IonQ Inc. logo

IonQ Inc.

IONQ | NYSE
Chart Builder DCF Calculator
$30.04
-$1.68 (-5.30%)
At close: Oct 30, 2026, 4:00 PM ET
$30.28
+$0.24 (+0.80%)
Pre-market: Nov 2, 2026, 7:46 AM ET
TTM
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
-2.61B -916.33M -1.75B -1.44B -464.28M -324.31M -331.65M -171.55M -163.87M -170.03M -157.77M -134.51M -113.69M -71.62M -48.51M -103.95M -94.75M -103.08M -106.19M -37.03M -25.82M -19.5M
Depreciation & Amortization
144.11M 108.64M 72.07M 39.08M 27.57M 21.26M 18.65M 16.66M 14.52M 12.54M 10.38M 8.23M 7.01M 6.13M 5.6M 5.25M 4.32M 3.37M 2.55M 1.95M 1.72M 1.56M
Stock-Based Compensation
416.72M 374.04M 278.78M 211.38M 196.26M 118.07M 106.88M 98.8M 91.21M 81.54M 69.74M 47.44M 40.47M 35.05M 31.46M 24.38M 16.43M 12.99M 7.75M 6.47M 4.6M 2.41M
Other Working Capital
-64.88M -71.64M -19.34M -23.65M -14.17M -21.46M -14.2M -12.09M -10.67M -1.42M -6.63M -6.04M -8.88M -7.45M -2.05M -3.02M 5.11M 2.14M -648K 2.12M -917K 1.3M
Other Non-Cash Items
1.76B 203.29M 1.21B 1.01B 115.27M 84.54M 113.63M -23.67M -21.99M -706K 11.45M 18.18M 15.67M -14.77M -30.75M 35.68M 37.44M 55.37M 69.56M 5.92M 2.03M -937K
Deferred Income Tax
-42.45M -36.08M -29.57M -4.59M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
-121.57M -134.75M -64.64M -62.78M -19.06M -17.8M -13.19M -13.12M -15.82M -8.81M -12.61M -6.43M -7.13M -4.97M -2.5M 4.16M 2.91M 385K -202K -2.84M 1.61M 2.88M
Operating Cash Flow
-452.37M -401.19M -283.19M -248.11M -144.24M -118.24M -105.68M -92.89M -95.95M -85.46M -78.81M -67.09M -57.67M -50.19M -44.7M -34.47M -33.65M -30.96M -26.54M -25.54M -15.85M -13.58M
Capital Expenditures
-31.5M -23.57M -18.61M -14.73M -15.61M -22.08M -23.57M -27.48M -28.21M -22.1M -19.55M -12.83M -9.18M -11.65M -12.56M -11.75M -12.57M -9.3M -8.19M -9.5M -8.49M -9.29M
Cash Acquisitions
-31.79M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -5K -5K -5K -5K n/a n/a n/a
Purchase of Investments
-2.58B -2.67B -2.35B -986.96M -585.36M -550.28M -296.33M -309.26M -259.17M -300.63M -298.45M -347.15M -387.17M -358.88M -605.69M -692.65M -607.66M -515M -203.76M n/a n/a n/a
Sales Maturities Of Investments
1.54B 787.27M 589.03M 413.82M 417.69M 396.84M 418.08M 419.29M 408.89M 413.71M 386.76M 410.56M 426.4M 387.74M 310.05M 185.15M 73.09M 10.4M n/a n/a n/a n/a
Other Investing Acitivies
-350.3M -354.88M -321.28M -267.21M 8.46M -20.38M -21.03M -5.92M -6.29M -6.44M -5.85M -6.18M -5.3M -4.65M -4.08M -2.09M -1.97M -1.73M -1.62M -2.2M -1.98M -1.78M
Investing Cash Flow
-1.45B -2.26B -2.1B -849.27M -170.07M -190.98M 82.73M 82.55M 121.51M 90.98M 68.77M 49.73M 29.21M 16.36M -309.06M -521.08M -548.97M -515.73M -213.79M -9.5M -8.88M -10M
Debt Repayment
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-327.44M -322.11M -317.21M -304.84M 54.96M 46.76M 41.69M 3.39M 2.55M 3.09M 1.76M -285K 581K 982K 1.1M 25.45M 598.89M 598.01M 603.23M 580.19M 5.65M 5.63M
Financial Cash Flow
3B 3B 3.36B 1.42B 413.22M 409.06M 41.69M 3.39M 2.55M 3.09M 1.76M -285K 581K 982K 1.1M 25.45M 598.89M 598.01M 603.23M 580.19M 5.65M 5.63M
Net Cash Flow
1.1B 336.15M 978.06M 316.87M 99.32M 99.85M 18.76M -6.94M 28.11M 8.61M -8.29M -17.65M -27.88M -32.85M -352.66M -530.1M 16.28M 51.32M 362.91M 545.15M -19.08M -17.95M
Free Cash Flow
-483.87M -424.76M -301.8M -262.83M -159.85M -140.33M -129.25M -120.36M -124.16M -107.56M -98.36M -79.92M -66.85M -61.84M -57.26M -46.22M -46.21M -40.26M -34.73M -35.03M -24.34M -22.87M
Adj. Free Cash Flow
-900.59M -798.8M -580.58M -474.22M -356.11M -258.4M -236.13M -219.16M -215.38M -189.1M -168.1M -127.37M -107.32M -96.89M -88.72M -70.6M -62.64M -53.25M -42.48M -41.51M -28.94M -25.28M
Maintenance CapEx
-18.58M -8.37M -3.41M -3.41M -3.41M -3.41M n/a -1.38M -1.38M -1.38M -1.38M n/a n/a n/a n/a n/a n/a -112.3K -112.3K -2.7M -4.6M -7.14M
Growth CapEx
-12.92M -15.2M -15.2M -11.32M -12.2M -18.67M -23.57M -26.1M -26.83M -20.72M -18.17M -12.83M -9.18M -11.65M -12.56M -11.75M -12.57M -9.19M -8.08M -6.8M -3.89M -2.15M
Owner Earnings
-470.95M -409.56M -286.6M -251.52M -147.65M -121.65M -105.68M -94.26M -97.33M -86.84M -80.19M -67.09M -57.67M -50.19M -44.7M -34.47M -33.65M -31.08M -26.65M -28.23M -20.45M -20.72M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.