XNYSIONQ
Market cap10bUSD
Jan 03, Last price
47.69USD
1D
10.65%
1Q
412.24%
IPO
341.57%
Name
IONQ Inc
Chart & Performance
P/E
—
P/S
468.19
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
22m
+98.02%
Net income
-158m
L+225.23%
CFO
-79m
L+76.32%
Earnings
Feb 26, 2025
Profile
dMY Technology Group, Inc. III focuses on effecting a merger, capital stock exchange, asset acquisition, stock purchase, reorganization, or similar business combination with one or more businesses. It intends to identify and complete its initial business combination with a company within the mobile app ecosystem. The company was incorporated in 2020 and is based in Las Vegas, Nevada.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | |||||
Revenues | 22,042 98.02% | 11,131 430.30% | |||
Cost of revenue | 169,421 | 91,273 | |||
Unusual Expense (Income) | |||||
NOPBT | (147,379) | (80,142) | |||
NOPBT Margin | |||||
Operating Taxes | 48 | (37,229) | |||
Tax Rate | |||||
NOPAT | (147,427) | (42,913) | |||
Net income | (157,771) 225.23% | (48,511) -54.32% | |||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | 1,954 | (905) | |||
BB yield | -0.08% | 0.13% | |||
| Debt | |||||
Debt current | 710 | 591 | |||
Long-term debt | 15,500 | 7,509 | |||
Deferred revenue | 447 | 1,201 | |||
Other long-term liabilities | 23,580 | 3,803 | |||
Net debt | (439,720) | (529,698) | |||
| Cash flow | |||||
Cash from operating activities | (78,811) | (44,698) | |||
CAPEX | (13,703) | (12,564) | |||
Cash from investing activities | 68,766 | (309,056) | |||
Cash from financing activities | 1,761 | 1,096 | |||
FCF | (159,788) | (49,778) | |||
| Balance | |||||
Cash | 355,441 | 355,797 | |||
Long term investments | 100,489 | 182,001 | |||
Excess cash | 454,828 | 537,241 | |||
Stockholders' equity | (354,020) | (201,637) | |||
Invested Capital | 871,146 | 778,652 | |||
ROIC | |||||
ROCE | |||||
| EV | |||||
Common stock shares outstanding | 202,576 | 197,728 | |||
Price | 12.39 259.13% | 3.45 -79.34% | |||
Market cap | 2,509,923 267.94% | 682,160 -70.32% | |||
EV | 2,070,203 | 152,462 | |||
EBITDA | (137,004) | (74,538) | |||
EV/EBITDA | |||||
Interest | |||||
Interest/NOPBT | |||||