← IonQ, Inc.
| Annual Trend | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|
| Revenue | $0 | $2.1m |
$11.1m
+430.30%
|
$22.0m
+98.02%
|
$43.1m
+95.41%
|
$130.0m
+201.85%
|
$246.5m
+89.57%
|
|
| Cost of revenue (excluding depreciation and amortization) | $143k |
$1.0m
+627.27%
|
$2.9m
+183.08%
|
$8.1m
+175.41%
|
$20.6m
+154.03%
|
$77.5m
+276.21%
|
$174.2m
+124.82%
|
|
| Gross Profit | ($143k) |
$1.1m
+840.56%
|
$8.2m
+673.09%
|
$13.9m
+70.20%
|
$22.5m
+61.30%
|
$52.5m
+133.71%
|
$72.3m
+37.57%
|
|
| Research and development | $10.2m | $20.2m | $44.0m | $92.3m | $136.8m | $305.7m | $448.8m | |
| Sales and marketing | $486k | $3.2m | $8.4m | $18.3m | $28.4m | $53.4m | — | |
| General and administrative | $3.5m | $13.7m | $36.0m | $50.7m | $71.1m | $245.1m | $379.4m | |
| Total operating costs and expenses | $15.7m | $40.8m | $96.9m | $179.8m | $275.5m | $763.7m | — | |
| Loss from operations | ($15.7m) |
($38.7m)
-145.90%
|
($85.7m)
-121.64%
|
($157.8m)
-83.98%
|
($232.5m)
-47.35%
|
($633.7m)
-172.62%
|
— | |
| Interest income, net | — | $64k | $7.1m | $19.3m | $18.2m | $56.0m | $104.2m | |
| Gain (loss) on change in fair value of warrant liabilities | $0 | ($63.3m) | $30.1m | ($19.2m) | ($117.1m) | $66.7m | — | |
| Other income (expense), net | $309k | $92k | $6k | ($85k) | ($275k) | $29k | ($460.4m) | |
| Total net loss before income taxes | ($15.4m) | ($106.2m) | ($48.5m) | ($157.7m) | ($331.6m) | ($556.7m) | — | |
| Income tax benefit (expense) | $0 | $0 | $0 | ($48k) | ($59k) | $44.6m | — | |
| Net loss | — | — | — | ($157.8m) | ($331.6m) | ($512.1m) | — | |
| Net loss attributable to IonQ, Inc. | ($15.4m) | ($106.2m) | ($48.5m) | ($157.8m) | ($331.6m) | ($510.4m) | — | |
| Net loss per share attributable to IonQ, Inc. common stockholders-basic | — | ($1) | ($0) | ($1) | ($2) | ($2) | — | |
| Net loss per share attributable to IonQ, Inc. common stockholders-diluted | — | ($1) | ($0) | ($1) | ($2) | ($2) | — | |
| Weighted average shares used in computing net loss per share attributable to IonQ, Inc. common stockholders-basic | — | ($1) | ($0) | ($1) | ($2) | ($2) | — | |
| Weighted average shares used in computing net loss per share attributable to IonQ, Inc. common stockholders-diluted | — | ($1) | ($0) | ($1) | ($2) | ($2) | — | |
| Net loss attributable to noncontrolling interests | — | — | — | $0 | $0 | ($1.7m) | — | |
| Depreciation and amortization | $1.4m | $2.5m | $5.6m | $10.4m | $18.7m | $82.0m | $154.0m | |
| Offering costs associated with warrants | $0 | ($4.3m) | $0 | $0 | $0 | ($45.7m) | — |