Go Pro

D-Wave Quantum (QBTS) Financials

D-Wave Quantum logo
$20.23 +0.82 (+4.22%)
As of 01:31 PM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for D-Wave Quantum

Annual Income Statements for D-Wave Quantum

This table shows D-Wave Quantum's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-22 -41 -54 -83 -144 -354
Consolidated Net Income / (Loss)
-22 -41 -54 -83 -144 -355
Net Income / (Loss) Continuing Operations
-22 -41 -54 -83 -144 -355
Total Pre-Tax Income
-22 -41 -54 -83 -144 -355
Total Operating Income
-31 -39 -59 -81 -77 -100
Total Gross Profit
4.25 4.53 4.25 4.62 5.56 20
Total Revenue
5.16 6.28 7.17 8.76 8.83 25
Operating Revenue
5.16 6.28 7.17 8.76 8.83 25
Total Cost of Revenue
0.92 1.75 2.92 4.14 3.26 4.28
Operating Cost of Revenue
0.92 1.75 2.92 4.14 3.26 4.28
Total Operating Expenses
36 43 64 85 83 121
Selling, General & Admin Expense
12 12 22 37 32 41
Marketing Expense
3.71 6.18 10 10 15 29
Research & Development Expense
20 25 32 38 35 51
Total Other Income / (Expense), net
9.50 -2.03 5.76 -2.17 -67 -255
Interest Expense
1.31 4.01 2.34 0.04 3.90 4.01
Interest & Investment Income
0.00 1.16 - 0.00 3.23 24
Other Income / (Expense), net
11 0.83 8.09 -2.13 -65 -275
Other Adjustments to Net Income / (Loss) Attributable to Common Shareholders)
- - - - -0.01 -1.49
Basic Earnings per Share
($0.17) ($0.33) ($0.45) ($0.60) ($0.75) ($1.11)
Weighted Average Basic Shares Outstanding
127.16M 125.34M 119.65M 137.99M 192.13M 321.20M
Diluted Earnings per Share
($0.17) ($0.33) ($0.45) ($0.60) ($0.75) ($1.11)
Weighted Average Diluted Shares Outstanding
127.16M 125.34M 119.65M 137.99M 192.13M 321.20M
Weighted Average Basic & Diluted Shares Outstanding
- - 80.39M 116.79M 287.80M 366.74M

Quarterly Income Statements for D-Wave Quantum

This table shows D-Wave Quantum's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-16 -17 -18 -23 -86 -4.92 -167 -140 -41 -18 -48
Consolidated Net Income / (Loss)
-16 -17 -18 -23 -86 -5.42 -167 -140 -42 -18 -48
Net Income / (Loss) Continuing Operations
-16 -17 -18 -23 -86 -5.42 -167 -140 -42 -18 -48
Total Pre-Tax Income
-16 -17 -18 -23 -86 -5.42 -167 -140 -42 -47 -48
Total Operating Income
-17 -18 -19 -21 -20 -11 -27 -28 -35 -55 -53
Total Gross Profit
1.97 1.66 1.39 1.04 1.47 14 1.98 2.67 1.78 1.82 1.70
Total Revenue
2.91 2.47 2.18 1.87 2.31 15 3.10 3.74 2.75 2.86 3.08
Operating Revenue
2.91 2.47 2.18 1.87 2.31 15 3.10 3.74 2.75 2.86 3.08
Total Cost of Revenue
0.94 0.81 0.80 0.83 0.84 1.12 1.12 1.07 0.97 1.04 1.37
Operating Cost of Revenue
0.94 0.81 0.80 0.83 0.84 1.12 1.12 1.07 0.97 1.04 1.37
Total Operating Expenses
19 19 20 22 22 25 28 30 37 57 55
Selling, General & Admin Expense
8.14 7.57 7.47 9.26 8.13 7.96 9.15 9.38 15 20 15
Marketing Expense
2.41 3.08 4.40 3.75 3.83 6.92 6.63 6.95 8.25 10 11
Research & Development Expense
7.96 8.53 8.36 8.67 9.75 10 13 14 14 26 28
Total Other Income / (Expense), net
0.53 0.20 1.06 -2.08 -66 5.87 -141 -112 -7.49 7.92 5.26
Interest Expense
-1.79 1.14 1.16 1.18 0.42 0.23 0.21 0.20 3.38 0.26 0.26
Interest & Investment Income
- 1.66 -0.16 -0.01 - 3.10 4.31 0.85 23 7.67 5.03
Other Income / (Expense), net
-1.26 -0.32 2.38 -0.89 -65 3.00 -145 -113 -27 0.51 0.49
Income Tax Expense
- - - - - 0.00 0.00 - - -28 0.01
Other Adjustments to Net Income / (Loss) Attributable to Common Shareholders)
- - - - - -0.50 -0.79 - - 0.14 -0.14
Basic Earnings per Share
($0.07) ($0.11) ($0.10) ($0.11) ($0.43) ($0.02) ($0.55) ($0.41) ($0.13) ($0.05) ($0.13)
Weighted Average Basic Shares Outstanding
137.99M 161.31M 172.14M 201.59M 192.13M 286.42M 302.29M 342.20M 321.20M 367.47M 370.84M
Diluted Earnings per Share
($0.07) ($0.11) ($0.10) ($0.11) ($0.43) ($0.02) ($0.55) ($0.41) ($0.13) ($0.05) ($0.13)
Weighted Average Diluted Shares Outstanding
137.99M 161.31M 172.14M 201.59M 192.13M 286.42M 302.29M 342.20M 321.20M 367.47M 370.84M
Weighted Average Basic & Diluted Shares Outstanding
116.79M 126.38M 157.67M 180.25M 287.80M 288.67M 338.61M 346.72M 366.74M 366.74M 369.26M

