D-Wave Quantum Inc
NYSE:QBTS
Income Statement
Earnings Waterfall
D-Wave Quantum Inc
Revenue
|
8.8m
USD
|
Cost of Revenue
|
-4.1m
USD
|
Gross Profit
|
4.6m
USD
|
Operating Expenses
|
-85.2m
USD
|
Operating Income
|
-80.5m
USD
|
Other Expenses
|
-2.2m
USD
|
Net Income
|
-82.7m
USD
|
Income Statement
D-Wave Quantum Inc
Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|
Revenue | ||||||||
Revenue |
3
N/A
|
5
+55%
|
7
+50%
|
7
-2%
|
7
+5%
|
8
+12%
|
9
+6%
|
|
Gross Profit | ||||||||
Cost of Revenue |
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
Gross Profit |
2
N/A
|
3
+55%
|
4
+46%
|
4
-17%
|
4
-1%
|
4
+14%
|
5
+16%
|
|
Operating Income | ||||||||
Operating Expenses |
(25)
|
(41)
|
(64)
|
(77)
|
(85)
|
(89)
|
(85)
|
|
Selling, General & Administrative |
(11)
|
(20)
|
(32)
|
(41)
|
(47)
|
(49)
|
(47)
|
|
Research & Development |
(14)
|
(22)
|
(32)
|
(37)
|
(38)
|
(40)
|
(38)
|
|
Operating Income |
(23)
N/A
|
(38)
-65%
|
(59)
-55%
|
(74)
-24%
|
(82)
-11%
|
(85)
-4%
|
(81)
+5%
|
|
Pre-Tax Income | ||||||||
Interest Income Expense |
(3)
|
(4)
|
1
|
1
|
2
|
4
|
(0)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
3
|
7
|
8
|
3
|
2
|
(2)
|
|
Pre-Tax Income |
(25)
N/A
|
(39)
-52%
|
(52)
-33%
|
(65)
-25%
|
(77)
-19%
|
(79)
-3%
|
(83)
-5%
|
|
Net Income | ||||||||
Income from Continuing Operations |
(25)
|
(39)
|
(52)
|
(65)
|
(77)
|
(79)
|
(83)
|
|
Net Income (Common) |
(25)
N/A
|
(39)
-52%
|
(52)
-33%
|
(65)
-25%
|
(77)
-19%
|
(79)
-3%
|
(83)
-5%
|
|
EPS (Diluted) |
-0.21
N/A
|
-0.32
-52%
|
-0.43
-34%
|
-0.54
-26%
|
-0.62
-15%
|
-0.59
+5%
|
-0.6
-2%
|