Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
1.1 USD | -0.90% |
|
+3.77% | +24.99% |
Jul. 01 | D-Wave Quantum Inc.(NYSE:QBTS) added to Russell 2500 Index | CI |
Jul. 01 | D-Wave Quantum Inc.(NYSE:QBTS) added to Russell 3000 Index | CI |
Valuation
Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|
Capitalization 1 | 160.6 | 140.8 | 193.6 | - | - |
Enterprise Value (EV) 1 | 160.6 | 140.8 | 193.6 | 193.6 | 193.6 |
P/E ratio | -3.35 x | -1.47 x | -2.45 x | -2.49 x | -3.66 x |
Yield | - | - | - | - | - |
Capitalization / Revenue | 22.4 x | 16.1 x | 15.5 x | 7.59 x | 2.55 x |
EV / Revenue | 22.4 x | 16.1 x | 15.5 x | 7.59 x | 2.55 x |
EV / EBITDA | -3.34 x | -2.59 x | -3.73 x | -3.77 x | -6.15 x |
EV / FCF | - | -2.3 x | -3.86 x | -3.88 x | -3.99 x |
FCF Yield | - | -43.5% | -25.9% | -25.8% | -25.1% |
Price to Book | -27.9 x | - | -5.29 x | -4.11 x | -5.84 x |
Nbr of stocks (in thousands) | 111,506 | 159,928 | 174,398 | - | - |
Reference price 2 | 1.440 | 0.8801 | 1.110 | 1.110 | 1.110 |
Announcement Date | 4/14/23 | 3/28/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|
Net sales 1 | 7.173 | 8.758 | 12.49 | 25.5 | 76 |
EBITDA 1 | -48.03 | -54.31 | -51.88 | -51.32 | -31.5 |
EBIT 1 | -49.45 | -55.35 | -55.2 | -53.95 | -38.59 |
Operating Margin | -689.4% | -631.98% | -442.09% | -211.53% | -50.78% |
Earnings before Tax (EBT) 1 | -51.53 | -82.72 | -78.01 | -79.65 | -55.1 |
Net income 1 | -51.53 | -82.72 | -75.33 | -77.74 | -58.63 |
Net margin | -718.37% | -944.45% | -603.25% | -304.8% | -77.15% |
EPS 2 | -0.4300 | -0.6000 | -0.4533 | -0.4467 | -0.3033 |
Free Cash Flow 1 | - | -61.23 | -50.15 | -49.9 | -48.5 |
FCF margin | - | -699.16% | -401.61% | -195.65% | -63.82% |
FCF Conversion (EBITDA) | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - |
Dividend per Share | - | - | - | - | - |
Announcement Date | 4/14/23 | 3/28/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 1.713 | 1.371 | 1.695 | 2.4 | 1.583 | 1.707 | 2.562 | 2.906 | 2.465 | 2.821 | 3.32 | 3.896 | 4.439 | 5.282 |
EBITDA 1 | - | - | -12.45 | -14.45 | -16.92 | -14.92 | -11.58 | -10.9 | -12.9 | -12.79 | -13.55 | -14.26 | -13.87 | -13.83 |
EBIT 1 | - | -11.98 | -12.78 | -14.84 | -17.26 | -15.18 | -11.81 | -11.1 | -13.12 | -13.39 | -13.96 | -14.45 | -14.12 | -13.9 |
Operating Margin | - | -874.18% | -754.28% | -618.12% | -1,090.02% | -889.46% | -460.93% | -382.07% | -532.45% | -474.75% | -420.42% | -370.96% | -318.15% | -263.2% |
Earnings before Tax (EBT) 1 | - | - | -13.05 | -12.5 | -24.61 | -25.9 | -15.83 | -16.01 | -17.31 | -19.39 | -19.75 | -19.9 | -20.42 | -20.55 |
Net income 1 | -11.62 | - | -13.05 | -12.5 | -24.61 | -25.9 | -15.83 | -16.01 | -17.31 | -18.77 | -19.19 | -19.68 | -20.14 | -20.12 |
Net margin | -678.05% | - | -770.09% | -520.83% | -1,554.52% | -1,517.16% | -617.84% | -551.07% | -702.31% | -665.57% | -577.94% | -504.95% | -453.67% | -380.85% |
EPS 2 | - | - | -0.1100 | -0.1000 | -0.2000 | -0.2000 | -0.1200 | -0.1000 | -0.1100 | -0.1133 | -0.1133 | -0.1167 | -0.1150 | -0.1100 |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 7/13/22 | 8/16/22 | 11/10/22 | 4/14/23 | 5/19/23 | 8/10/23 | 11/9/23 | 3/28/24 | 5/13/24 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|
Net Debt | - | - | - | - | - |
Net Cash position | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - |
Free Cash Flow 1 | - | -61.2 | -50.2 | -49.9 | -48.5 |
ROE (net income / shareholders' equity) | - | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | -108% | -143% | -111% |
Assets 1 | - | - | 69.68 | 54.48 | 52.87 |
Book Value Per Share 2 | -0.0500 | - | -0.2100 | -0.2700 | -0.1900 |
Cash Flow per Share 2 | - | - | -0.3000 | -0.2600 | -0.1800 |
Capex 1 | - | 0.58 | 1.55 | 3 | 4 |
Capex / Sales | - | 6.66% | 12.41% | 11.76% | 5.26% |
Announcement Date | 4/14/23 | 3/28/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
![Consensus](/images/consensus_flch.gif)
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+24.99% | 194M | |
-12.87% | 190B | |
+4.53% | 174B | |
+7.45% | 163B | |
+1.69% | 96.85B | |
+51.64% | 93.71B | |
+14.79% | 84.42B | |
+5.48% | 80.43B | |
+1.02% | 48.04B | |
-28.21% | 47.52B |
- Stock Market
- Equities
- QBTS Stock
- Financials D-Wave Quantum Inc.