Annual Cash Flow Statements for D-Wave Quantum

This table details how cash moves in and out of D-Wave Quantum's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
13 -12 -2.42 34 137 457
Net Cash From Operating Activities
-29 -35 -45 -61 -43 -72
Net Cash From Continuing Operating Activities
-29 -35 -45 -61 -43 -72
Net Income / (Loss) Continuing Operations
-22 -41 -54 -83 -144 -355
Consolidated Net Income / (Loss)
-22 -41 -54 -83 -144 -355
Depreciation Expense
1.89 1.53 1.42 1.05 1.11 1.56
Amortization Expense
0.84 1.07 0.91 0.79 0.82 0.74
Non-Cash Adjustments To Reconcile Net Income
-13 5.98 3.55 23 78 295
Changes in Operating Assets and Liabilities, net
2.70 -2.39 2.51 -2.96 21 -15
Net Cash From Investing Activities
-0.79 -2.00 -0.50 -0.63 -3.14 -251
Net Cash From Continuing Investing Activities
-0.79 -2.00 -0.50 -0.63 -3.14 -251
Purchase of Property, Plant & Equipment
-0.79 -2.00 -0.50 -0.63 -2.40 -4.31
Purchase of Investments
- - - - 0.00 -248
Sale and/or Maturity of Investments
- - - 0.00 0.25 0.00
Other Investing Activities, net
- - - 0.00 -1.00 0.96
Net Cash From Financing Activities
43 25 43 96 182 779
Net Cash From Continuing Financing Activities
43 25 44 96 182 779
Repayment of Debt
0.00 -0.03 -23 -2.26 -30 -0.66
Issuance of Debt
0.00 0.11 20 29 0.00 0.41
Issuance of Common Equity
0.00 0.00 44 64 215 778
Other Financing Activities, net
0.01 25 2.73 4.72 -1.80 1.17
Effect of Exchange Rate Changes
- 0.03 0.04 -0.12 0.01 1.34
Cash Interest Paid
- - - 0.00 5.18 0.03

Quarterly Cash Flow Statements for D-Wave Quantum

This table details how cash moves in and out of D-Wave Quantum's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
-12 -14 14 -12 149 126 515 17 -201 -297 -42
Net Cash From Operating Activities
-15 -12 -14 -18 2.02 -19 -15 -19 -18 -45 -29
Net Cash From Continuing Operating Activities
-15 -12 -14 -18 2.02 -19 -15 -19 -18 -45 -29
Net Income / (Loss) Continuing Operations
-16 -17 -18 -23 -86 -5.42 -167 -140 -42 -18 -48
Consolidated Net Income / (Loss)
-16 -17 -18 -23 -86 -5.42 -167 -140 -42 -18 -48
Depreciation Expense
0.23 0.23 0.28 0.28 0.32 0.38 0.34 0.37 0.48 3.80 4.73
Amortization Expense
0.22 0.20 0.20 0.17 0.26 0.18 0.17 0.20 0.20 0.35 0.35
Non-Cash Adjustments To Reconcile Net Income
4.78 3.40 3.30 2.43 69 0.62 151 127 17 4.35 13
Changes in Operating Assets and Liabilities, net
-3.95 1.36 -0.47 1.76 18 -15 0.72 -6.59 6.22 -35 1.65
Net Cash From Investing Activities
-0.45 -1.21 -0.60 -0.37 -0.96 -0.50 0.14 -1.21 -250 -252 -8.52
Net Cash From Continuing Investing Activities
-0.45 -1.21 -0.60 -0.37 -0.96 -0.50 0.14 -1.21 -250 -252 -8.52
Purchase of Property, Plant & Equipment
-0.45 -0.37 -0.69 -0.37 -0.96 -0.50 -0.82 -1.21 -1.78 -1.24 -4.64
Acquisitions
- -0.09 - - - 0.00 - - - -251 -2.00
Net Cash From Financing Activities
3.23 -0.73 29 7.01 148 146 529 37 67 -0.14 -4.68
Net Cash From Continuing Financing Activities
3.23 -0.73 29 7.01 148 146 529 37 67 -0.14 -4.68
Repayment of Debt
-1.87 - -0.37 -16 -14 0.00 - -0.25 -0.04 -0.03 -0.04
Issuance of Common Equity
2.55 0.00 30 23 162 146 528 40 64 0.00 0.72
Other Financing Activities, net
2.55 -0.73 -0.58 -0.08 -0.41 -0.49 1.69 -2.96 2.93 0.09 -5.37
Effect of Exchange Rate Changes
- 0.05 0.02 - - 0.50 0.79 0.10 -0.05 0.02 0.14
Cash Interest Paid
- - - - 0.88 0.00 - - 0.01 0.02 0.02

Annual Balance Sheets for D-Wave Quantum

This table presents D-Wave Quantum's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2021 2022 2023 2024 2025
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
29 27 59 200 916
Total Current Assets
16 14 47 185 896
Cash & Equivalents
9.48 7.07 41 178 635
Short-Term Investments
- - - 0.00 249
Accounts Receivable
0.42 0.76 1.65 1.42 1.59
Inventories, net
2.11 2.20 2.08 1.69 2.78
Prepaid Expenses
1.12 3.64 2.01 3.95 7.39
Plant, Property, & Equipment, net
3.25 2.29 2.55 4.13 7.84
Total Noncurrent Assets
10 11 9.76 11 12
Goodwill
- - - - 0.00
Intangible Assets
0.27 0.24 0.18 0.49 0.92
Other Noncurrent Operating Assets
9.93 10 9.58 10 11
Total Liabilities & Shareholders' Equity
29 27 59 200 916
Total Liabilities
48 56 84 137 64
Total Current Liabilities
10 16 11 30 21
Short-Term Debt
0.39 2.28 0.40 0.35 0.13
Accounts Payable
2.11 3.76 1.47 0.82 0.95
Accrued Expenses
3.59 6.69 5.34 8.78 16
Current Deferred Revenue
2.67 1.78 2.67 19 2.78
Other Current Liabilities
1.69 1.53 1.37 1.51 1.45
Total Noncurrent Liabilities
37 40 73 107 42
Long-Term Debt
30 31 64 30 36
Noncurrent Deferred Revenue
0.05 0.01 0.08 0.67 0.56
Other Noncurrent Operating Liabilities
7.01 9.19 8.66 76 6.05
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-18 -29 -24 63 852
Total Preferred & Common Equity
-18 -29 -24 63 852
Total Common Equity
-208 -29 -24 63 852
Common Stock
149 381 469 700 1,843
Retained Earnings
-347 -400 -483 -627 -982
Accumulated Other Comprehensive Income / (Loss)
-10 -10 -11 -11 -9.02

