- Equity Research Cheat Sheets
- Posts
- IONQ 3Q25 - IonQ positioned as "the NVIDIA of quantum" What do you think? Bull case $98 Bear case $34
IONQ 3Q25 - IonQ positioned as "the NVIDIA of quantum" What do you think? Bull case $98 Bear case $34
Cheat Sheet
IonQ (IONQ)
π Revenue $39.9M (+222% YoY BEAT) | Adj EPS -$0.17 vs -$0.40 Est | 99.99% Two-Qubit Fidelity | AQ 64 Three Months Early | Q4 > Q3 Breaking Seasonality
37% Above High-End Guidance | $3.5B Pro Forma Cash ($2B Raised at $93/Share) | 70% US / 30% International Revenue | Vector Atomic Closed | 1,100+ Patents | Gen. J. Raymond Joined Board
π° Market Cap: $19.0B | π’ World's Largest Pure-Play Quantum | π AWS, Azure, Google Cloud + Direct
π¨βπΌ CEO Niccolo de Masi | π― 5th Gen Forte, 6th Gen Tempo 2026 | πΊπΈ College Park, MD
$58.60
π +$3.19 (+5.76%) After-Hours
+60% YTD | Q3 2025 Earnings Beat
Price Targets (12-18 Months)
Current Price: $58.60 (After-Hours)
$98.00
Bull Case (+67%)
2026 Revenue: $180M | EV/Sales: 16x
QUANTUM SUPREMACY
π Needs:
IonQ achieves 256 AQ by 2026 ahead of schedule with Oxford Ionics electronic qubit control (EQC) β’ Multiple three-digit million-dollar solution-based contracts materialize including Golden Dome-type programs β’ $1B+ proposals in progress convert across quantum networking, sensing, security platform β’ Geographic expansion accelerates in Australia, Italy, Nordics, South Korea, India, Japan β’ 10^20 H100 GPU equivalent power of 256-qubit system drives Fortune 500 adoption β’ IonQ Federal momentum continues with classified contracts across Five Eyes and NATO allies
$72.00
Base Case (+23%)
2026 Revenue: $165M | EV/Sales: 12x
STEADY EXECUTION
βοΈ Needs:
Q4 2025 revenue exceeds Q3's $39.9M, breaking historical seasonality patterns β’ FY2026 revenue reaches $170M+ continuing 80-100% CAGR trajectory β’ 256-qubit EQC system demonstrates in 2026 using mature 128nm nodes from existing semiconductor foundries β’ Repeatable subscription-type revenues grow from quantum networking and security products β’ Share count stabilizes near 350M shares by year-end β’ Land-and-expand strategy with AFRL and enterprise customers deepens embedded relationships β’ Bill of materials stays under $30M for 2M qubit machines validated by A.T. Kearney
$34.00
Bear Case (-42%)
2026 Revenue: $120M | EV/Sales: 8x
QUANTUM WINTER
β οΈ Risk:
IBM, Google, or Rigetti achieve breakthrough in superconducting error correction, closing fidelity gap β’ Revenue growth decelerates to 40-50% as commercial quantum utility remains 3-5 years away β’ Oxford Ionics integration costs exceed $100M+ annually, widening EBITDA losses β’ Quantum hype cycle ends similar to blockchain/crypto winter 2022 β’ Major customer cancellations or contract delays due to budget cuts β’ IonQ's trapped-ion approach proven too slow for practical applications β’ Capital markets turn hostile to unprofitable tech, forcing dilutive fundraising below $40/share
The TL;DR
π°
What Happened
Revenue: $39.9M, up 222% YoY, crushed $27M guidance by 37% - largest beat ever
Adj EPS: -$0.17 vs -$0.40 expected, 63% beat (GAAP EPS -$3.58 includes -$2.99 warrant mark-to-market)
Technical Milestone: World-record 99.99% two-qubit gate fidelity - threshold for fault-tolerant computing
AQ 64 Early: Delivered 2025 target three months ahead on Tempo, IonQ's 5th generation system
