IonQ, Inc. Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	324.74	-512.12	-331.65	-157.77	-48.51	-106.19
Depreciation & Amortization	118.57	82	18.65	10.38	5.6	2.55
Stock-Based Compensation	407.3	312.03	106.88	69.74	31.46	7.75
Other Adjustments	-1,118	-55.82	113.63	11.45	-30.75	69.56
Change in Receivables	-61.65	-37.67	1.61	-8.18	-1.51	-0.32
Changes in Accounts Payable	-1.47	-7.64	-0.6	2.19	1.06	0.76
Changes in Accrued Expenses	-23.69	7.38	-0.41	3.32	1.34	1.26
Changes in Unearned Revenue	19.07	9.29	-1.75	2.6	3.89	3.61
Changes in Other Operating Activities	-111.66	-80.65	-12.04	-12.55	-7.28	-5.51
Operating Cash Flow	-401.19	-283.19	-105.68	-78.81	-44.7	-26.54
Capital Expenditures	-22.48	-16.42	-17.99	-13.7	-9.34	-7.78
Purchases of Intangible Assets	-2.17	-	-	-	-3.23	-2.24
Purchases of Investments	-2,990	-2,758	-296.33	-298.45	-605.69	-203.76
Proceeds from Sale of Investments	881.08	682.83	418.08	386.76	310.05	-
Payments for Business Acquisitions	-32.76	0.52	-15.45	-	-0.85	-
Other Investing Activities	-	-4.22	-5.58	-5.85	-	-
Investing Cash Flow	-2,257	-2,095	82.73	68.77	-309.06	-213.79
Issuance of Common Stock	216.75	3,351	41.45	1.99	1.08	604.2
Repurchase of Common Stock	-0.72	-	-	-	-	-0.97
Net Common Stock Issued (Repurchased)	216.03	3,351	41.45	1.99	1.08	603.23
Other Financing Activities	-	7.88	0.24	-0.23	0.02	-
Financing Cash Flow	2,997	3,359	41.69	1.76	1.1	603.23
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.18	0.58	0.03	-0	-	-
Net Cash Flow	338.99	980.91	18.76	-8.29	-352.66	362.91
Free Cash Flow	-423.66	-299.6	-123.68	-92.51	-54.03	-34.32
FCF Margin	-226.41%	-230.44%	-287.13%	-419.72%	-485.44%	-1635.06%
Free Cash Flow Per Share	-1.32	-1.07	-0.58	-0.46	-0.27	-0.25
Levered Free Cash Flow	305.58	-516.41	-345.79	-165.54	-53.23	-111.31
Unlevered Free Cash Flow	-1,006	-589	-246.64	-165.57	-90.46	-43.81

SEC Filings: 10-K · 10-Q