Quarterly Balance Sheets for D-Wave Quantum

This table presents D-Wave Quantum's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
27 25 70 49 62 50 326 844 866 1,200 1,158
Total Current Assets
15 13 58 34 47 35 311 829 848 607 561
Cash & Equivalents
8.99 7.51 53 27 41 29 304 819 836 338 297
Short-Term Investments
- - - - - - - - - 250 250
Accounts Receivable
0.54 0.80 0.76 1.74 1.57 1.46 1.05 1.44 1.93 8.91 2.02
Inventories, net
2.24 2.33 2.24 2.08 2.13 1.90 1.70 2.45 2.83 2.92 3.49
Prepaid Expenses
3.14 2.20 1.87 2.57 2.35 2.45 3.80 5.34 7.15 6.89 8.87
Plant, Property, & Equipment, net
2.04 1.79 1.88 2.91 3.21 3.41 4.00 4.50 5.61 15 22
Total Noncurrent Assets
11 10 10 12 12 11 11 11 12 578 576
Goodwill
- - - - - - - - - 343 343
Intangible Assets
0.23 0.21 0.20 0.30 0.41 0.44 0.53 0.59 0.80 215 212
Other Noncurrent Operating Assets
10 10 9.91 12 11 11 10 9.97 11 20 21
Total Liabilities & Shareholders' Equity
27 25 70 49 62 50 326 844 866 1,200 1,158
Total Liabilities
58 76 85 86 83 66 118 149 195 76 75
Total Current Liabilities
18 34 44 11 43 26 15 19 16 28 27
Short-Term Debt
0.98 16 30 0.37 33 14 0.35 0.00 0.14 0.14 0.15
Accounts Payable
5.61 4.11 1.54 1.04 1.17 0.70 1.02 1.19 0.99 1.71 4.52
Accrued Expenses
9.86 11 9.60 6.01 5.04 6.57 6.56 12 9.50 15 12
Current Deferred Revenue
1.83 2.83 2.18 2.00 2.59 2.91 5.55 4.91 3.39 9.50 9.23
Other Current Liabilities
- - - 1.45 1.48 1.58 1.53 1.60 1.49 1.55 1.25
Total Noncurrent Liabilities
40 43 42 75 40 41 103 130 180 47 48
Long-Term Debt
31 32 33 63 31 32 30 32 32 35 35
Noncurrent Deferred Revenue
0.01 0.12 0.09 0.40 0.03 0.06 0.70 0.65 0.63 2.08 1.32
Other Noncurrent Operating Liabilities
8.42 11 8.86 11 8.90 8.58 72 97 147 9.70 12
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-31 -52 -15 -37 -22 -17 207 694 671 1,124 1,083
Total Preferred & Common Equity
-31 -52 -15 -37 -22 -17 207 694 671 1,124 1,083
Total Common Equity
-31 -52 -15 -37 -22 -17 207 694 671 1,124 1,083
Common Stock
405 410 462 474 507 535 850 1,503 1,619 2,134 2,141
Retained Earnings
-425 -451 -467 -500 -518 -541 -632 -800 -940 -1,000 -1,048
Accumulated Other Comprehensive Income / (Loss)
-10 -10 -10 -10 -10 -11 -10 -9.23 -9.13 -9.16 -9.04

Annual Metrics And Ratios for D-Wave Quantum

This table displays calculated financial ratios and metrics derived from D-Wave Quantum's official financial filings.

