IONQ

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 16.91 M15.85 M12.46 M27.83 M54.3 M91.42 M 186.01 M Gross profit 10.39 M10.81 M8.14 M19.5 M33.05 M47.83 M 108.53 M Operating expenses 86.49 M127.8 M115.66 M240.27 M305.63 M400.71 M 1.06 B Selling/general/admin expenses 20.95 M38.59 M32.42 M58.98 M96.95 M110.19 M 298.53 M Research & development 33.18 M40.08 M39.95 M103.36 M66.3 M96.09 M 305.7 M Operating income 53.13 M77.5 M75.68 M160.59 M168.81 M228.63 M 633.72 M Non-Operating Income, Total 15 K81 K51 K232 K980 K-1.23 M 29 K Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 000000 0 Unusual income/expense 15 K81 K51 K232 K980 K-1.23 M 29 K Pretax income 52.48 M201.98 M32.24 M192.8 M1.06 B-728.4 M 556.69 M Equity in earnings —————— — Taxes 16 K20 K12 K15.3 M4.4 M24.86 M 44.57 M Non-controlling/minority interest ———692 K657 K— — After tax other income/expense 1.75 M512 K825 K677 K4.37 M12.49 M 18.37 M Net income before discontinued operations 52.5 M202 M32.25 M176.84 M1.05 B-753.67 M 510.38 M Discontinued operations —————— — Net income 52.5 M202 M32.25 M176.84 M1.05 B-753.67 M 510.38 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 52.5 M202 M32.25 M176.84 M1.05 B-753.67 M 510.38 M Basic earnings per share (Basic EPS) -0.24-0.95-0.14-0.7-3.582.6 -1.82 Diluted earnings per share (Diluted EPS) -0.24-0.95-0.14-0.7-3.582.6 -1.82 Average basic shares outstanding 214.31 M213.03 M228.76 M250.97 M294.52 M280.35 M 1.05 B Diluted shares outstanding 214.31 M213.03 M228.76 M250.97 M294.52 M280.35 M 1.05 B EBITDA -74.89 M-109.21 M-104.53 M-212.3 M-251 M-291.94 M -859.76 M EBIT -76.09 M-116.99 M-107.52 M-220.76 M-272.57 M-352.88 M -953.74 M Cost of revenue 6.51 M5.04 M4.32 M8.33 M21.25 M43.59 M 77.49 M Other cost of goods sold 6.51 M5.04 M4.32 M8.33 M21.25 M43.59 M 77.49 M Depreciation & amortization (cash flow) 1.2 M7.78 M2.99 M8.47 M21.57 M60.94 M 93.98 M