Financhill
Sell
50

QBTS Quote, Financials, Valuation and Earnings

Last price:
$7.26
Seasonality move :
54.29%
Day range:
$7.02 - $7.60
52-week range:
$0.75 - $11.95
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
157.77x
P/B ratio:
33.72x
Volume:
30.9M
Avg. volume:
72.7M
1-year change:
323.98%
Market cap:
$2.1B
Revenue:
$8.8M
EPS (TTM):
-$0.69
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.2M $6.3M $7.2M $8.8M $8.8M
Revenue Growth (YoY) -- 21.69% 14.24% 22.1% 0.79%
 
Cost of Revenues $915K $1.8M $2.9M $4.1M $3.3M
Gross Profit $4.2M $4.5M $4.3M $4.6M $5.6M
Gross Profit Margin 82.27% 72.13% 59.25% 52.78% 63.02%
 
R&D Expenses $20.4M $25.4M $32.1M $37.9M $35.3M
Selling, General & Admin $15.3M $18.1M $31.6M $47.3M $47.5M
Other Inc / (Exp) $14.7M $2M $8.1M -$14K -$62.8M
Operating Expenses $35.7M $43.5M $63.7M $85.2M $82.8M
Operating Income -$31.5M -$38.9M -$59.5M -$80.5M -$77.2M
 
Net Interest Expenses $5.2M $4M $2.3M $2.2M $3.9M
EBT. Incl. Unusual Items -$22M -$41M -$53.7M -$82.7M -$143.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$22M -$41M -$53.7M -$82.7M -$143.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$22M -$41M -$53.7M -$82.7M -$143.9M
 
Basic EPS (Cont. Ops) -$0.20 -$0.37 -$0.45 -$0.60 -$0.75
Diluted EPS (Cont. Ops) -$0.20 -$0.37 -$0.45 -$0.60 -$0.75
Weighted Average Basic Share $109.7M $109.7M $119.6M $138M $192.1M
Weighted Average Diluted Share $109.7M $109.7M $119.6M $138M $192.1M
 
EBITDA -$14.1M -$34.4M -$49M -$80.8M -$138.1M
EBIT -$16.8M -$37M -$51.4M -$82.7M -$140M
 
Revenue (Reported) $5.2M $6.3M $7.2M $8.8M $8.8M
Operating Income (Reported) -$31.5M -$38.9M -$59.5M -$80.5M -$77.2M
Operating Income (Adjusted) -$16.8M -$37M -$51.4M -$82.7M -$140M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $2.4M $2.4M $2.9M $2.3M
Revenue Growth (YoY) -- -- -1.28% 21.34% -20.54%
 
Cost of Revenues -- $877K $1.1M $939K $836K
Gross Profit -- $1.5M $1.3M $2M $1.5M
Gross Profit Margin -- 63.85% 55.53% 67.69% 63.79%
 
R&D Expenses -- $6.1M $10.3M $8M $9.8M
Selling, General & Admin -- $6.3M $12.1M $10.6M $12M
Other Inc / (Exp) -- $155K $3.3M -$1.3M -$65.4M
Operating Expenses -- $21.5M $22.4M $18.5M $21.7M
Operating Income -- -$20M -$21M -$16.5M -$20.2M
 
Net Interest Expenses -- $3.4M $83K -- $417K
EBT. Incl. Unusual Items -- -$23.3M -$17.8M -$16M -$86.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -$23.3M -$17.8M -$16M -$86.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$23.3M -$17.8M -$16M -$86.1M
 
Basic EPS (Cont. Ops) -- -$0.21 -$0.16 -$0.10 -$0.37
Diluted EPS (Cont. Ops) -- -$0.21 -$0.16 -$0.10 -$0.37
Weighted Average Basic Share -- $109.7M $111.6M $157.9M $233.3M
Weighted Average Diluted Share -- $109.7M $111.6M $157.9M $233.3M
 
