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	77.49	20.6	8.11	2.94	1.04
Gross Profit	52.53	22.48	13.93	8.19	1.06
Selling, General & Admin	298.53	99.45	68.99	44.35	16.97
Depreciation & Amortization Expenses	82	18.65	10.38	5.6	2.55
Research & Development	305.71	136.83	92.32	43.98	20.23
Operating Income	-633.72	-232.46	-157.75	-85.75	-38.69
Interest Income	56	18.25	19.32	7.09	0.06
Other Non-Operating Income (Expense)	21.03	-117.38	-19.29	30.14	-67.56
Total Non-Operating Income (Expense)	77.02	-99.13	0.03	37.24	-67.5
Pretax Income	-556.69	-331.59	-157.72	-48.51	-106.19
Provision for Income Taxes	-44.57	0.06	0.05	-	-
Net Income	-510.38	-331.65	-157.77	-48.51	-106.19
Minority Interest in Earnings	-1.74	-	-	-	-
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	40.40%	52.18%	63.22%	73.55%	50.45%
Operating Margin	-487.41%	-539.68%	-715.70%	-770.34%	-1843.12%
Profit Margin	-393.89%	-769.96%	-715.77%	-435.82%	-5058.89%
FCF Margin	-230.44%	-287.13%	-419.72%	-485.44%	-1635.06%
EBITDA	-551.71	-213.8	-147.38	-80.14	-36.14
EBITDA Margin	-424.34%	-496.37%	-668.63%	-719.99%	-1721.72%
EBIT	-633.72	-232.46	-157.75	-85.75	-38.69
EBIT Margin	-487.41%	-539.68%	-715.70%	-770.34%	-1843.12%
Effective Tax Rate	8.01%	-0.02%	-0.03%	0.00%	0.00%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.