IonQ, Inc. (IONQWT) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
4505 CAMPUS DRIVE COLLEGE PARK, MD 20740 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 7373 - Computer Integrated Systems Design (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 6/30/2025 MRQ | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | |||
|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash, cash equivalents, and short-term investments | 340,289 | 355,441 | 355,797 | 522,468 | 1,570 | |||
| Cash and cash equivalent | 54,393 | 35,665 | 44,367 | 399,025 | 1,570 | |||
| Short-term investments | 285,896 | 319,776 | 311,430 | 123,443 | ||||
| Receivables | 10,188 | 11,467 | 3,292 | 707 | ||||
| Inventory, net of allowances, customer advances and progress billings | ||||||||
| Inventory | ||||||||
| Prepaid expense | 4,890 | 5,696 | 770 | |||||
| Other current assets | 2,556 | 4,909 | ||||||
| Other undisclosed current assets | 20,879 | 12,476 | 12,539 | 6,442 | ||||
| Total current assets: | 378,802 | 389,989 | 371,628 | 529,617 | 2,340 | |||
| Noncurrent Assets | ||||||||
| Operating lease, right-of-use asset | 9,470 | 4,613 | 3,753 | 4,032 | ||||
| Property, plant and equipment | 52,761 | 37,515 | 26,014 | 18,870 | ||||
| Long-term investments and receivables | 23,545 | 100,489 | 182,001 | 80,110 | ||||
| Long-term investments | 23,545 | 100,489 | 182,001 | 80,110 | ||||
| Intangible assets, net (including goodwill) | 39,373 | 15,819 | 9,686 | 5,841 | ||||
| Goodwill | 9,904 | 742 | 742 | |||||
| Intangible assets, net (excluding goodwill) | 29,469 | 15,077 | 8,944 | 5,841 | ||||
| Asset, held-in-trust | 300,031 | |||||||
| Other noncurrent assets | 4,437 | 5,155 | 4,910 | 3,558 | ||||
| Total noncurrent assets: | 129,586 | 163,591 | 226,364 | 112,411 | 300,031 | |||
| TOTAL ASSETS: | 508,388 | 553,580 | 597,992 | 642,028 | 302,371 | |||
| LIABILITIES AND EQUITY | ||||||||
| Liabilities | ||||||||
| Current Liabilities | ||||||||
| Accounts payable and accrued liabilities | 21,654 | 23,975 | 9,710 | 5,554 | 1,421 | |||
| Taxes payable | ✕ | ✕ | ✕ | ✕ | 58 | |||
| Employee-related liabilities | ✕ | ✕ | ✕ | ✕ | 1,025 | |||
| Accounts payable | 5,230 | 5,599 | 3,055 | 1,882 | 850 | |||
| Accrued liabilities | 16,424 | 18,376 | 6,655 | 2,647 | 513 | |||
| Deferred revenue | 10,678 | 12,087 | 8,729 | 3,430 | ||||
| Due to related parties | ✕ | ✕ | ✕ | 31 | ||||
| Other undisclosed current liabilities | 3,753 | 1,102 | 1,721 | 707 | ||||
| Total current liabilities: | 36,085 | 37,164 | 20,160 | 9,691 | 1,452 | |||
| Noncurrent Liabilities | ||||||||
| Long-term debt and lease obligation: | 3,643 | |||||||
| Liabilities, other than long-term debt | 88,380 | 30,974 | 8,782 | 35,495 | 34,885 | |||
| Deferred revenue | 447 | 1,201 | 1,533 | |||||
| Other liabilities | 3,333 | 128 | 303 | |||||
| Operating lease, liability | 14,359 | 7,395 | 3,459 | 3,643 | ||||
| Derivative instruments and hedges, liabilities | 70,688 | 23,004 | 3,819 | 33,962 | 34,885 | |||
| Other undisclosed noncurrent liabilities | 61 | 448 | 839 | 1,969 | 10,500 | |||
| Total noncurrent liabilities: | 88,441 | 31,422 | 9,621 | 41,107 | 45,385 | |||
| Total liabilities: | 124,526 | 68,586 | 29,781 | 50,798 | 46,837 | |||
| Temporary equity, including noncontrolling interest | 250,533 | |||||||
| Equity | ||||||||
| Equity, attributable to parent, including: | 383,862 | 484,994 | 568,211 | 591,230 | 5,000 | |||
| Common stock | 22 | 20 | 20 | 19 | ||||
| Additional paid in capital | 1,067,403 | 839,014 | 769,848 | 737,150 | 21,213 | |||
| Accumulated other comprehensive income (loss) | 157 | (1,967) | (7,355) | (148) | ||||
| Accumulated deficit | (683,720) | (352,073) | (194,302) | (145,791) | (16,215) | |||
| Other undisclosed equity, attributable to parent | 1 | |||||||
| Equity, attributable to noncontrolling interest | ||||||||
| Total equity: | 383,862 | 484,994 | 568,211 | 591,230 | 5,000 | |||
| TOTAL LIABILITIES AND EQUITY: | 508,388 | 553,580 | 597,992 | 642,028 | 302,371 | |||
Income Statement (P&L) ($ in thousands)
| 6/30/2025 TTM | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | ||
|---|---|---|---|---|---|---|---|
| Revenues | 43,073 | 22,042 | 1,235,000 | 2,099 | |||
| Cost of revenue (Cost of Product and Service Sold) | (20,597) | (8,108) | (2,944) | (1,040) | |||
| Gross profit: | 22,476 | 13,934 | 1,232,056 | 1,059 | |||
| Operating expenses | (275,528) | (179,796) | (96,877) | (40,786) | |||
| Other undisclosed operating income (loss) | 20,597 | 8,108 | (1,220,925) | 1,040 | |||
| Operating loss: | (232,455) | (157,754) | (85,746) | (38,687) | |||
| Nonoperating income (expense) (Other Nonoperating Income (Expense)) | (275) | (85) | 6 | ||||
| Loss from continuing operations before equity method investments, income taxes: | (232,730) | (157,839) | (85,740) | (38,687) | |||
| Other undisclosed income (loss) from continuing operations before income taxes | (98,858) | 116 | 37,229 | (67,499) | |||
| Loss from continuing operations before income taxes: | (331,588) | (157,723) | (48,511) | (106,186) | |||
| Income tax expense (benefit) | (59) | (48) | |||||
| Loss from continuing operations: | (331,647) | (157,771) | (48,511) | (106,186) | |||
| Loss before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | ✕ | (106,186) | ✕ | |
| Net loss: | (331,647) | (157,771) | (48,511) | (106,186) | |||
| Net income attributable to noncontrolling interest | |||||||
| Net loss available to common stockholders, diluted: | (331,647) | (157,771) | (48,511) | (106,186) | |||
Comprehensive Income ($ in thousands)
| 6/30/2025 TTM | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | ||
|---|---|---|---|---|---|---|---|
| Net loss: | (331,647) | (157,771) | (48,511) | (106,186) | |||
| Other comprehensive income (loss) | 2,124 | 5,388 | (7,207) | ||||
| Comprehensive loss: | (329,523) | (152,383) | (55,718) | (106,186) | |||
| Comprehensive income, net of tax, attributable to noncontrolling interest | |||||||
| Other undisclosed comprehensive loss, net of tax, attributable to parent | (148) | ||||||
| Comprehensive loss, net of tax, attributable to parent: | (329,523) | (152,383) | (55,718) | (106,334) | |||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.