D-Wave Quantum Inc. - QBTS - Fundamentals

New Forecaster feature coming soon

‌
‌

‌

Let's get started...

‌

Breakdown	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	5	6	7	9	9	25	12	📊
Revenue Growth (1Y)	--	+21.69%	+14.24%	+22.10%	+0.79%	+178.54%	-49.47%	📊
Revenue Growth (5Y)	--	--	--	--	+71.07%	+291.58%	+97.88%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	📊
Cost of Revenue	1	2	3	4	3	4	4	📊
Cost of Revenue Growth (1Y)	--	+91.26%	+67.03%	+41.50%	-21.08%	+31.16%	+3.95%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+256.72%	+144.63%	+154.29%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	📊
Gross Profit	4	5	4	5	6	20	8	📊
Gross Profit Growth (1Y)	--	+6.69%	-6.16%	+8.75%	+20.36%	+265.02%	-60.73%	📊
Gross Profit Growth (5Y)	--	--	--	--	+31.05%	+348.36%	+76.09%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	📊
Operating Expenses	36	43	64	85	83	121	179	📊
Operating Expenses Growth (1Y)	--	+21.74%	+46.53%	+33.68%	-2.80%	+45.77%	+47.96%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+131.82%	+177.56%	+310.69%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	📊
Sell General Administrative	15	18	32	47	47	70	97	📊
Research and Development	20	25	32	38	35	51	82	📊
Other Income Expenses	0	0	0	0	0	0	--	📊
EBITDA	-14	-34	-49	-81	-138	-349	-259	📊
EBITDA Growth (1Y)	--	-144.31%	-42.71%	-64.85%	-70.78%	-152.62%	+25.64%	📊
EBITDA Growth (5Y)	--	--	--	--	-881.65%	-915.03%	-654.74%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	📊
Depreciation and Amortization	3	3	2	2	2	2	14	📊
Operating Income	-31	-39	-59	-81	-77	-100	-171	📊
Operating Income Growth (1Y)	--	-23.77%	-52.66%	-35.47%	+4.13%	-29.97%	-69.95%	📊
Operating Income Growth (5Y)	--	--	--	--	-145.41%	-157.70%	-337.97%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	📊
Interest Expense	5	4	2	2	4	4	10	📊
Pre Tax Income	-22	-41	-54	-83	-144	-355	-277	📊
Tax Provision	0	0	0	0	0	0	-28	📊
NET INCOME	-22	-41	-54	-83	-144	-355	-249	📊
Net Income Growth (1Y)	--	-86.52%	-31.07%	-54.03%	-73.95%	-146.78%	+29.96%	📊
Net Income Growth (5Y)	--	--	--	--	-554.98%	-766.58%	-506.98%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	📊
Basic EPS	-0.2	-0.33	-0.45	-0.6	-0.75	-1.11	-0.71	📊
Diluted EPS	-0.2	-0.33	-0.45	-0.6	-0.75	-1.11	-0.71	📊
Basic Average Shares	110	125	120	138	192	321	358	📊
Diluted Average Shares	110	125	120	138	192	321	358	📊

Breakdown

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

📊

Revenue Growth (1Y)

+21.69%

+14.24%

+22.10%

+0.79%

+178.54%

-49.47%

📊

Revenue Growth (5Y)

+71.07%

+291.58%

+97.88%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

📊

Cost of Revenue Growth (1Y)

+91.26%

+67.03%

+41.50%

-21.08%

+31.16%

+3.95%

📊

Cost of Revenue Growth (5Y)

+256.72%

+144.63%

+154.29%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

📊

Gross Profit Growth (1Y)

+6.69%

-6.16%

+8.75%

+20.36%

+265.02%

-60.73%

📊

Gross Profit Growth (5Y)

+31.05%

+348.36%

+76.09%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

121

179

📊

Operating Expenses Growth (1Y)

+21.74%

+46.53%

+33.68%

-2.80%

+45.77%

+47.96%

📊

Operating Expenses Growth (5Y)

