XNYS
IONQ
Market cap10bUSD
May 29, Last price
43.16USD
1D
-9.25%
1Q
75.66%
IPO
299.63%
Name
IONQ Inc
Chart & Performance
P/E
—
P/S
248.28
EPS
—
Div Yield, %
—
Shrs. gr., 5y
121.62%
Rev. gr., 5y
192.84%
Revenues
43m
+95.41%
Net income
-332m
L+110.21%
CFO
-106m
L+34.10%
Earnings
Aug 05, 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 | FY |
|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | ||||||
Revenues | 43,073 95.41% | 22,042 98.02% | 11,131 430.30% | |||
Cost of revenue | 256,874 | 169,421 | 91,273 | |||
Unusual Expense (Income) | ||||||
NOPBT | (213,801) | (147,379) | (80,142) | |||
NOPBT Margin | ||||||
Operating Taxes | 59 | 48 | (37,229) | |||
Tax Rate | ||||||
NOPAT | (213,860) | (147,427) | (42,913) | |||
Net income | (331,647) 110.21% | (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 | 3,366 | 710 | 591 | |||
Long-term debt | 32,084 | 15,500 | 7,509 | |||
Deferred revenue | 447 | 1,201 | ||||
Other long-term liabilities | 74,082 | 23,580 | 3,803 | |||
Net debt | (328,384) | (439,720) | (529,698) | |||
| Cash flow | ||||||
Cash from operating activities | (105,683) | (78,811) | (44,698) | |||
CAPEX | (17,992) | (13,703) | (12,564) | |||
Cash from investing activities | 82,730 | 68,766 | (309,056) | |||
Cash from financing activities | 41,687 | 1,761 | 1,096 | |||
FCF | (239,757) | (159,788) | (49,778) | |||
| Balance | ||||||
Cash | 340,289 | 355,441 | 355,797 | |||
Long term investments | 23,545 | 100,489 | 182,001 | |||
Excess cash | 361,680 | 454,828 | 537,241 | |||
Stockholders' equity | (683,541) | (354,020) | (201,637) | |||
Invested Capital | 1,159,210 | 871,146 | 778,652 | |||
ROIC | ||||||
ROCE | ||||||
| EV | ||||||
Common stock shares outstanding | 213,029 | 202,576 | 197,728 | |||
Price | 41.77 237.13% | 12.39 259.13% | 3.45 -79.34% | |||
Market cap | 8,898,237 254.52% | 2,509,923 267.94% | 682,160 -70.32% | |||
EV | 8,569,853 | 2,070,203 | 152,462 | |||
EBITDA | (203,951) | (137,004) | (74,538) | |||
EV/EBITDA | ||||||
Interest | ||||||
Interest/NOPBT | ||||||