Cash War Chest: $3.5B pro forma after $2B raise at $93/share premium, zero debt, best-capitalized in quantum
Adj EPS: -$0.17 vs -$0.40 expected, 63% beat (GAAP EPS -$3.58 includes -$2.99 warrant mark-to-market)
Technical Milestone: World-record 99.99% two-qubit gate fidelity - threshold for fault-tolerant computing
AQ 64 Early: Delivered 2025 target three months ahead on Tempo, IonQ's 5th generation system
Cash War Chest: $3.5B pro forma after $2B raise at $93/share premium, zero debt, best-capitalized in quantum
π
Why It Matters
Platform Strategy: World's first quantum platform company - computing + networking + sensing + security = integrated solutions
Solution Selling: Can now bid $100M+ multi-product contracts vs single-product sales, accessing larger TAM
Technical Supremacy: 99.99% fidelity means physical qubits outperform competitors' logical qubits on error rates
Semiconductor Leverage: 256-qubit system uses mature 128nm foundry nodes - no TSMC capacity wars, lower costs
Global Expansion: 70% US / 30% international (was 100% US year ago), expanding across Five Eyes and NATO
Solution Selling: Can now bid $100M+ multi-product contracts vs single-product sales, accessing larger TAM
Technical Supremacy: 99.99% fidelity means physical qubits outperform competitors' logical qubits on error rates
Semiconductor Leverage: 256-qubit system uses mature 128nm foundry nodes - no TSMC capacity wars, lower costs
Global Expansion: 70% US / 30% international (was 100% US year ago), expanding across Five Eyes and NATO
π―
What's Next
FY2025 Guidance: Raised to $106-110M from $82-100M (20% increase), Q4 will exceed Q3's $39.9M
Breaking Seasonality: Q4 > Q3 ends historical pattern, demonstrates recurring revenue streams from platform
256-Qubit Demo: Electronic qubit control system demonstrates in 2026, ships with 99.99%+ fidelity
2030 Vision: 2M physical qubits, 80K logical qubits vs competitor's 2K logical qubits in 2033 (5-year lead)
Adj EBITDA: -$206M to -$216M in 2025 (Q3 was -$48.9M), investing in R&D to maintain moat
Breaking Seasonality: Q4 > Q3 ends historical pattern, demonstrates recurring revenue streams from platform
256-Qubit Demo: Electronic qubit control system demonstrates in 2026, ships with 99.99%+ fidelity
2030 Vision: 2M physical qubits, 80K logical qubits vs competitor's 2K logical qubits in 2033 (5-year lead)
Adj EBITDA: -$206M to -$216M in 2025 (Q3 was -$48.9M), investing in R&D to maintain moat
π‘
Bottom Line for Retail Investors
IonQ just proved it's the world's first quantum platform company, not just a computing vendor. The 222% revenue growth, 99.99% fidelity milestone, and shift to solution-selling ($100M+ deals in pipeline) shows quantum is transitioning from lab to commercial reality. CEO de Masi positioned IonQ as "the NVIDIA of quantum" and the "800-pound gorilla" with more revenue, patents, PhDs, and cash than any pure-play competitor. The company is now selling integrated solutions (computing + networking + sensing + security) to governments and enterprises, with Q4 exceeding Q3 breaking historical seasonality. Risk remains extreme: still unprofitable until late 2020s, 360x sales valuation, and brutal competition from IBM/Google with infinite resources. But if trapped-ion wins, IonQ's 2026 system will match 10^20 H100 GPUs - more power than humanity could ever build classically.