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - -
Revenue Growth
0.00% 21.69% 14.24% 22.10% 0.79% 178.54%
EBITDA Growth
0.00% -98.04% -38.04% -64.85% -72.63% -165.01%
EBIT Growth
0.00% -84.51% -34.74% -60.96% -71.12% -163.03%
NOPAT Growth
0.00% -23.77% -52.66% -35.47% 4.13% -29.97%
Net Income Growth
0.00% -86.52% -31.07% -54.03% -73.95% -146.78%
EPS Growth
0.00% -94.12% -36.36% -33.33% -25.00% -48.00%
Operating Cash Flow Growth
0.00% -18.82% -29.96% -34.10% 29.69% -68.80%
Free Cash Flow Firm Growth
0.00% 0.00% -18.40% -62.35% 150.52% -642.75%
Invested Capital Growth
0.00% 0.00% -207.29% 49.98% -5,413.84% 104.37%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 6.21% -6.33% 1.83%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% -0.69% -92.60% 5.98%
EBIT Q/Q Growth
0.00% 0.00% 0.00% -0.24% -90.53% 5.92%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% 5.18% -5.02% -17.03%
Net Income Q/Q Growth
0.00% 0.00% 0.00% 2.58% -94.92% 10.97%
EPS Q/Q Growth
0.00% 0.00% 0.00% 13.04% -92.31% 21.28%
Operating Cash Flow Q/Q Growth
0.00% 0.00% -8.92% -6.78% 28.21% -39.52%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 151.54% -316.56%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 71.54% -79,954.72% 102.78%
Profitability Metrics
- - - - - -
Gross Margin
82.27% 72.13% 59.25% 52.77% 63.02% 82.59%
EBITDA Margin
-347.60% -565.71% -683.59% -922.96% -1,580.89% -1,515.84%
Operating Margin
-609.83% -620.29% -828.91% -919.68% -874.85% -408.22%
EBIT Margin
-400.43% -607.15% -716.12% -944.03% -1,602.78% -1,525.22%
Profit (Net Income) Margin
-425.72% -652.54% -748.67% -944.45% -1,629.99% -1,444.10%
Tax Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Interest Burden Percent
106.32% 107.48% 104.55% 100.04% 101.70% 94.68%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% -1,901.23% 0.00% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -2,030.42% 0.00% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 2,347.65% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)
0.00% 446.43% 224.61% 306.67% -753.98% -77.62%
Cash Return on Invested Capital (CROIC)
0.00% -2,101.23% 0.00% 0.00% 0.00% -4,283.27%
Operating Return on Assets (OROA)
0.00% -129.37% -182.10% -191.60% -109.16% -67.23%
Return on Assets (ROA)
0.00% -139.04% -190.38% -191.69% -111.01% -63.65%
Return on Common Equity (ROCE)
0.00% 5,064.42% 1,116.47% 306.67% -753.98% -77.62%
Return on Equity Simple (ROE_SIMPLE)
0.00% 223.21% 182.27% 337.87% -229.67% 0.00%
Net Operating Profit after Tax (NOPAT)
-22 -27 -42 -56 -54 -70
NOPAT Margin
-426.88% -434.20% -580.24% -643.78% -612.39% -285.75%
Net Nonoperating Expense Percent (NNEP)
0.00% 129.19% 50.75% 106.77% -144.22% -57.19%
Return On Investment Capital (ROIC_SIMPLE)
- - - -141.78% -58.05% -7.91%
Cost of Revenue to Revenue
17.73% 27.87% 40.75% 47.23% 36.98% 17.41%
SG&A Expenses to Revenue
224.55% 189.47% 300.28% 422.63% 367.30% 167.51%
R&D to Revenue
395.56% 404.54% 447.53% 432.50% 399.91% 206.34%
Operating Expenses to Revenue
692.09% 692.42% 888.16% 972.46% 937.87% 490.80%
Earnings before Interest and Taxes (EBIT)
-21 -38 -51 -83 -141 -375
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-18 -36 -49 -81 -140 -373
Valuation Ratios
- - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 24.17 10.64
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 24.36 10.65
Price to Revenue (P/Rev)
0.00 0.00 12.67 11.40 171.53 368.76
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 2,216.33
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 16.35 14.02 154.82 334.25
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 46.70 0.00
Leverage & Solvency
- - - - - -
Debt to Equity
0.00 -1.67 -1.14 -2.62 0.49 0.04
Long-Term Debt to Equity
0.00 -1.65 -1.06 -2.61 0.48 0.04
Financial Leverage
0.00 -1.16 -1.00 -0.91 -3.26 -1.09
Leverage Ratio
0.00 -1.61 -1.18 -1.60 6.79 1.22
Compound Leverage Factor
0.00 -1.73 -1.23 -1.60 6.91 1.15
Debt to Total Capital
0.00% 248.62% 838.79% 161.56% 32.73% 4.05%
Short-Term Debt to Total Capital
0.00% 3.18% 57.25% 1.00% 0.37% 0.02%
Long-Term Debt to Total Capital
0.00% 245.44% 781.54% 160.56% 32.35% 4.03%
Preferred Equity to Total Capital
0.00% 1,537.37% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
0.00% -1,685.99% -738.79% -61.56% 67.27% 95.95%
Debt to EBITDA
0.00 -0.86 -0.68 -0.79 -0.22 -0.10
Net Debt to EBITDA
0.00 -0.60 -0.54 -0.28 1.06 2.28
Long-Term Debt to EBITDA
0.00 -0.85 -0.64 -0.79 -0.22 -0.10
Debt to NOPAT
0.00 -1.13 -0.80 -1.14 -0.56 -0.51
Net Debt to NOPAT
0.00 -0.78 -0.63 -0.41 2.73 12.08
Long-Term Debt to NOPAT
0.00 -1.11 -0.75 -1.13 -0.56 -0.51
Altman Z-Score
0.00 0.00 -25.95 -14.40 0.87 83.88
Noncontrolling Interest Sharing Ratio
0.00% -1,034.44% -397.08% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - -
Current Ratio
0.00 1.53 0.87 4.18 6.14 42.38
Quick Ratio
0.00 0.95 0.49 3.82 5.95 41.90
Cash Flow Metrics
- - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -30 -36 -58 29 -159
Operating Cash Flow to CapEx
-3,711.91% -1,740.87% -9,081.53% -9,626.83% -1,780.50% -1,671.28%
Free Cash Flow to Firm to Interest Expense
0.00 -7.51 -15.28 -1,565.41 7.51 -39.58
Operating Cash Flow to Interest Expense
-22.44 -8.67 -19.37 -1,639.16 -10.94 -17.94
Operating Cash Flow Less CapEx to Interest Expense
-23.05 -9.17 -19.58 -1,656.19 -11.56 -19.01
Efficiency Ratios
- - - - - -
Asset Turnover
0.00 0.21 0.25 0.20 0.07 0.04
Accounts Receivable Turnover
0.00 14.91 12.18 7.27 5.75 16.35
Inventory Turnover
0.00 0.83 1.36 1.94 1.73 1.92
Fixed Asset Turnover
0.00 1.93 2.59 3.62 2.64 4.11
Accounts Payable Turnover
0.00 0.83 1.00 1.58 2.86 4.85
Days Sales Outstanding (DSO)
0.00 24.47 29.97 50.20 63.51 22.32
Days Inventory Outstanding (DIO)
0.00 440.92 269.10 188.59 210.46 190.22
Days Payable Outstanding (DPO)
0.00 439.88 366.19 230.38 127.48 75.24
Cash Conversion Cycle (CCC)
0.00 25.52 -67.12 8.41 146.49 137.29
Capital & Investment Metrics
- - - - - -
Invested Capital
0.00 2.87 -3.08 -1.54 -85 3.71
Invested Capital Turnover
0.00 4.38 -68.64 -3.79 -0.20 -0.61
Increase / (Decrease) in Invested Capital
0.00 2.87 -5.95 1.54 -83 89
Enterprise Value (EV)
0.00 0.00 117 123 1,367 8,218
Market Capitalization
0.00 0.00 91 100 1,514 9,067
Book Value per Share
$0.00 ($1.66) ($0.47) ($0.22) $0.35 $2.46
Tangible Book Value per Share
$0.00 ($1.66) ($0.47) ($0.22) $0.34 $2.46
Total Capital
0.00 12 3.99 40 93 888
Total Debt
0.00 31 33 64 30 36
Total Long-Term Debt
0.00 30 31 64 30 36
Net Debt
0.00 21 26 23 -148 -849
Capital Expenditures (CapEx)
0.79 2.00 0.50 0.63 2.40 4.31
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -3.52 -6.90 -5.11 -23 -9.26
Debt-free Net Working Capital (DFNWC)
0.00 5.96 0.17 36 155 875
Net Working Capital (NWC)
0.00 5.57 -2.12 36 155 875
Net Nonoperating Expense (NNE)
-0.06 14 12 26 90 285
Net Nonoperating Obligations (NNO)
0.00 21 26 23 -148 -849
Total Depreciation and Amortization (D&A)
2.73 2.60 2.33 1.85 1.93 2.31
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -56.09% -96.15% -58.37% -257.58% -37.67%
Debt-free Net Working Capital to Revenue
0.00% 94.94% 2.34% 413.28% 1,758.73% 3,559.68%
Net Working Capital to Revenue
0.00% 88.68% -29.49% 408.72% 1,754.79% 3,559.13%
Earnings Adjustments
- - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 ($0.60) ($0.75) ($1.11)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 0.00 137.99M 192.13M 321.20M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 ($0.60) ($0.75) ($1.11)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 0.00 137.99M 192.13M 321.20M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 0.00 116.79M 287.80M 366.74M
Normalized Net Operating Profit after Tax (NOPAT)
-22 -27 -42 -56 -54 -70
Normalized NOPAT Margin
-426.88% -434.20% -580.24% -643.78% -612.39% -285.75%
Pre Tax Income Margin
-425.72% -652.54% -748.67% -944.45% -1,629.99% -1,444.10%
Debt Service Ratios
- - - - - -
EBIT to Interest Expense
-15.83 -9.50 -22.00 -2,234.54 -36.30 -93.45
NOPAT to Interest Expense
-16.88 -6.79 -17.82 -1,523.84 -13.87 -17.51
EBIT Less CapEx to Interest Expense
-16.44 -10.00 -22.21 -2,251.57 -36.92 -94.52
NOPAT Less CapEx to Interest Expense
-17.48 -7.29 -18.04 -1,540.87 -14.49 -18.58
Payout Ratios
- - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
-2.47% 0.00% 0.00% 0.00% 0.00% 0.00%

