IonQ, Inc. (BMV:IONQ)

IonQ, Inc. Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	130.02	43.07	22.04	11.13	2.1
Revenue Growth (YoY)	201.85%	95.41%	98.02%	430.30%	-
Cost of Revenue	75.33	20.34	7.96	2.89	1
Gross Profit	54.69	22.73	14.08	8.24	1.1
Selling, General & Admin	261.04	101.37	69.86	45.02	17.63
Research & Development	301.86	135.16	91.6	43.37	19.62
Operating Expenses	644.9	255.19	171.83	93.99	39.79
Operating Income	-590.22	-232.46	-157.75	-85.75	-38.69
Interest & Investment Income	56	18.25	19.32	7.09	0.06
Other Non Operating Income (Expenses)	21.03	-117.38	-19.29	30.14	-63.3
EBT Excluding Unusual Items	-513.19	-331.59	-157.72	-48.51	-101.93
Merger & Restructuring Charges	-43.5	-	-	-	-4.26
Pretax Income	-556.69	-331.59	-157.72	-48.51	-106.19
Income Tax Expense	-44.57	0.06	0.05	-	-
Earnings From Continuing Operations	-512.12	-331.65	-157.77	-48.51	-106.19
Minority Interest in Earnings	1.74	-	-	-	-
Net Income	-510.38	-331.65	-157.77	-48.51	-106.19
Net Income to Common	-510.38	-331.65	-157.77	-48.51	-106.19
Shares Outstanding (Basic)	280	213	203	198	138
Shares Outstanding (Diluted)	280	213	203	198	138
Shares Change (YoY)	31.60%	5.16%	2.45%	43.69%	19.61%
EPS (Basic)	-1.82	-1.56	-0.78	-0.25	-0.77
EPS (Diluted)	-1.82	-1.56	-0.78	-0.25	-0.77
Free Cash Flow	-299.6	-123.68	-92.51	-54.03	-34.32
Free Cash Flow Per Share	-1.07	-0.58	-0.46	-0.27	-0.25
Gross Margin	42.06%	52.77%	63.87%	74.03%	52.60%
Operating Margin	-453.96%	-539.68%	-715.70%	-770.34%	-1843.12%
Profit Margin	-392.55%	-769.97%	-715.77%	-435.82%	-5058.89%
Free Cash Flow Margin	-230.44%	-287.13%	-419.72%	-485.44%	-1635.06%
EBITDA	-508.21	-213.8	-147.38	-80.14	-36.14
D&A For EBITDA	82	18.65	10.38	5.6	2.55
EBIT	-590.22	-232.46	-157.75	-85.75	-38.69
Advertising Expenses	-	-	-	1.3	1.1

Source: S&P Global Market Intelligence. Standard template. Financial Sources.