π Bull Thesis
π
Technical Supremacy
99.99% Fidelity: Physical qubits now outperform any competitor's logical qubits on effective error rate
AQ 64 Early: 5th gen system delivered 3 months ahead, unlocking 36 quadrillion times more compute vs superconducting
EQC Technology: Electronic qubit control uses existing semiconductor fabs at mature 128nm nodes
5-Year Lead: Oxford Ionics enables 2M qubits by 2030 vs competitor's 2K logical qubits by 2033
256-Qubit in 2026: Will match 10^20 H100 GPUs requiring billion terawatts - more than Earth's total power generation
AQ 64 Early: 5th gen system delivered 3 months ahead, unlocking 36 quadrillion times more compute vs superconducting
EQC Technology: Electronic qubit control uses existing semiconductor fabs at mature 128nm nodes
5-Year Lead: Oxford Ionics enables 2M qubits by 2030 vs competitor's 2K logical qubits by 2033
256-Qubit in 2026: Will match 10^20 H100 GPUs requiring billion terawatts - more than Earth's total power generation
π΅
Explosive Commercial Growth
222% YoY Growth: Q3 revenue $39.9M vs $12.4M in Q3 2024, largest beat ever at 37% above guidance
Platform Shift: Now selling integrated solutions vs single products, opening $100M+ contract opportunities
Geographic Diversification: 70% US / 30% international (was 100% US a year ago), expanding globally
Government Traction: IonQ Federal with Gen. J. Raymond (Space Force founder) on board, Robert Cardillo as chairman
Recurring Revenue: Subscription-type revenues from networking/security provide near-term visibility and Q4 > Q3 growth
Platform Shift: Now selling integrated solutions vs single products, opening $100M+ contract opportunities
Geographic Diversification: 70% US / 30% international (was 100% US a year ago), expanding globally
Government Traction: IonQ Federal with Gen. J. Raymond (Space Force founder) on board, Robert Cardillo as chairman
Recurring Revenue: Subscription-type revenues from networking/security provide near-term visibility and Q4 > Q3 growth
π°
Fortress Balance Sheet
$3.5B Pro Forma Cash: $1.5B at Q3-end + $2B raised in October at $93/share (25% premium to prior close)
Zero Debt: Clean balance sheet, best-capitalized pure-play quantum company in the world
~350M Share Count: Expected by year-end per CFO guidance, includes acquisition and talent equity incentives
Multi-Year Runway: Can invest aggressively in R&D, M&A, and go-to-market without capital concerns
Acquisition Currency: Strong stock enables strategic M&A: Oxford Ionics ($1.075B), Vector Atomic, Qubitekk, ID Quantique
Zero Debt: Clean balance sheet, best-capitalized pure-play quantum company in the world
~350M Share Count: Expected by year-end per CFO guidance, includes acquisition and talent equity incentives
Multi-Year Runway: Can invest aggressively in R&D, M&A, and go-to-market without capital concerns
Acquisition Currency: Strong stock enables strategic M&A: Oxford Ionics ($1.075B), Vector Atomic, Qubitekk, ID Quantique
π
Quantum Networking Pioneer
Geneva Network Live: First citywide quantum network with CERN, Rolex, Swiss government - hundreds of miles of fiber
Space-Based QKD: Quantum gyroscope already orbiting on DoD's X-37B, satellite-based quantum communications coming
Vector Atomic Integration: Precision atomic clocks and inertial sensors deployed on land, sea, air, and space
Golden Dome Positioning: $1B+ proposals in progress for GPS-spoofing protection and critical infrastructure security
Quantum Cybersecurity Now: QKD and post-quantum cryptography protecting networks today, not 5 years from now
Space-Based QKD: Quantum gyroscope already orbiting on DoD's X-37B, satellite-based quantum communications coming
Vector Atomic Integration: Precision atomic clocks and inertial sensors deployed on land, sea, air, and space
Golden Dome Positioning: $1B+ proposals in progress for GPS-spoofing protection and critical infrastructure security
Quantum Cybersecurity Now: QKD and post-quantum cryptography protecting networks today, not 5 years from now
π» Bear Thesis
π’
Speed vs. Accuracy Tradeoff
Physical vs Logical Debate: IonQ claims physical qubits now beat competitors' logical qubits on effective error rate
Scalability Unknown: EQC chip-based approach unproven at 10,000+ qubit scale despite semiconductor fab access
Gate Speed Bottleneck: Laser steering inherently slower than microwave pulses in superconducting systems
Quantinuum Challenge: Helio system with advanced logical qubits shows trapped-ion has credible competition within same architecture
No Winner Yet: IBM's 433-qubit system and Google's progress mean superconducting could still prevail by 2030
Scalability Unknown: EQC chip-based approach unproven at 10,000+ qubit scale despite semiconductor fab access
Gate Speed Bottleneck: Laser steering inherently slower than microwave pulses in superconducting systems
Quantinuum Challenge: Helio system with advanced logical qubits shows trapped-ion has credible competition within same architecture
No Winner Yet: IBM's 433-qubit system and Google's progress mean superconducting could still prevail by 2030
π₯
Massive Cash Burn
-$48.9M Adj EBITDA Q3: R&D nearly doubled YoY, sales/marketing $14.4M, G&A $82.5M in GAAP OpEx of $208.7M
-$211M EBITDA Loss Midpoint: 2025 guidance shows widening losses as company invests in platform expansion
$72.9M Stock-Based Comp: Q3 SBC to attract world-class talent, ongoing dilution to ~350M shares by year-end
Rising Costs: CFO committed to increasing R&D, go-to-market, supply chain, manufacturing, and IT infrastructure spending
No Profitability Guidance: Management gave no timeline for positive cash flow or EBITDA breakeven beyond "late 2020s"
-$211M EBITDA Loss Midpoint: 2025 guidance shows widening losses as company invests in platform expansion
$72.9M Stock-Based Comp: Q3 SBC to attract world-class talent, ongoing dilution to ~350M shares by year-end
Rising Costs: CFO committed to increasing R&D, go-to-market, supply chain, manufacturing, and IT infrastructure spending
No Profitability Guidance: Management gave no timeline for positive cash flow or EBITDA breakeven beyond "late 2020s"
π
Brutal Competition
Tech Giants: IBM (433 qubits), Google (Willow chip), Amazon (Quantum Embark), Microsoft (Azure Quantum)
Deep Pockets: Google and IBM can outspend IonQ 100:1 with cash flow from core businesses
Quantum Startups: Rigetti, D-Wave, Quantinuum, PsiQuantum, Xanadu all well-funded
Winner-Take-Most: Enterprise customers likely to consolidate around 1-2 quantum platforms
Deep Pockets: Google and IBM can outspend IonQ 100:1 with cash flow from core businesses
Quantum Startups: Rigetti, D-Wave, Quantinuum, PsiQuantum, Xanadu all well-funded
Winner-Take-Most: Enterprise customers likely to consolidate around 1-2 quantum platforms
π
Valuation Insanity
360x Sales: $19B market cap on $53M trailing revenue is extreme even for hypergrowth tech
CEO's "Toy Machines" Rant: De Masi aggressively dismissed quantum-inspired, annealing, and analog simulators as not "real quantum"
NVIDIA Comparison: CEO called IonQ "the NVIDIA of quantum" - dangerous hubris at current valuations given zero profits
-$2.06 TTM EPS: Deeply unprofitable, -$3.58 GAAP EPS in Q3 with -$2.99 from warrant mark-to-market
Mass Delusion Risk: If market realizes commercial quantum utility is 5+ years away, could crash 70%+ like crypto winter
CEO's "Toy Machines" Rant: De Masi aggressively dismissed quantum-inspired, annealing, and analog simulators as not "real quantum"
NVIDIA Comparison: CEO called IonQ "the NVIDIA of quantum" - dangerous hubris at current valuations given zero profits
-$2.06 TTM EPS: Deeply unprofitable, -$3.58 GAAP EPS in Q3 with -$2.99 from warrant mark-to-market
Mass Delusion Risk: If market realizes commercial quantum utility is 5+ years away, could crash 70%+ like crypto winter
This analysis is for informational purposes only and should not be considered investment advice. Please consult with a financial advisor before making investment decisions.

