IONQ

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 15.85 M12.46 M27.83 M54.3 M91.42 M92.9 M 266.45 M Gross profit 10.81 M8.14 M19.5 M33.05 M47.83 M43.65 M 144.03 M Operating expenses 127.8 M115.66 M240.27 M305.63 M400.71 M454.23 M 1.4 B Selling/general/admin expenses 38.59 M32.42 M58.98 M96.95 M110.19 M118.05 M 384.17 M Research & development 40.08 M39.95 M103.36 M66.3 M96.09 M125.74 M 391.49 M Operating income -77.5 M-75.68 M-160.59 M-168.81 M-228.63 M-271.51 M -829.54 M Non-Operating Income, Total -111 K51 K232 K-980 K726 K-16.13 M -16.15 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 000000 0 Unusual income/expense -111 K51 K232 K-980 K726 K-16.13 M -16.15 M Pretax income -201.98 M-32.24 M-192.8 M-1.06 B728.4 M798.23 M 273.77 M Equity in earnings —————— — Taxes 20 K12 K-15.27 M-4.44 M-24.88 M-6.38 M -50.97 M Non-controlling/minority interest 00-692 K-657 K-394 K-750 K -2.49 M After tax other income/expense -512 K-825 K-2.09 M-4.37 M-12.49 M-8.47 M -27.43 M Net income before discontinued operations -202 M-32.25 M-176.84 M-1.05 B753.67 M805.36 M 327.23 M Discontinued operations —————— — Net income -202 M-32.25 M-176.84 M-1.05 B753.67 M805.36 M 327.23 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -202 M-32.25 M-176.84 M-1.05 B753.67 M769.47 M 291.34 M Basic earnings per share (Basic EPS) -0.95-0.14-0.7-3.582.62.19 0.51 Diluted earnings per share (Diluted EPS) -0.95-0.14-0.7-3.582.62.07 0.39 Average basic shares outstanding 213.03 M228.76 M250.97 M294.52 M280.35 M358.82 M — Diluted shares outstanding 213.03 M228.76 M250.97 M294.52 M280.35 M371.23 M — EBITDA -109.21 M-124.83 M-212.3 M-251 M-291.94 M-367.48 M -1.12 B EBIT -116.99 M-107.52 M-220.76 M-272.57 M-352.88 M-410.58 M -1.26 B Cost of revenue 5.04 M4.32 M8.33 M21.25 M43.59 M49.25 M 122.43 M Other cost of goods sold 5.04 M4.32 M8.33 M21.25 M43.59 M49.25 M 122.43 M Depreciation & amortization (cash flow) 7.78 M-17.31 M8.47 M21.57 M60.94 M43.1 M 134.09 M