EBITDA -- -$19.1M -$16.9M -$17.4M -$85.1M
EBIT -- -$19.8M -$17.7M -$17.8M -$85.7M
 
Revenue (Reported) -- $2.4M $2.4M $2.9M $2.3M
Operating Income (Reported) -- -$20M -$21M -$16.5M -$20.2M
Operating Income (Adjusted) -- -$19.8M -$17.7M -$17.8M -$85.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $6.3M $7.2M $8.8M $8.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $1.9M $3M $4.1M $3.3M
Gross Profit -- $4.4M $4.2M $4.6M $5.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $25.2M $32.1M $37.9M $35.3M
Selling, General & Admin -- $18.1M $31.7M $47.3M $47.5M
Other Inc / (Exp) -- $2M $8.1M -$14K -$62.8M
Operating Expenses -- $43.3M $63.8M $85.2M $82.8M
Operating Income -- -$38.9M -$59.5M -$80.5M -$77.2M
 
Net Interest Expenses -- $4M $1.8M $2.2M $3.9M
EBT. Incl. Unusual Items -- -$41M -$53.3M -$82.7M -$143.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -$41M -$53.7M -$82.7M -$143.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$41M -$53.3M -$82.7M -$143.9M
 
Basic EPS (Cont. Ops) -- -$0.37 -$0.48 -$0.63 -$0.69
Diluted EPS (Cont. Ops) -- -$0.37 -$0.48 -$0.63 -$0.69
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$34.4M -$49.1M -$80.8M -$138.1M
EBIT -- -$37M -$51.5M -$82.7M -$140M
 
Revenue (Reported) -- $6.3M $7.2M $8.8M $8.8M
Operating Income (Reported) -- -$38.9M -$59.5M -$80.5M -$77.2M
Operating Income (Adjusted) -- -$37M -$51.5M -$82.7M -$140M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $6.3M $7.2M $8.8M $8.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9M $3M $4.1M $3.3M --
Gross Profit $4.4M $4.2M $4.6M $5.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $25.2M $32.1M $37.9M $35.3M --
Selling, General & Admin $18.1M $31.7M $47.3M $47.5M --
Other Inc / (Exp) $2M $8.1M -$14K -$62.8M --
Operating Expenses $43.3M $63.8M $85.2M $82.8M --
Operating Income -$38.9M -$59.5M -$80.5M -$77.2M --
 
Net Interest Expenses $4M $1.8M $3.9M $3.9M --
EBT. Incl. Unusual Items -$41M -$53.3M -$82.7M -$143.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$41M -$53.7M -$82.7M -$143.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$41M -$53.3M -$82.7M -$143.9M --
 
Basic EPS (Cont. Ops) -$0.37 -$0.48 -$0.63 -$0.69 --
Diluted EPS (Cont. Ops) -$0.37 -$0.48 -$0.63 -$0.69 --
Weighted Average Basic Share $439M $447.3M $541.6M $768.3M --
Weighted Average Diluted Share $439M $447.3M $541.6M $768.3M --
 
EBITDA -$34.4M -$49.1M -$80.8M -$138.1M --
EBIT -$37M -$51.5M -$82.7M -$140M --
 
Revenue (Reported) $6.3M $7.2M $8.8M $8.8M --
Operating Income (Reported) -$38.9M -$59.5M -$80.5M -$77.2M --
Operating Income (Adjusted) -$37M -$51.5M -$82.7M -$140M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $21.3M $9.5M $7.1M $41.3M $178M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $590K $421K $757K $1.7M $1.4M
Inventory $2.5M $2.1M $2.2M $2.1M $1.7M
Prepaid Expenses $1.2M $1.1M $2.1M $2M $4M
Other Current Assets -- -- $1.4M $36K $4M
Total Current Assets $41.3M $16M $13.9M $47M $185M
 
Property Plant And Equipment $5.8M $11.8M $11.4M $10.8M $11.4M
Long-Term Investments $5K $1.2M $1.2M $1.2M $2.6M
Goodwill -- -- -- -- --
Other Intangibles $148K $272K $244K $179K $490K
Other Long-Term Assets -- -- -- -- $174K
Total Assets $47.5M $29.5M $26.9M $59.4M $199.9M
 
Accounts Payable $2.2M $2.1M $3.8M $1.5M $815K
Accrued Expenses $2M $2.4M $5M $2.1M $3.3M
Current Portion Of Long-Term Debt $355K $432K $1.9M $399K $348K
Current Portion Of Capital Lease Obligations $1.5M $1.7M $1.5M $1.4M $1.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $12M $10.4M $16M $11.3M $30.1M
 
Long-Term Debt $1.3M $30.3M $31.2M $63.9M $30.1M
Capital Leases -- -- -- -- --
Total Liabilities $14.7M $47.8M $56.4M $83.8M $137.2M
 
Common Stock $192.4M $189.9M $11K $16K $27K
Other Common Equity Adj -$10.5M -$10.4M -$10.4M -$10.5M -$10.5M
Common Equity -$157.2M -$208.2M -$29.5M -$24.5M $62.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $32.7M -$18.4M -$29.5M -$24.5M $62.6M
 
Total Liabilities and Equity $47.5M $29.5M $26.9M $59.4M $199.9M
Cash and Short Terms $21.3M $9.5M $7.1M $41.3M $178M
Total Debt $1.7M $30.7M $33.5M $64.2M $30.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $9.5M $7.1M $41.3M $178M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $421K $757K $1.7M $1.4M
Inventory -- $2.1M $2.2M $2.1M $1.7M
Prepaid Expenses -- $1.1M $2.1M $2M $4M
Other Current Assets -- -- $1.4M -- $4M
Total Current Assets -- $16M $13.9M $47M $185M
 
Property Plant And Equipment -- $11.8M $11.4M $10.8M $11.4M
Long-Term Investments -- $1.2M $1.2M $1.2M $2.6M
Goodwill -- -- -- -- --
Other Intangibles -- $272K $244K $179K $490K
Other Long-Term Assets -- -- -- -- $174K
Total Assets -- $29.5M $26.9M $59.4M $199.9M
 
Accounts Payable -- $2.1M $3.8M $1.5M $815K
Accrued Expenses -- $2.4M $5M $2.1M $3.3M
Current Portion Of Long-Term Debt -- $432K $1.9M $399K $348K
Current Portion Of Capital Lease Obligations -- $1.7M $1.5M $1.4M $1.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $10.4M $16M $11.3M $30.1M
 
Long-Term Debt -- $30.3M $31.2M $63.9M $30.1M
Capital Leases -- -- -- -- --
Total Liabilities -- $47.8M $56.4M $83.8M $137.2M
 
Common Stock -- $189.9M $11K $16K $27K
Other Common Equity Adj -- -$10.4M -$10.4M -$10.5M -$10.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -$18.4M -$29.5M -$24.5M $62.6M
 
Total Liabilities and Equity -- $29.5M $26.9M $59.4M $199.9M
Cash and Short Terms -- $9.5M $7.1M $41.3M $178M
Total Debt -- $30.7M $33.5M $64.2M $30.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$22M -$41M -$53.7M -$82.7M -$143.9M
Depreciation & Amoritzation $2.7M $2.6M $2.3M $1.8M $1.9M
Stock-Based Compensation $3M $1.7M $9.2M $21.9M $15.7M
Change in Accounts Receivable -$1.1M $2.4M $995K -$554K $137K
Change in Inventories -$652K $182K -$148K -$237K -$215K
Cash From Operations -$29.3M -$34.8M -$45.2M -$60.6M -$42.6M
 
Capital Expenditures $789K $2M $498K $630K $2.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$789K -$2M -$498K -$630K -$3.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $111K $20M $29M --
Long-Term Debt Repaid -- -$430K -$21.9M -$2.3M -$30.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$542K $25.1M $5M $2.8M -$3.1M
Cash From Financing $43.1M $24.9M $43.3M $95.6M $182.5M
 
Beginning Cash (CF) $8.3M $21.3M $9.5M $7.1M $41.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.1M -$11.9M -$2.5M $34.4M $136.7M
Ending Cash (CF) $21.3M $9.5M $7.1M $41.3M $178M
 
Levered Free Cash Flow -$30.1M -$36.8M -$45.7M -$61.3M -$45M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$23.3M -$17.8M -$16M -$86.1M
Depreciation & Amoritzation -- $703K $802K $444K $574K
Stock-Based Compensation -- $1.2M $5.8M $4.6M $3.9M
Change in Accounts Receivable -- $13.1M -$454K -$561K $15K
Change in Inventories -- $211K $536K -$2K $83K
Cash From Operations -- -$7.2M -$10.9M -$14.7M $2M
 
Capital Expenditures -- $292K $182K $454K $963K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$292K -$182K -$454K -$963K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $111K -$290K -- --
Long-Term Debt Repaid -- -$8K -$1.5M -$1.9M -$13.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $8.8M $5.1M $2.5M -$1.7M
Cash From Financing -- $8.9M $4.3M $3.2M $147.6M
 
Beginning Cash (CF) -- $8M $13.8M $53.3M $29.3M
Foreign Exchange Rate Adjustment -- -$8K $72K -$45K $89K
Additions / Reductions -- $1.4M -$6.8M -$12M $148.6M
Ending Cash (CF) -- $9.5M $7.1M $41.3M $178M
 
Levered Free Cash Flow -- -$7.5M -$11.1M -$15.2M $1.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$41M -$53.7M -$82.7M -$143.9M
Depreciation & Amoritzation -- $2.6M $2.3M $1.8M $1.9M
Stock-Based Compensation -- $1.7M $9.2M $21.9M $15.7M
Change in Accounts Receivable -- $2.4M $995K -$554K $137K
Change in Inventories -- $182K -$148K -$237K -$215K
Cash From Operations -- -$34.8M -$45.2M -$60.6M -$42.6M
 
Capital Expenditures -- $2M $498K $630K $2.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$2M -$498K -$630K -$3.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $111K $20M -- --
Long-Term Debt Repaid -- -$430K -$21.9M -$2.3M -$30.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $25.1M $5M $2.8M -$3.1M
Cash From Financing -- $24.9M $43.3M $95.6M $182.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$11.9M -$2.5M $34.4M $136.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$36.8M -$45.7M -$61.3M -$45M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$41M -$53.7M -$82.7M -$143.9M --
Depreciation & Amoritzation $2.6M $2.3M $1.8M $1.9M --
Stock-Based Compensation $1.7M $9.2M $21.9M $15.7M --
Change in Accounts Receivable $2.4M $995K -$554K $137K --
Change in Inventories $182K -$148K -$237K -$215K --
Cash From Operations -$34.8M -$45.2M -$60.6M -$42.6M --
 
Capital Expenditures $2M $498K $630K $2.4M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2M -$498K -$630K -$3.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $111K $20M $29M -- --
Long-Term Debt Repaid -$430K -$21.9M -$2.3M -$30.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $25.1M $5M $2.8M -$3.1M --
Cash From Financing $24.9M $43.3M $95.6M $182.5M --
 
Beginning Cash (CF) $64.2M $51.4M $76.9M $138.7M --
Foreign Exchange Rate Adjustment $34K $41K -$115K $7K --
Additions / Reductions -$11.9M -$2.5M $34.4M $136.7M --
Ending Cash (CF) $52.3M $49M $111.1M $275.4M --
 
Levered Free Cash Flow -$36.8M -$45.7M -$61.3M -$45M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Is Bloom Energy Stock a Buy, Sell or Hold?
Is Bloom Energy Stock a Buy, Sell or Hold?

While already interesting as the world moves toward greener energy…

What Do Tesla Delivery Numbers Mean for Tesla Stock?
What Do Tesla Delivery Numbers Mean for Tesla Stock?

Tesla (NASDAQ:TSLA) released Q1 delivery numbers, showing a substantial slowdown…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock