IONQ Cash Flow Statement (2020-2025) | IONQ

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025 Dec2025
Operating Activities
Net Income (Quarter) -3.56M-0.63M-7.33M-9.99M-14.78M-74.08M-4.23M-1.65M-23.98M-18.65M-27.34M-43.72M-44.81M-41.94M-39.59M-37.56M-52.50M-202.25M-32.25M-177.53M-1055.61M799.63M
Depreciation and Depletion (Quarter) 0.30M0.30M0.30M0.30M0.40M0.70M1.00M1.10M1.10M0.90M1.20M1.60M1.90M2.50M2.70M2.90M3.50M3.90M4.40M5.20M9.30M10.30M
Share-based Compensation (Quarter) 0.54M1.43M2.44M2.06M1.82M6.67M6.36M10.49M8.89M10.27M12.28M18.09M31.19M22.06M22.13M26.04M40.24M33.25M100.26M74.62M106.67M
Deferred Taxes (Quarter) -4.58M-13.72M
Gains from Sales and Divestitures (Quarter) 1.95M3.23M4.47M2.74M4.37M5.90M7.39M1.77M0.06M1.93M1.16M
Gains from Investment Securities (Quarter) 7.53M-0.06M-13.45M0.08M1.50M-0.44M-0.34M0.36M7.64M1.04M1.06M-6.64M1.06M115.91M-0.82M8.16M881.85M10.10M
Non-cash Items (Quarter) -15.59M49.69M13.33M14.03M14.99M14.58M14.44M14.46M13.65M11.38M5.10M5.55M145.54M
Cash from Operations (Quarter) -0.34M-3.90M-5.92M-12.03M-4.69M-8.32M-8.61M-12.86M-14.91M-13.81M-16.09M-22.28M-26.63M-20.46M-26.58M-19.21M-39.43M-33.02M-52.57M-123.08M-74.51M
Depreciation, Depletion & Amortization
Amortizatization of Intangibles (Quarter) 0.49M1.19M1.92M2.68M2.69M2.46M2.30M2.48M2.30M1.72M1.41M2.13M2.63M2.16M
Depreciation & Amortization (CF) (Quarter) 0.37M0.41M0.45M0.50M0.60M1.00M1.27M1.45M1.53M1.36M1.79M2.33M2.75M3.51M3.96M4.30M4.89M5.50M6.56M10.62M24.18M40.65M
Change in Working Capital
Change in Receivables (Quarter) -0.00M-0.32M0.35M3.66M-3.37M-0.14M0.94M0.33M0.38M-2.04M-0.03M1.13M9.12M-1.90M-1.66M-3.78M5.73M-0.75M4.34M12.25M21.82M
Change in Account Payables (Quarter) 0.49M1.73M1.29M-4.22M1.95M-0.29M1.45M1.84M-1.93M0.73M-0.25M0.50M1.21M-0.52M0.36M-0.30M-0.14M3.27M-2.18M-18.51M9.78M
Change in Accured Expenses (Quarter) 0.00M0.51M1.10M-0.18M0.80M-0.46M1.57M-1.09M1.51M-0.65M0.92M1.35M5.80M-4.75M-0.55M-1.56M2.73M-1.02M6.12M14.62M7.04M-20.39M
Change in Taxes (Quarter) 0.01M0.06M-0.01M0.05M
Other Working Capital Changes (Quarter) 0.77M-0.03M2.73M1.37M-0.29M0.10M0.16M-0.08M3.71M0.19M2.74M-7.87M19.36M4.39M3.95M1.56M-13.06M0.48M24.66M-20.17M3.50M
Investing Activities
Capital Expenditures (Quarter) 0.81M0.30M2.69M-1.79M-0.65M2.67M-1.39M-1.10M9.15M1.19M0.34M5.02M-5.77M3.14M-1.01M12.27M3.59M0.15M3.35M-0.54M13.46M
Change in Intangibles (Quarter) 0.23M0.18M0.06M0.17M0.21M0.13M0.24M0.23M0.45M0.32M0.31M0.43M0.23M0.36M0.54M0.31M0.47M0.22M0.09M
Acquisitions (Quarter) 15.45M41.77M-13.62M
Change in Acquisitions & Divestments (Quarter) 10.40M62.69M112.06M124.89M88.09M101.36M96.22M101.09M115.05M96.53M106.62M99.89M93.81M117.38M196.55M275.10M
Cash from Investing Activities (Quarter) -300.00M-2.15M-1.84M-2.92M-206.87M-304.10M-35.09M24.98M5.15M21.32M-22.23M45.50M24.19M43.53M8.29M6.54M24.36M-230.18M29.20M-672.65M-1221.46M
Financing Activities
Other financing activities (Quarter) 6.02M0.02M0.47M0.72M-1.19M-0.02M0.02M0.01M-0.24M0.87M-0.73M0.00M0.09M0.52M0.93M-0.46M6.89M
Cash from Financing Activities (Quarter) 0.03M301.91M5.36M0.03M574.55M23.29M0.15M0.91M1.11M-1.07M0.03M0.51M0.24M0.98M1.36M-0.03M1.09M39.27M368.73M4.12M1,004.56M1,981.19M
Additional items
Exchange Rate Effect (Quarter) 0.00M-0.01M0.00M0.02M-0.01M0.40M-0.02M0.21M
Change in Cash (Quarter) 0.03M1.57M-0.69M-7.74M559.60M-188.27M-312.27M-42.78M13.23M-10.83M7.53M-37.81M23.47M-1.47M24.43M-18.32M-11.58M24.23M105.52M-18.85M208.81M685.43M
Free Cash Flow (Quarter) -1.16M-4.20M-8.62M-10.24M-4.03M-11.00M-7.22M-11.76M-24.06M-15.00M-16.43M-27.30M-20.86M-23.61M-25.57M-31.48M-43.02M-33.18M-55.92M-122.54M-87.97M
Net Cash Flow (Quarter) 0.03M1.57M-0.69M-7.74M559.60M-188.27M-312.27M-42.78M13.23M-10.83M7.53M-37.81M23.46M-1.47M24.42M-18.32M-11.58M24.21M105.53M-19.25M208.83M685.22M