IONQ Inc
NYSE:IONQ
Income Statement
Earnings Waterfall
IONQ Inc
Revenue
|
22m
USD
|
Cost of Revenue
|
-8m
USD
|
Gross Profit
|
14.1m
USD
|
Operating Expenses
|
-171.8m
USD
|
Operating Income
|
-157.8m
USD
|
Other Expenses
|
-17k
USD
|
Net Income
|
-157.8m
USD
|
Income Statement
IONQ Inc
Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||
Revenue |
0
N/A
|
2
+367%
|
4
+93%
|
6
+59%
|
9
+39%
|
11
+24%
|
13
+21%
|
16
+22%
|
20
+21%
|
22
+12%
|
|
Gross Profit | |||||||||||
Cost of Revenue |
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(6)
|
(8)
|
|
Gross Profit |
0
N/A
|
1
N/A
|
3
+158%
|
5
+68%
|
7
+44%
|
8
+24%
|
10
+22%
|
12
+17%
|
14
+18%
|
14
+1%
|
|
Operating Income | |||||||||||
Operating Expenses |
(29)
|
(40)
|
(56)
|
(63)
|
(80)
|
(94)
|
(106)
|
(121)
|
(141)
|
(172)
|
|
Selling, General & Administrative |
(11)
|
(17)
|
(24)
|
(31)
|
(39)
|
(44)
|
(47)
|
(51)
|
(58)
|
(69)
|
|
Research & Development |
(6)
|
(20)
|
(18)
|
(28)
|
(35)
|
(44)
|
(53)
|
(63)
|
(74)
|
(92)
|
|
Depreciation & Amortization |
(1)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(10)
|
|
Other Operating Expenses |
(11)
|
0
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(29)
N/A
|
(39)
-36%
|
(53)
-37%
|
(59)
-10%
|
(73)
-25%
|
(86)
-18%
|
(95)
-11%
|
(110)
-15%
|
(127)
-16%
|
(158)
-24%
|
|
Pre-Tax Income | |||||||||||
Interest Income Expense |
(5)
|
(4)
|
0
|
(3)
|
3
|
7
|
11
|
14
|
17
|
19
|
|
Total Other Income |
(15)
|
(63)
|
(55)
|
(33)
|
(34)
|
30
|
13
|
(18)
|
(25)
|
(19)
|
|
Pre-Tax Income |
(48)
N/A
|
(106)
-120%
|
(108)
-2%
|
(95)
+13%
|
(104)
-10%
|
(49)
+53%
|
(72)
-48%
|
(114)
-59%
|
(134)
-18%
|
(158)
-17%
|
|
Net Income | |||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
Income from Continuing Operations |
(48)
|
(106)
|
(108)
|
(95)
|
(104)
|
(49)
|
(72)
|
(114)
|
(135)
|
(158)
|
|
Net Income (Common) |
(48)
N/A
|
(106)
-120%
|
(108)
-2%
|
(95)
+13%
|
(104)
-10%
|
(49)
+53%
|
(72)
-48%
|
(114)
-59%
|
(135)
-18%
|
(158)
-17%
|
|
EPS (Diluted) |
-0.4
N/A
|
-0.77
-93%
|
-0.55
+29%
|
-0.48
+13%
|
-0.54
-13%
|
-0.25
+54%
|
-0.36
-44%
|
-0.57
-58%
|
-0.67
-18%
|
-0.78
-16%
|