+131.82%

+177.56%

+310.69%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

📊

Research and Development

📊

Other Income Expenses

📊

EBITDA

-14

-34

-49

-81

-138

-349

-259

📊

EBITDA Growth (1Y)

-144.31%

-42.71%

-64.85%

-70.78%

-152.62%

+25.64%

📊

EBITDA Growth (5Y)

-881.65%

-915.03%

-654.74%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

📊

Operating Income

-31

-39

-59

-81

-77

-100

-171

📊

Operating Income Growth (1Y)

-23.77%

-52.66%

-35.47%

+4.13%

-29.97%

-69.95%

📊

Operating Income Growth (5Y)

-145.41%

-157.70%

-337.97%

📊

Operating Income Growth (10Y)

📊

Interest Expense

📊

Pre Tax Income

-22

-41

-54

-83

-144

-355

-277

📊

Tax Provision

-28

📊

NET INCOME

-22

-41

-54

-83

-144

-355

-249

📊

Net Income Growth (1Y)

-86.52%

-31.07%

-54.03%

-73.95%

-146.78%

+29.96%

📊

Net Income Growth (5Y)

-554.98%

-766.58%

-506.98%

📊

Net Income Growth (10Y)

📊

Basic EPS

-0.2

-0.33

-0.45

-0.6

-0.75

-1.11

-0.71

📊

Diluted EPS

-0.2

-0.33

-0.45

-0.6

-0.75

-1.11

-0.71

📊

Basic Average Shares

110

125

120

138

192

321

358

📊

Diluted Average Shares

110

125

120

138

192

321

358

📊

Breakdown	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	5	6	7	9	9	25	12	📊
Revenue Growth (1Y)	--	+21.69%	+14.24%	+22.10%	+0.79%	+178.54%	-49.47%	📊
Revenue Growth (5Y)	--	--	--	--	+71.07%	+291.58%	+97.88%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	📊
Cost of Revenue	1	2	3	4	3	4	4	📊
Cost of Revenue Growth (1Y)	--	+91.26%	+67.03%	+41.50%	-21.08%	+31.16%	+3.95%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+256.72%	+144.63%	+154.29%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	📊
Gross Profit	4	5	4	5	6	20	8	📊
Gross Profit Growth (1Y)	--	+6.69%	-6.16%	+8.75%	+20.36%	+265.02%	-60.73%	📊
Gross Profit Growth (5Y)	--	--	--	--	+31.05%	+348.36%	+76.09%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	📊
Operating Expenses	36	43	64	85	83	121	179	📊
Operating Expenses Growth (1Y)	--	+21.74%	+46.53%	+33.68%	-2.80%	+45.77%	+47.96%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+131.82%	+177.56%	+310.69%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	📊
Sell General Administrative	15	18	32	47	47	70	97	📊
Research and Development	20	25	32	38	35	51	82	📊
Other Income Expenses	0	0	0	0	0	0	--	📊
EBITDA	-14	-34	-49	-81	-138	-349	-259	📊
EBITDA Growth (1Y)	--	-144.31%	-42.71%	-64.85%	-70.78%	-152.62%	+25.64%	📊
EBITDA Growth (5Y)	--	--	--	--	-881.65%	-915.03%	-654.74%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	📊
Depreciation and Amortization	3	3	2	2	2	2	14	📊
Operating Income	-31	-39	-59	-81	-77	-100	-171	📊
Operating Income Growth (1Y)	--	-23.77%	-52.66%	-35.47%	+4.13%	-29.97%	-69.95%	📊
Operating Income Growth (5Y)	--	--	--	--	-145.41%	-157.70%	-337.97%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	📊
Interest Expense	5	4	2	2	4	4	10	📊
Pre Tax Income	-22	-41	-54	-83	-144	-355	-277	📊
Tax Provision	0	0	0	0	0	0	-28	📊
NET INCOME	-22	-41	-54	-83	-144	-355	-249	📊
Net Income Growth (1Y)	--	-86.52%	-31.07%	-54.03%	-73.95%	-146.78%	+29.96%	📊
Net Income Growth (5Y)	--	--	--	--	-554.98%	-766.58%	-506.98%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	📊
Basic EPS	-0.2	-0.33	-0.45	-0.6	-0.75	-1.11	-0.71	📊
Diluted EPS	-0.2	-0.33	-0.45	-0.6	-0.75	-1.11	-0.71	📊
Basic Average Shares	110	125	120	138	192	321	358	📊
Diluted Average Shares	110	125	120	138	192	321	358	📊

