stock-Based Compensation -- $2.1M $10M $17M $24.6M
Change in Accounts Receivable -- -$3.7M -$334K -$1.1M $3.8M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$12M -$12.9M -$22.3M -$19.2M
 
Capital Expenditures -- $2.9M $2.1M $5.7M $5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$2.9M $25M $45.5M $6.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $575.5M $724K $10K $3K
Cash From Financing -- $574.5M $1.1M $244K $1.1M
 
Beginning Cash (CF) -- $27.7M $44M $16.1M $44.2M
Foreign Exchange Rate Adjustment -- -- -- $3K --
Additions / Reductions -- $559.6M $13.2M $23.5M -$11.6M
Ending Cash (CF) -- $587.3M $57.2M $39.6M $32.6M
 
Levered Free Cash Flow -- -$14.9M -$15M -$28M -$24.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$103.9M -$134.5M -$171.6M
Depreciation & Amoritzation -- -- $5.3M $8.2M $16.7M
Stock-Based Compensation -- $5.9M $24.4M $47.4M $98.8M
Change in Accounts Receivable -- -- $2.2M $571K -$1.8M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$34.5M -$67.1M -$92.9M
 
Capital Expenditures -- $6.9M $13.6M $12.8M $27.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$521.1M $49.7M $82.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$1.6M -$1.2M -$58K
Cash From Financing -- -- $25.5M -$285K $3.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$530.1M -$17.6M -$6.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$48.1M -$79.9M -$120.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$32.1M -$29.9M -$115.9M -$129.6M
Depreciation & Amoritzation -- $1.5M $4.2M $6.9M $13.2M
Stock-Based Compensation -- $5.9M $22.6M $38.5M $67.6M
Change in Accounts Receivable -- -$3.7M -$1.1M $946K $7.3M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$21.9M -$29.8M -$52.2M -$66.3M
 
Capital Expenditures -- $6.9M $10.5M $10.7M $18.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$6.9M -$314.2M $44.6M $58.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $575.5M $1.2M $9K $144K
Cash From Financing -- $579.9M $2.2M $784K $2.4M
 
Beginning Cash (CF) -- $99.2M $529.7M $116.4M $144.8M
Foreign Exchange Rate Adjustment -- -- -- $3K $4K
Additions / Reductions -- $551.2M -$341.8M -$6.8M -$5.5M
Ending Cash (CF) -- $650.4M $187.9M $109.5M $139.3M
 
Levered Free Cash Flow -- -$28.8M -$40.3M -$62.9M -$84.9M

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

GET BETTER TRADE IDEAS

Popular

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Why Is Marvell Stock Up?
Why Is Marvell Stock Up?

Semiconductor and data infrastructure company Marvell Technology (NASDAQ:MRVL) absolutely trounced…

Why Is General Electric Stock Going Up?
Why Is General Electric Stock Going Up?

General Electric Company, doing business these days as GE Aerospace…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
44
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
1
IONQ alert for Jan 10

IonQ [IONQ] is up 8% over the past day.

Sell
45
COLL alert for Jan 10

Collegium Pharmaceutical [COLL] is down 2.01% over the past day.

Sell
30
EDN alert for Jan 10

Empresa Distribuidora y Comercializadora Norte SA [EDN] is down 0.64% over the past day.

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

Show me the best stock