Quarterly Metrics And Ratios for D-Wave Quantum

This table displays calculated financial ratios and metrics derived from D-Wave Quantum's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 366,737,601.00 366,737,601.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 366,737,601.00 366,737,601.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - -0.05 -0.13
Growth Metrics
- - - - - - - - - - -
Revenue Growth
21.39% 55.72% 27.89% -27.01% -20.54% 508.56% 41.78% 99.95% 19.19% -80.95% -0.61%
EBITDA Growth
-3.29% 26.41% 36.43% -43.48% -390.27% 73.33% -942.59% -564.64% 28.78% -546.75% 72.09%
EBIT Growth
-1.11% 26.30% 35.73% -42.82% -381.26% 70.87% -915.27% -553.39% 28.47% -553.67% 69.21%
NOPAT Growth
21.00% 29.06% 9.89% -12.11% -22.31% 35.54% -40.68% -34.41% -72.20% -384.70% -101.03%
Net Income Growth
12.02% 29.07% 32.12% -41.02% -437.51% 68.69% -841.21% -516.35% 50.83% -238.63% 71.30%
EPS Growth
56.25% 45.00% 52.38% 8.33% -514.29% 81.82% -450.00% -272.73% 69.77% -150.00% 76.36%
Operating Cash Flow Growth
-35.38% 10.72% 6.48% -7.16% 113.68% -59.08% -5.65% -5.38% -1,010.86% -133.21% -86.46%
Free Cash Flow Firm Growth
0.00% -86.04% -30,243.21% -93.01% 627.21% 407.90% 393.56% 677.11% -263.33% -1,276.29% -1,021.70%
Invested Capital Growth
49.98% 88.29% 115.80% 98.04% -5,413.84% -7,699.41% -5,438.52% -125,823.58% 104.37% 962.95% 715.00%
Revenue Q/Q Growth
13.43% -15.18% -11.44% -14.34% 23.48% 549.68% -79.37% 20.81% -26.40% 3.85% 7.63%
EBITDA Q/Q Growth
-18.16% 3.28% 8.18% -31.87% -303.75% 94.54% -3,489.32% 15.93% 56.18% 18.43% 4.71%
EBIT Q/Q Growth
-18.10% 3.29% 7.69% -30.76% -297.97% 93.94% -3,117.00% 15.85% 55.88% 12.63% 2.62%
NOPAT Q/Q Growth
10.13% -5.89% -7.55% -9.54% 1.96% 44.19% -134.72% -4.66% -25.61% -57.09% 2.65%
Net Income Q/Q Growth
0.57% -8.11% -2.69% -27.75% -278.99% 93.70% -2,986.68% 16.34% 69.76% 56.63% -161.63%
EPS Q/Q Growth
41.67% -57.14% 9.09% -10.00% -290.91% 95.35% -2,650.00% 25.45% 68.29% 61.54% -160.00%
Operating Cash Flow Q/Q Growth
12.61% 17.78% -19.38% -24.92% 111.16% -1,055.83% 20.71% -24.59% 3.53% -144.72% 36.60%
Free Cash Flow Firm Q/Q Growth
-28.21% -42.28% -39.06% 23.92% 450.23% -16.91% 32.58% 49.58% -199.12% -498.43% -3.89%
Invested Capital Q/Q Growth
71.54% 44.83% 305.18% -106.09% -79,954.72% 21.97% -40.44% -43.53% 102.78% 15,310.46% 0.09%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
67.69% 67.30% 63.58% 55.78% 63.79% 92.51% 63.84% 71.38% 64.83% 63.61% 55.40%
EBITDA Margin
-597.21% -706.04% -732.07% -1,126.95% -3,684.97% -30.94% -5,383.39% -3,746.11% -2,230.16% -1,751.75% -1,550.98%
Operating Margin
-569.24% -710.59% -862.99% -1,103.53% -876.22% -75.27% -856.28% -741.80% -1,265.95% -1,914.87% -1,732.05%
EBIT Margin
-612.49% -723.41% -754.05% -1,151.02% -3,709.83% -34.63% -5,399.77% -3,761.30% -2,254.80% -1,896.96% -1,716.29%
Profit (Net Income) Margin
-551.07% -702.31% -814.38% -1,214.55% -3,727.89% -36.14% -5,406.43% -3,743.94% -1,538.01% -642.30% -1,561.38%
Tax Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 39.22% 100.02%
Interest Burden Percent
89.97% 97.08% 108.00% 105.52% 100.49% 104.35% 100.12% 99.54% 68.21% 86.34% 90.96%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -66.03% -62.91%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -70.86% -61.26%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 43.98% 44.75%
Return on Equity (ROE)
306.67% 223.67% 184.02% 460.86% -753.98% -154.89% -83.70% -122.03% -77.62% -22.06% -18.16%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% -3,598.09% 0.00% 0.00% 0.00% 0.00% 0.00% -4,283.27% -129.20% -137.14%
Operating Return on Assets (OROA)
-124.31% -183.36% -175.92% -181.18% -252.67% -3.95% -265.69% -198.42% -99.38% -30.95% -21.30%
Return on Assets (ROA)
-111.84% -178.02% -190.00% -191.18% -253.90% -4.13% -266.02% -197.50% -67.79% -10.48% -19.38%
Return on Common Equity (ROCE)
306.67% 223.67% 184.02% 460.86% -753.98% -154.89% -83.70% -122.03% -77.62% -22.06% -18.16%
Return on Equity Simple (ROE_SIMPLE)
0.00% 204.62% 312.40% 436.39% 0.00% -63.64% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-12 -12 -13 -14 -14 -7.90 -19 -19 -24 -38 -37
NOPAT Margin
-398.47% -497.41% -604.09% -772.47% -613.36% -52.69% -599.40% -519.26% -886.17% -1,340.41% -1,212.44%
Net Nonoperating Expense Percent (NNEP)
17.98% 16.97% 14.40% 62.34% -115.47% 2.09% -38.95% -30.63% -3.60% 4.83% -1.65%
Return On Investment Capital (ROIC_SIMPLE)
-29.12% - - - -15.21% -3.32% -2.55% -2.76% -2.75% -3.30% -3.34%
Cost of Revenue to Revenue
32.31% 32.70% 36.42% 44.22% 36.21% 7.49% 36.16% 28.62% 35.17% 36.39% 44.60%
SG&A Expenses to Revenue
280.08% 306.94% 342.24% 495.13% 351.93% 53.04% 295.67% 250.95% 533.98% 709.41% 500.26%
R&D to Revenue
273.78% 345.84% 382.73% 463.53% 422.35% 68.58% 410.15% 376.44% 496.98% 902.48% 918.04%
Operating Expenses to Revenue
636.92% 777.89% 926.57% 1,159.30% 940.02% 167.78% 920.13% 813.19% 1,330.78% 1,978.48% 1,787.45%
Earnings before Interest and Taxes (EBIT)
-18 -18 -16 -22 -86 -5.20 -167 -141 -62 -54 -53
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-17 -17 -16 -21 -85 -4.64 -167 -140 -61 -50 -48
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 24.17 10.55 6.09 12.48 10.64 4.71 8.12
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 24.36 10.57 6.09 12.49 10.65 9.34 16.64
Price to Revenue (P/Rev)
11.40 24.72 14.24 16.44 171.53 102.39 189.73 346.54 368.76 425.27 708.09
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 96.06 0.00 0.00 0.00 0.00 0.00 2,216.33 8.29 14.49
Enterprise Value to Revenue (EV/Rev)
14.02 28.46 16.54 18.23 154.82 89.58 154.39 313.24 334.25 380.84 666.95
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 46.70 122.13 86.67 103.12 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
-2.62 -1.72 -2.98 -2.72 0.49 0.15 0.05 0.05 0.04 0.03 0.03
Long-Term Debt to Equity
-2.61 -1.71 -1.46 -1.89 0.48 0.15 0.05 0.05 0.04 0.03 0.03
Financial Leverage
-0.91 -0.88 -0.87 -0.83 -3.26 -1.39 -1.14 -1.20 -1.09 -0.62 -0.73
Leverage Ratio
-1.60 -1.12 -1.19 -3.74 6.79 2.20 1.35 1.40 1.22 1.15 1.13
Compound Leverage Factor
-1.44 -1.09 -1.28 -3.94 6.82 2.29 1.35 1.39 0.83 0.99 1.02
Debt to Total Capital
161.56% 239.70% 150.50% 157.99% 32.73% 12.90% 4.41% 4.58% 4.05% 3.07% 3.13%
Short-Term Debt to Total Capital
1.00% 1.39% 76.68% 48.24% 0.37% 0.15% 0.00% 0.02% 0.02% 0.01% 0.01%
Long-Term Debt to Total Capital
160.56% 238.30% 73.82% 109.75% 32.35% 12.75% 4.41% 4.56% 4.03% 3.05% 3.12%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
-61.56% -139.70% -50.50% -57.99% 67.27% 87.10% 95.59% 95.42% 95.95% 96.93% 96.87%
Debt to EBITDA
-0.79 -0.84 -0.97 -0.64 -0.22 -0.24 -0.12 -0.08 -0.10 -0.09 -0.12
Net Debt to EBITDA
-0.28 -0.48 -0.35 -0.23 1.06 2.16 2.84 2.03 2.28 1.33 1.75
Long-Term Debt to EBITDA
-0.79 -0.84 -0.48 -0.44 -0.22 -0.24 -0.12 -0.08 -0.10 -0.09 -0.12
Debt to NOPAT
-1.14 -1.23 -1.28 -0.90 -0.56 -0.62 -0.58 -0.54 -0.51 -0.35 -0.29
Net Debt to NOPAT
-0.41 -0.70 -0.47 -0.33 2.73 5.51 14.30 13.39 12.08 5.49 4.28
Long-Term Debt to NOPAT
-1.13 -1.23 -0.63 -0.62 -0.56 -0.61 -0.58 -0.53 -0.51 -0.35 -0.29
Altman Z-Score
-10.80 -13.19 -11.34 -14.90 1.79 9.49 16.18 24.84 85.01 41.29 69.23
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
4.18 3.10 1.09 1.36 6.14 20.73 42.99 54.68 42.38 21.41 20.55
Quick Ratio
3.82 2.67 0.99 1.19 5.95 20.36 42.58 54.03 41.90 21.06 20.09
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-13 -19 -26 -20 69 57 76 114 -113 -676 -702
Operating Cash Flow to CapEx
-3,246.48% -3,257.80% -2,093.78% -4,897.83% 209.45% -3,871.29% -1,868.70% -1,573.97% -1,031.56% -3,614.15% -614.29%
Free Cash Flow to Firm to Interest Expense
0.00 -16.37 -22.37 -16.73 165.84 254.27 369.84 566.95 -33.42 -2,609.83 -2,753.80
Operating Cash Flow to Interest Expense
0.00 -10.63 -12.47 -15.32 4.84 -85.31 -74.20 -94.75 -5.44 -173.59 -111.78
Operating Cash Flow Less CapEx to Interest Expense
0.00 -10.96 -13.07 -15.63 2.53 -87.51 -78.17 -100.77 -5.96 -178.39 -129.97
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.20 0.25 0.23 0.16 0.07 0.11 0.05 0.05 0.04 0.02 0.01
Accounts Receivable Turnover
7.27 8.47 8.53 8.49 5.75 15.36 14.79 14.27 16.35 2.50 7.18