Breakdown

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

📊

Revenue Growth (1Y)

+21.69%

+14.24%

+22.10%

+0.79%

+178.54%

-49.47%

📊

Revenue Growth (5Y)

+71.07%

+291.58%

+97.88%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

📊

Cost of Revenue Growth (1Y)

+91.26%

+67.03%

+41.50%

-21.08%

+31.16%

+3.95%

📊

Cost of Revenue Growth (5Y)

+256.72%

+144.63%

+154.29%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

📊

Gross Profit Growth (1Y)

+6.69%

-6.16%

+8.75%

+20.36%

+265.02%

-60.73%

📊

Gross Profit Growth (5Y)

+31.05%

+348.36%

+76.09%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

121

179

📊

Operating Expenses Growth (1Y)

+21.74%

+46.53%

+33.68%

-2.80%

+45.77%

+47.96%

📊

Operating Expenses Growth (5Y)

+131.82%

+177.56%

+310.69%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

📊

Research and Development

📊

Other Income Expenses

📊

EBITDA

-14

-34

-49

-81

-138

-349

-259

📊

EBITDA Growth (1Y)

-144.31%

-42.71%

-64.85%

-70.78%

-152.62%

+25.64%

📊

EBITDA Growth (5Y)

-881.65%

-915.03%

-654.74%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

📊

Operating Income

-31

-39

-59

-81

-77

-100

-171

📊

Operating Income Growth (1Y)

-23.77%

-52.66%

-35.47%

+4.13%

-29.97%

-69.95%

📊

Operating Income Growth (5Y)

-145.41%

-157.70%

-337.97%

📊

Operating Income Growth (10Y)

📊

Interest Expense

📊

Pre Tax Income

-22

-41

-54

-83

-144

-355

-277

📊

Tax Provision

-28

📊

NET INCOME

-22

-41

-54

-83

-144

-355

-249

📊

Net Income Growth (1Y)

-86.52%

-31.07%

-54.03%

-73.95%

-146.78%

+29.96%

📊

Net Income Growth (5Y)

-554.98%

-766.58%

-506.98%

📊

Net Income Growth (10Y)

📊

Basic EPS

-0.2

-0.33

-0.45

-0.6

-0.75

-1.11

-0.71

📊

Diluted EPS

-0.2

-0.33

-0.45

-0.6

-0.75

-1.11

-0.71

📊

Basic Average Shares

110

125

120

138

192

321

358

📊

Diluted Average Shares

110

125

120

138

192

321

358

📊

Ex-Dividend date	--
Payment date	--
Annual Dividend	--
Dividend Yield	--
Shareholders Yield	0.38%
Next Earnings
Market cap	6.09B (USD)
EPS (TTM)	-0.71 ($)
P/E (TTM)	-23.11 ($)
Last Close	16.41

Next Earnings
Market cap	6.09B (USD)
EPS (TTM)	-0.71 ($)
P/E (TTM)	-23.11 ($)
Last Close	16.41 ($)

Ex-Dividend date	--
Payment date	--
Annual Dividend	--
Dividend Yield	--
Shareholders Yield	0.38%
Next Earnings
Market cap	6.09B (USD)
EPS (TTM)	-0.71 ($)
P/E (TTM)	-23.11 ($)
Last Close	16.41

Next Earnings
Market cap	6.09B (USD)
EPS (TTM)	-0.71 ($)
P/E (TTM)	-23.11 ($)
Last Close	16.41 ($)