IonQ, Inc. (IONQ)

IonQ, Inc. Income Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	43.07	22.04	11.13	2.1	-
Revenue Growth (YoY)	95.41%	98.02%	430.30%	-	-
Cost of Revenue	20.34	7.96	2.89	1	0.14
Gross Profit	22.73	14.08	8.24	1.1	-0.14
Selling, General & Admin	101.37	69.86	45.02	17.63	4.3
Research & Development	135.16	91.6	43.37	19.62	9.89
Operating Expenses	255.19	171.83	93.99	39.79	15.59
Operating Income	-232.46	-157.75	-85.75	-38.69	-15.73
Interest & Investment Income	18.25	19.32	7.09	0.06	-
Other Non Operating Income (Expenses)	-117.38	-19.29	30.14	-63.3	0.31
EBT Excluding Unusual Items	-331.59	-157.72	-48.51	-101.93	-15.42
Merger & Restructuring Charges	-	-	-	-4.26	-
Pretax Income	-331.59	-157.72	-48.51	-106.19	-15.42
Income Tax Expense	0.06	0.05	-	-	-
Net Income	-331.65	-157.77	-48.51	-106.19	-15.42
Net Income to Common	-331.65	-157.77	-48.51	-106.19	-15.42
Shares Outstanding (Basic)	213	203	198	138	115
Shares Outstanding (Diluted)	213	203	198	138	115
Shares Change (YoY)	5.16%	2.45%	43.69%	19.61%	2787.50%
EPS (Basic)	-1.56	-0.78	-0.25	-0.77	-0.13
EPS (Diluted)	-1.56	-0.78	-0.25	-0.77	-0.13
Free Cash Flow	-123.68	-92.51	-54.03	-34.32	-22.04
Free Cash Flow Per Share	-0.58	-0.46	-0.27	-0.25	-0.19
Gross Margin	52.77%	63.87%	74.03%	52.60%	-
Operating Margin	-539.68%	-715.70%	-770.34%	-1843.12%	-
Profit Margin	-769.97%	-715.77%	-435.82%	-5058.89%	-
Free Cash Flow Margin	-287.13%	-419.72%	-485.44%	-1635.06%	-
EBITDA	-213.8	-147.38	-80.14	-36.14	-14.33
D&A For EBITDA	18.65	10.38	5.6	2.55	1.4
EBIT	-232.46	-157.75	-85.75	-38.69	-15.73
Advertising Expenses	0.2	0.9	1.3	1.1	0.4

Updated Feb 26, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q