Inventory Turnover
1.94 1.75 1.61 1.62 1.73 1.89 1.71 1.75 1.92 1.82 1.50
Fixed Asset Turnover
3.62 3.89 4.04 3.56 2.64 6.19 5.77 5.35 4.11 1.31 0.93
Accounts Payable Turnover
1.58 1.14 1.35 3.01 2.86 3.48 3.31 4.92 4.85 3.08 1.56
Days Sales Outstanding (DSO)
50.20 43.11 42.81 42.97 63.51 23.77 24.68 25.57 22.32 146.04 50.84
Days Inventory Outstanding (DIO)
188.59 208.52 227.35 224.78 210.46 192.64 213.71 208.23 190.22 200.76 243.44
Days Payable Outstanding (DPO)
230.38 320.82 269.38 121.25 127.48 104.85 110.17 74.25 75.24 118.62 234.22
Cash Conversion Cycle (CCC)
8.41 -69.19 0.77 146.50 146.49 111.55 128.22 159.55 137.29 228.18 60.06
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
-1.54 -0.85 1.74 -0.11 -85 -66 -93 -133 3.71 571 572
Invested Capital Turnover
-3.79 -2.38 -2.18 -3.42 -0.20 -0.64 -0.49 -0.36 -0.61 0.05 0.05
Increase / (Decrease) in Invested Capital
1.54 6.40 13 5.30 -83 -65 -95 -133 89 638 665
Enterprise Value (EV)
123 274 167 172 1,367 1,914 3,439 7,563 8,218 4,739 8,287
Market Capitalization
100 238 144 155 1,514 2,187 4,226 8,367 9,067 5,292 8,798
Book Value per Share
($0.22) ($0.32) ($0.17) ($0.11) $0.35 $0.72 $2.41 $1.98 $2.46 $3.07 $2.95
Tangible Book Value per Share
($0.22) ($0.32) ($0.17) ($0.11) $0.34 $0.72 $2.40 $1.98 $2.46 $1.54 $1.44
Total Capital
40 26 43 29 93 238 726 703 888 1,160 1,118
Total Debt
64 63 64 46 30 31 32 32 36 36 35
Total Long-Term Debt
64 63 31 32 30 30 32 32 36 35 35
Net Debt
23 36 23 17 -148 -274 -787 -804 -849 -553 -511
Capital Expenditures (CapEx)
0.45 0.37 0.69 0.37 0.96 0.50 0.82 1.21 1.78 1.24 4.64
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-5.11 -4.11 -4.23 -5.95 -23 -8.11 -10 -3.46 -9.26 -9.50 -13
Debt-free Net Working Capital (DFNWC)
36 23 37 23 155 296 809 833 875 579 533
Net Working Capital (NWC)
36 23 3.97 9.25 155 296 809 833 875 579 533
Net Nonoperating Expense (NNE)
4.43 5.05 4.59 8.27 72 -2.48 149 121 18 -20 11
Net Nonoperating Obligations (NNO)
23 36 23 17 -148 -274 -787 -804 -849 -553 -511
Total Depreciation and Amortization (D&A)
0.44 0.43 0.48 0.45 0.57 0.55 0.51 0.57 0.68 4.15 5.09
Debt-free, Cash-free Net Working Capital to Revenue
-58.37% -42.61% -41.81% -63.17% -257.58% -37.95% -45.10% -14.33% -37.67% -76.36% -102.70%
Debt-free Net Working Capital to Revenue
413.28% 240.62% 362.11% 247.46% 1,758.73% 1,386.57% 3,633.07% 3,449.18% 3,559.68% 4,651.98% 4,293.39%
Net Working Capital to Revenue
408.72% 236.79% 39.20% 98.16% 1,754.79% 1,384.95% 3,633.07% 3,448.59% 3,559.13% 4,650.86% 4,292.22%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.07) ($0.11) ($0.10) ($0.11) ($0.43) ($0.02) ($0.55) ($0.41) ($0.13) ($0.05) ($0.13)
Adjusted Weighted Average Basic Shares Outstanding
137.99M 161.31M 172.14M 201.59M 192.13M 286.42M 302.29M 342.20M 321.20M 367.47M 370.84M
Adjusted Diluted Earnings per Share
($0.07) ($0.11) ($0.10) ($0.11) ($0.43) ($0.02) ($0.55) ($0.41) ($0.13) ($0.05) ($0.13)
Adjusted Weighted Average Diluted Shares Outstanding
137.99M 161.31M 172.14M 201.59M 192.13M 286.42M 302.29M 342.20M 321.20M 367.47M 370.84M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
116.79M 126.38M 157.67M 180.25M 287.80M 288.67M 338.61M 346.72M 366.74M 366.74M 369.26M
Normalized Net Operating Profit after Tax (NOPAT)
-12 -12 -13 -14 -14 -7.90 -19 -19 -24 -38 -37
Normalized NOPAT Margin
-398.47% -497.41% -604.09% -772.47% -613.36% -52.69% -599.40% -519.26% -886.17% -1,340.41% -1,212.44%
Pre Tax Income Margin
-551.07% -702.31% -814.38% -1,214.55% -3,727.89% -36.14% -5,406.43% -3,743.94% -1,538.01% -1,637.82% -1,561.12%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 -15.64 -14.19 -18.24 -205.42 -22.99 -811.28 -699.68 -18.36 -209.32 -207.03
NOPAT to Interest Expense
0.00 -10.76 -11.37 -12.24 -33.96 -34.97 -90.06 -96.59 -7.22 -147.91 -146.25
EBIT Less CapEx to Interest Expense
0.00 -15.97 -14.79 -18.55 -207.73 -25.19 -815.25 -705.70 -18.89 -214.13 -225.23
NOPAT Less CapEx to Interest Expense
0.00 -11.08 -11.96 -12.55 -36.27 -37.18 -94.03 -102.61 -7.74 -152.71 -164.45
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

D-Wave Quantum (NYSE: QBTS) is still a pre-profit, cash-rich quantum computing company, but the latest results show a very mixed picture. Revenue remains small and losses remain substantial, yet the balance sheet improved dramatically over the past year thanks to financing activity and a major increase in cash. The big question for investors is whether that cash can fund the business long enough for commercial traction to meaningfully scale.

  • Cash and equivalents rose to $338.2 million at Q1 2026, with $250.2 million more in short-term investments, giving the company a very large liquidity cushion.
  • Total current assets of $607.1 million far exceed total current liabilities of $28.4 million, suggesting strong near-term liquidity.
  • The company’s balance sheet is lightly levered relative to its cash position, with total debt of only about $35.6 million versus over $588 million in cash and short-term investments.
  • Revenue has generally trended higher over the last year, reaching $2.9 million in Q1 2026 versus $1.6 million in Q1 2024.
  • Gross profit remains positive, and gross margin in Q1 2026 was roughly 64%, showing the company can generate healthy gross profit on sales.
  • Management appears to be investing aggressively in the business, as acquisitions drove a very large investing cash outflow in Q1 2026.
  • Operating expenses remain extremely high relative to revenue, especially R&D and SG&A, which is typical for an early-stage technology company but keeps profitability distant.
  • The company has continued to issue shares over time, which has helped fund operations but also increases dilution risk for existing shareholders.
  • QBTS reported a Q1 2026 net loss of $18.5 million, compared with a $5.4 million loss in Q1 2024, showing the bottom line remains deeply negative.
  • Cash from operations was negative $45.0 million in Q1 2026, indicating the core business is still burning cash at a significant rate.

Trend-wise, the most important development is the company’s improved liquidity. In 2024, QBTS had a much smaller cash position and even periods of negative equity. By Q1 2026, cash and investments were large enough to provide a substantial runway, which reduces immediate solvency risk.

However, the business model still has not reached operating leverage. Revenue is improving, but not nearly fast enough to offset research spending, sales efforts, and other operating costs. That means losses remain wide, and the company is still dependent on capital markets or future commercial wins to fund growth.

For retail investors, the setup is speculative. The balance sheet looks much safer than it did a year ago, but profitability is still far away and cash burn remains high. QBTS now has time; what it needs next is sustained revenue growth and a clear path toward scaling commercial demand.

08/07/26 11:41 AM ETAI Generated. May Contain Errors.

D-Wave Quantum Financials - Frequently Asked Questions

According to the most recent income statement we have on file, D-Wave Quantum's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

D-Wave Quantum's net income appears to be on an upward trend, with a most recent value of -$355.06 million in 2025, rising from -$21.97 million in 2020. The previous period was -$143.88 million in 2024. View D-Wave Quantum's forecast to see where analysts expect D-Wave Quantum to go next.

D-Wave Quantum's total operating income in 2025 was -$100.37 million, based on the following breakdown:
  • Total Gross Profit: $20.31 million
  • Total Operating Expenses: $120.67 million

Over the last 5 years, D-Wave Quantum's total revenue changed from $5.16 million in 2020 to $24.59 million in 2025, a change of 376.5%.

D-Wave Quantum's total liabilities were at $63.58 million at the end of 2025, a 53.7% decrease from 2024, and a 33.0% increase since 2021.

In the past 4 years, D-Wave Quantum's cash and equivalents has ranged from $7.07 million in 2022 to $635.35 million in 2025, and is currently $635.35 million as of their latest financial filing in 2025.

Over the last 5 years, D-Wave Quantum's book value per share changed from 0.00 in 2020 to 2.46 in 2025, a change of 245.8%.



Financial statements for NASDAQ:QBTS last updated on 8/7/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners