Skip to main content

D-Wave Reports Third Quarter 2025 Results

Q3 and YTD Revenue up 100% and 235% Year over Year Respectively

Q3 and YTD GAAP Gross Profit up 156% and 353% Year over Year Respectively

Highest Cash Balance in Company’s History at over $836 Million

D-Wave Quantum Inc. (NYSE: QBTS) (“D-Wave” or the “Company”), a leader in commercial quantum computing systems, software, and services, today announced financial results for its third fiscal quarter ended September 30, 2025.

“Our strong third quarter results reflect the momentum we see building across every aspect of our business, with key metrics, including revenue, gross profit, bookings and cash balance, clearly indicating D-Wave’s success in accelerating global quantum computing adoption,” said Dr. Alan Baratz, CEO of D-Wave. “The world is watching quantum, and specifically D-Wave, as we deliver quantum computing’s value to businesses, researchers and governments now, while advancing the technology for even greater impact and scale in the future.”

Recent Business and Technical Highlights

Third Quarter Fiscal 2025 Financial Highlights

  • Revenue: Revenue for the third quarter of fiscal 2025 was $3.7 million, an increase of $1.8 million, or 100%, from the fiscal 2024 third quarter revenue of $1.9 million, and an increase of $0.6 million, or 20.8%, from the immediately preceding fiscal 2025 second quarter revenue of $3.1 million.
  • Bookings1: Bookings for the third quarter of fiscal 2025 were $2.4 million, an increase of $0.1 million, or 3%, from the fiscal 2024 third quarter Bookings of $2.3 million, and an increase of $1.1 million, or 80%, from the immediately preceding fiscal 2025 second quarter Bookings of $1.3 million. Subsequent to the end of the third quarter, the Company has closed over $12 million in additional Bookings.
  • Customers: For the most recent four quarters, D-Wave had in excess of 100 revenue generating customers including nearly two dozen Forbes Global 2000 companies.
  • GAAP Gross Profit: GAAP gross profit for the third quarter of fiscal 2025 was $2.7 million, an increase of $1.7 million, or 156%, from the fiscal 2024 third quarter GAAP gross profit of $1.0 million, and an increase of $0.7 million, or 35%, from the immediately preceding fiscal 2025 second quarter GAAP gross profit of $2.0 million, with the increase due primarily to the growth in revenue.
  • GAAP Gross Margin: GAAP gross margin for the third quarter of fiscal 2025 was 71.4%, an increase of 15.6% from the fiscal 2024 third quarter GAAP gross margin of 55.8%, and an increase of 7.6% from the immediately preceding fiscal 2025 second quarter GAAP gross margin of 63.8% with the increase primarily due to the upgrade of the previously announced Jülich Supercomputing Centre Advantage system to an Advantage2™ processor during the three months ended September 30, 2025.
  • Non-GAAP Gross Profit2: Non-GAAP Gross Profit for the third quarter of fiscal 2025 was $2.9 million, an increase of $1.6 million, or 131%, from the fiscal 2024 third quarter Non-GAAP Gross Profit of $1.3 million. The difference between GAAP and Non-GAAP Gross Profit is limited to non-cash stock-based compensation, and depreciation and amortization expenses that are excluded from the Non-GAAP Gross Profit.
  • Non-GAAP Gross Margin2: Non-GAAP Gross Margin for the third quarter of fiscal 2025 was 77.7%, an increase of 10.5% from the fiscal 2024 third quarter Non-GAAP Gross Margin of 67.2%. The difference between GAAP and Non-GAAP Gross Margin is limited to non-cash stock-based compensation and depreciation and amortization expenses that are excluded from the Non-GAAP Gross Margin.
  • GAAP Operating Expenses: GAAP Operating Expenses for the third quarter of fiscal 2025 were $30.4 million, an increase of $8.7 million, or 40%, from the fiscal 2024 third quarter GAAP Operating Expenses of $21.7 million with the increase driven primarily by increases of $4.1 million in personnel costs, $2.9 million in fabrication costs and $2.3 million in non-cash stock-based compensation. The increased operating expenses stem from incremental investments to support the Company’s continued growth and expansion.
  • Non-GAAP Adjusted Operating Expenses2: Non-GAAP Adjusted Operating Expenses for the third quarter of fiscal 2025 were $23.5 million, an increase of $8.4 million, or 56% from the fiscal 2024 third quarter Non-GAAP Adjusted Operating Expenses of $15.1 million, with the difference between GAAP and Non-GAAP Adjusted Operating Expenses being primarily non-cash stock-based compensation expense, depreciation and amortization, and non-recurring one-time expenses.
  • Net Loss: Net loss for the third quarter of fiscal 2025 was $140.0 million, or $0.41 per share, an increase of $117.3 million, or $0.30 per share, from the fiscal 2024 third quarter net loss of $22.7 million, or $0.11 per share. The increase was primarily due to $121.9 million in non-cash, non-operating charges related to the remeasurement of the Company's warrant liability, as well as realized losses stemming from warrant exercises, that materially increased as a result of the significant price appreciation of the Company's warrants.
  • Adjusted Net Loss2: Adjusted Net Loss for the third quarter of fiscal 2025 was $18.1 million, or $0.05 per share, a decrease of $5.1 million, and a decrease of $0.07 per share, from the fiscal 2024 third quarter Adjusted Net Loss of $23.2 million, or $0.12 per share, with the difference between Net Loss and Adjusted Net Loss being non-cash, non-operating warrant remeasurement related charges.
  • Adjusted EBITDA Loss2: Adjusted EBITDA Loss for the third quarter of fiscal 2025 was $20.6 million, an increase of $6.8 million, or 49%, from the fiscal 2024 third quarter Adjusted EBITDA Loss of $13.8 million with the increase due primarily to higher operating expenses, partly offset by higher gross profit.

Financial Results for the First Nine Months of Fiscal Year 2025

  • Revenue: Revenue for the nine months ended September 30, 2025 was $21.8 million, an increase of $15.3 million, or 235%, from revenue of $6.5 million for the nine months ended September 30, 2024.
  • Bookings1: Bookings for the nine months ended September 30, 2025 were $5.3 million, a decrease of $0.3 million, or 7%, from Bookings of $5.6 million for the nine months ended September 30, 2024.
  • GAAP Gross Profit: GAAP gross profit for the nine months ended September 30, 2025 was $18.5 million, an increase of $14.4 million, or 353%, from $4.1 million in GAAP gross profit for the nine months ended September 30, 2024, with the increase due primarily to a higher margin quantum computer system sale during the nine months ended September 30, 2025.
  • GAAP Gross Margin: GAAP gross margin for the nine months ended September 30, 2025 was 84.8%, an increase of 22.1% from the 62.7% GAAP gross margin for the nine months ended September 30, 2024, with the increase due primarily to a higher margin quantum computer system sale during the nine months ended September 30, 2025.
  • Non-GAAP Gross Profit2: Non-GAAP Gross Profit for the nine months ended September 30, 2025 was $19.2 million, an increase of $14.5 million, or 304%, from the Non-GAAP Gross Profit of $4.7 million for the nine months ended September 30, 2024. The difference between GAAP and Non-GAAP Gross Profit is limited to non-cash stock-based compensation and depreciation and amortization expenses that are excluded from the Non-GAAP Gross Profit.
  • Non-GAAP Gross Margin2: Non-GAAP Gross Margin for the nine months ended September 30, 2025 was 87.8%, an increase of 15.1% from the 72.7% Non-GAAP Gross Margin for the nine months ended September 30, 2024. The difference between GAAP and Non-GAAP Gross Margin is limited to non-cash stock-based compensation and depreciation and amortization expenses that are excluded from the Non-GAAP Gross Margin.
  • GAAP Operating Expenses: GAAP Operating Expenses for the nine months ended September 30, 2025 were $84.1 million, an increase of $23.0 million, or 38%, from GAAP Operating Expenses of $61.1 million for the nine months ended September 30, 2024, with the year-over-year increase primarily driven by increases of $10.7 million in salaries and related personnel costs, 78% of which relates to increases in Sales & Marketing and Research & Development personnel; $5.3 million in non-cash stock-based compensation, $4.9 million in fabrication costs, $1.9 million in marketing expenses and $1.1 million in third party professional services. The increased operating expenses stem from incremental investments to support the Company’s continued growth and expansion.
  • Non-GAAP Adjusted Operating Expenses2: Non-GAAP Adjusted Operating Expenses for the nine months ended September 30, 2025 were $65.9 million, an increase of $20.5 million, or 45%, from Non-GAAP Adjusted Operating Expenses of $45.4 million for the nine months ended September 30, 2024, with the difference between GAAP and Non-GAAP Operating Expenses being primarily non-cash stock-based compensation expense, depreciation and amortization expense, and non-recurring one-time expenses.
  • Net Loss: Net loss for the nine months ended September 30, 2025 was $312.7 million, or $1.01 per share, an increase of $254.9 million, or $0.69 per share, compared with a net loss of $57.8 million, or $0.32 per share for the nine months ended September 30, 2024. The increase was primarily due to $260.0 million in non-cash, non-operating charges related to the remeasurement of the Company's warrant liability, as well as realized losses stemming from warrant exercises.
  • Adjusted Net Loss2: Adjusted Net Loss for the nine months ended September 30, 2025 was $52.8 million, or $0.17 per share, a decrease of $5.1 million, or $0.15 per share, when compared with the Adjusted Net Loss of $57.8 million, or $0.32 per share for the nine months ended September 30, 2024, with the difference between Net Loss and Adjusted Net Loss being non-cash, non-operating warrant remeasurement related charges.
  • Adjusted EBITDA Loss2: Adjusted EBITDA Loss for the nine months ended September 30, 2025 was $46.7 million, an increase of $6.1 million, or 15%, from the Adjusted EBITDA Loss of $40.6 million for the nine months ended September 30, 2024, with the increase due primarily to higher operating expenses, partly offset by higher gross profit.
 

1“Bookings” is an operating metric that is defined as customer orders received that are expected to generate net revenues in the future. We present the operational metric of Bookings because it reflects customers' demand for our products and services and to assist readers in analyzing our potential performance in future periods.

2"Non-GAAP Gross Profit", "Non-GAAP Gross Margin", "Non-GAAP Adjusted Operating Expenses", "Adjusted Net Loss", "Adjusted Net Loss per Share" and "Adjusted EBITDA Loss", are non-GAAP financial measures or metrics. Please see the discussion in the section “Non-GAAP Financial Measures” and the reconciliations included at the end of this press release.

Balance Sheet and Liquidity

As of September 30, 2025, D-Wave’s consolidated cash balance totaled a record $836.2 million, representing an over 2700% increase from the fiscal 2024 third quarter consolidated cash balance of $29.3 million, and a 2% increase from the immediately prior fiscal 2025 second quarter consolidated cash balance of $819.3 million.

During the third quarter of fiscal 2025, the Company raised $39.9 million in cash proceeds from the exercise of warrants. Subsequent to the end of the third quarter and through November 4, 2025, the Company raised an additional $21.3 million in cash proceeds from the exercise of warrants.

Earnings Conference Call

D-Wave will host a conference call on Thursday, November 6, 2025, at 8:00 a.m. (Eastern Time), to discuss the Company’s financial results and business outlook. The live dial-in number is 1-844-826-3035 (domestic) or 1-412-317-5195 (international). Participants can use those dial-in numbers or can click this link for instant telephone access to the event. The link will be made active 15 minutes prior to the call’s scheduled start time, and the passcode is 3836181. An on-demand webcast will be available on the D-Wave Investor Relations website after the call. Participating in the call will be Chief Executive Officer Dr. Alan Baratz and Chief Financial Officer John Markovich.

About D-Wave Quantum Inc.

D-Wave is a leader in the development and delivery of quantum computing systems, software, and services. We are the world’s first commercial supplier of quantum computers, and the only company building both annealing and gate-model quantum computers. Our mission is to help customers realize the value of quantum, today. Our quantum computers — the world’s largest — feature QPUs with sub-second response times and can be deployed on-premises or accessed through our quantum cloud service, which offers 99.9% availability and uptime. More than 100 organizations trust D-Wave with their toughest computational challenges. With over 200 million problems submitted to our quantum systems to date, our customers apply our technology to address use cases spanning optimization, artificial intelligence, research and more. Learn more about realizing the value of quantum computing today and how we’re shaping the quantum-driven industrial and societal advancements of tomorrow: www.dwavequantum.com.

Non-GAAP Financial Measures

To supplement the financial information presented in accordance with GAAP, we use non-GAAP measures of certain components of financial performance. Each of Non-GAAP Gross Profit, Non-GAAP Gross Margin, Adjusted EBITDA Loss, Adjusted Net Loss, Adjusted Net Loss per Share and Non-GAAP Adjusted Operating Expenses is a financial measure that is not required by or presented in accordance with GAAP. Management believes that each measure provides investors an additional meaningful method to evaluate certain aspects of such results period over period. The Company defines each of its non-GAAP financial measures as follows:

  • Non-GAAP Gross Profit is defined as GAAP gross profit less depreciation and amortization expense and non-cash stock-based compensation expense. We use Non-GAAP Gross Profit to measure, understand and evaluate our core operating performance and trends and to develop short-term and long-term operating plans.
  • Non-GAAP Gross Margin is defined as GAAP gross margin less non-cash stock-based compensation expense. We use Non-GAAP Gross Margin to measure, understand and evaluate our core business performance.
  • Adjusted EBITDA Loss is defined as net loss before interest expense, depreciation and amortization expense, stock-based compensation, remeasurements of liability-classified warrants, and other non-operating or non-recurring income and expenses. We use Adjusted EBITDA Loss to measure the operating performance of our business, excluding specifically identified items that we do not believe directly reflect our core operations and may not be indicative of our recurring operations.
  • Adjusted Net Loss and Adjusted Net Loss per Share are defined as net loss and net loss per share excluding the impact of the non-cash, non-operating charges associated with the remeasurement of the Company’s warrant liability.
  • Non-GAAP Adjusted Operating Expenses is defined as operating expenses before depreciation and amortization expense, non-operating or non-recurring expenses and non-cash stock-based compensation expense. We use Non-GAAP Adjusted Operating Expenses to measure our operating expenses, excluding items we do not believe directly reflect our core operations.

The presentation of non-GAAP financial measures is not meant to be considered in isolation or as a substitute for the financial results prepared in accordance with GAAP, and our presentation of non-GAAP measures may be different from non-GAAP measures used by other companies. For a reconciliation of each of Non-GAAP Gross Profit, Non-GAAP Gross Margin, Adjusted EBITDA Loss, Adjusted Net Loss, Adjusted Net Loss per Share and Non-GAAP Adjusted Operating Expenses to its most directly comparable GAAP measure, please refer to the reconciliations below.

Forward Looking Statements

Certain statements in this press release are forward-looking, as defined in the Private Securities Litigation Reform Act of 1995. These statements involve risks, uncertainties, and other factors that may cause actual results to differ materially from the information expressed or implied by these forward-looking statements and may not be indicative of future results. These forward-looking statements are subject to a number of risks and uncertainties, including, among others, various factors beyond management’s control, including the risks set forth under the heading “Risk Factors” discussed under the caption “Item 1A. Risk Factors” in Part I of our most recent Annual Report on Form 10-K or any updates discussed under the caption “Item 1A. Risk Factors” in Part II of our Quarterly Reports on Form 10-Q and in our other filings with the SEC. Undue reliance should not be placed on the forward-looking statements in this press release in making an investment decision, which are based on information available to us on the date hereof. We undertake no duty to update this information unless required by law.

D-Wave Quantum Inc.

Condensed Consolidated Balance Sheets

(Unaudited)

 

 

September 30,

 

December 31,

(In thousands, except share and per share data)

 

2025

 

 

 

2024

 

Assets

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

836,231

 

 

$

177,980

 

Trade accounts receivable, net of allowance for doubtful accounts of $1 and $176

 

1,927

 

 

 

1,420

 

Inventories

 

2,831

 

 

 

1,686

 

Prepaid expenses and other current assets

 

7,150

 

 

 

3,954

 

Total current assets

 

848,139

 

 

 

185,040

 

Property and equipment, net

 

5,608

 

 

 

4,133

 

Operating lease right-of-use assets

 

6,716

 

 

 

7,261

 

Intangible assets, net

 

803

 

 

 

490

 

Other non-current assets, net

 

4,554

 

 

 

2,929

 

Total assets

$

865,820

 

 

$

199,853

 

 

 

 

 

Liabilities and stockholders' equity

 

 

 

Current liabilities:

 

 

 

Trade accounts payable

$

992

 

 

$

815

 

Accrued expenses and other current liabilities

 

9,496

 

 

 

8,784

 

Current portion of operating lease liabilities

 

1,491

 

 

 

1,512

 

Loans payable, net, current

 

144

 

 

 

348

 

Deferred revenue, current

 

3,389

 

 

 

18,686

 

Total current liabilities

 

15,512

 

 

 

30,145

 

Warrant liabilities

 

140,970

 

 

 

69,875

 

Operating lease liabilities, net of current portion

 

6,101

 

 

 

6,389

 

Loans payable, net, non-current

 

32,054

 

 

 

30,128

 

Deferred revenue, non-current

 

629

 

 

 

670

 

Total liabilities

$

195,266

 

 

$

137,207

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

Common stock, par value $0.0001 per share; 675,000,000 shares authorized at both September 30, 2025 and December 31, 2024; 345,971,195 shares and 266,595,867 shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively.

 

34

 

 

 

27

 

Additional paid-in capital

 

1,619,322

 

 

 

700,069

 

Accumulated deficit

 

(939,676

)

 

 

(626,940

)

Accumulated other comprehensive loss

 

(9,126

)

 

 

(10,510

)

Total stockholders' equity

 

670,554

 

 

 

62,646

 

Total liabilities and stockholders’ equity

$

865,820

 

 

$

199,853

 

 

D-Wave Quantum Inc.

Condensed Consolidated Statements of Operations and Comprehensive Loss

(Unaudited)

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

(In thousands, except share and per share data)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Revenue

$

3,739

 

 

$

1,870

 

 

$

21,835

 

 

$

6,518

 

Cost of revenue

 

1,070

 

 

 

827

 

 

 

3,313

 

 

 

2,428

 

Total gross profit

 

2,669

 

 

 

1,043

 

 

 

18,522

 

 

 

4,090

 

Operating expenses:

 

 

 

 

 

 

 

Research and development

 

14,075

 

 

 

8,668

 

 

 

37,057

 

 

 

25,548

 

General and administrative

 

9,383

 

 

 

9,259

 

 

 

26,491

 

 

 

24,296

 

Sales and marketing

 

6,947

 

 

 

3,752

 

 

 

20,503

 

 

 

11,237

 

Total operating expenses

 

30,405

 

 

 

21,679

 

 

 

84,051

 

 

 

61,081

 

Loss from operations

 

(27,736

)

 

 

(20,636

)

 

 

(65,529

)

 

 

(56,991

)

Other income (expense), net:

 

 

 

 

 

 

 

Interest expense

 

(201

)

 

 

(1,180

)

 

 

(633

)

 

 

(3,480

)

Change in fair value of Term Loan

 

 

 

 

(1,559

)

 

 

 

 

 

(635

)

Gain (loss) on investment in marketable securities

 

850

 

 

 

(8

)

 

 

850

 

 

 

1,495

 

Change in fair value of warrant liabilities

 

(121,859

)

 

 

476

 

 

 

(259,964

)

 

 

19

 

Other income, net

 

8,960

 

 

 

195

 

 

 

12,540

 

 

 

1,790

 

Total other income (expense), net

 

(112,250

)

 

 

(2,076

)

 

 

(247,207

)

 

 

(811

)

Net loss

$

(139,986

)

 

$

(22,712

)

 

$

(312,736

)

 

$

(57,802

)

Net loss per share, basic and diluted

$

(0.41

)

 

$

(0.11

)

 

$

(1.01

)

 

$

(0.32

)

Weighted-average shares used in computing net loss per share, basic and diluted

 

342,204,831

 

 

 

201,585,533

 

 

 

310,509,005

 

 

 

178,406,948

 

 

 

 

 

 

 

 

 

Comprehensive loss:

 

 

 

 

 

 

 

Net loss

$

(139,986

)

 

$

(22,712

)

 

$

(312,736

)

 

$

(57,802

)

Foreign currency translation adjustment

 

99

 

 

 

(151

)

 

 

1,384

 

 

 

(82

)

Net comprehensive loss

$

(139,887

)

 

$

(22,863

)

 

$

(311,352

)

 

$

(57,884

)

 

D-Wave Quantum Inc.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

 

Nine Months Ended September 30,

(in thousands)

 

2025

 

 

 

2024

 

Cash flows from operating activities:

 

 

 

Net loss

$

(312,736

)

 

$

(57,802

)

Adjustments to reconcile net loss to cash used in operating activities:

 

 

 

Depreciation and amortization

 

1,083

 

 

 

793

 

Stock-based compensation

 

17,119

 

 

 

11,784

 

Amortization of operating right-of-use assets

 

545

 

 

 

565

 

Provision for excess and obsolete inventory

 

22

 

 

 

89

 

Non-cash interest expense

 

587

 

 

 

(1,350

)

Change in fair value of Warrant liabilities

 

259,964

 

 

 

(19

)

Change in fair value of Term Loan

 

 

 

 

635

 

Gain on marketable securities

 

(850

)

 

 

(1,495

)

Unrealized foreign exchange loss (gain)

 

1,275

 

 

 

(810

)

Other noncash items

 

267

 

 

 

 

Change in operating assets and liabilities:

 

 

 

Trade accounts receivable

 

(539

)

 

 

122

 

Inventories

 

(1,430

)

 

 

(298

)

Prepaid expenses and other current assets

 

(2,683

)

 

 

(437

)

Trade accounts payable

 

203

 

 

 

(822

)

Accrued expenses and other current liabilities

 

607

 

 

 

3,268

 

Deferred revenue

 

(15,338

)

 

 

219

 

Operating lease liability

 

(546

)

 

 

292

 

Other non-current assets, net

 

(1,160

)

 

 

606

 

Net cash used in operating activities

 

(53,610

)

 

 

(44,660

)

Cash flows from investing activities:

 

 

 

Purchase of property and equipment

 

(2,203

)

 

 

(1,156

)

Purchase of convertible note

 

 

 

 

(1,000

)

Proceeds from recovery of previously written-off convertible note

 

959

 

 

 

 

Sales of marketable securities

 

 

 

 

254

 

Expenditures for internal-use software

 

(323

)

 

 

(276

)

Net cash used in investing activities

 

(1,567

)

 

 

(2,178

)

Cash flows from financing activities:

 

 

 

Proceeds from the issuance of common stock pursuant to the Lincoln Park Purchase Agreement

 

37,787

 

 

 

32,187

 

Proceeds from the issuance of common stock in at-the-market offerings, net of issuance costs

 

536,741

 

 

 

20,688

 

Proceeds from issuance of common stock upon exercise of warrants

 

139,185

 

 

 

 

Proceeds from the issuance of common stock upon exercise of stock options

 

8,227

 

 

 

84

 

Proceeds from common stock issued under the Employee Stock Purchase Plan

 

291

 

 

 

171

 

Payment of tax withheld pursuant to stock-based compensation settlements

 

(9,986

)

 

 

(1,470

)

Debt payment for Term Loan

 

 

 

 

(16,403

)

Repayments on TPC loan

 

(365

)

 

 

(370

)

Proceeds from equipment financing

 

412

 

 

 

 

Payments for debt issuance costs

 

(248

)

 

 

 

Net cash provided by financing activities

 

712,044

 

 

 

34,887

 

Effect of exchange rate changes on cash and cash equivalents

 

1,384

 

 

 

(82

)

Net increase (decrease) in cash and cash equivalents

 

658,251

 

 

 

(12,033

)

Cash and cash equivalents at beginning of period

 

177,980

 

 

 

41,307

 

Cash and cash equivalents at end of period

$

836,231

 

 

$

29,274

 

 

D-Wave Quantum Inc.

Reconciliation of Gross Profit to Non-GAAP Gross Profit

(Unaudited)

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

(in thousands of U.S. dollars)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Gross Profit

$

2,669

 

 

$

1,043

 

 

$

18,522

 

 

$

4,090

 

Gross Margin

 

71.4

%

 

 

55.8

%

 

 

84.8

%

 

 

62.7

%

Excluding:

 

 

 

 

 

 

 

Depreciation and Amortization (1)

 

14

 

 

 

54

 

 

 

56

 

 

 

163

 

Stock-based compensation (2)

 

221

 

 

 

159

 

 

 

594

 

 

 

487

 

Non-GAAP Gross Profit

$

2,904

 

 

$

1,256

 

 

$

19,172

 

 

$

4,740

 

Non-GAAP Gross Margin

 

77.7

%

 

 

67.2

%

 

 

87.8

%

 

 

72.7

%

(1)

 

Depreciation and Amortization reflects the Depreciation and Amortization recorded in Cost of Revenue only, which differs from the total Depreciation and Amortization set forth in the Condensed Consolidated Statement of Cash Flows that also includes Depreciation and Amortization recorded in Operating Expenses.

(2)

 

Stock-based compensation reflects the stock-based compensation recorded in Cost of Revenue only, which differs from the total stock-based compensation set forth in the Condensed Consolidated Statement of Cash Flows that also includes stock-based compensation recorded in Operating Expenses.

 

D-Wave Quantum Inc.

Reconciliation of Operating Expenses to Non-GAAP Adjusted Operating Expenses

(Unaudited)

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

(in thousands of U.S. dollars)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Operating expenses

$

30,405

 

 

$

21,679

 

 

$

84,051

 

 

$

61,081

 

Excluding:

 

 

 

 

 

 

 

Depreciation and Amortization (1)

 

(356

)

 

 

(229

)

 

 

(1,027

)

 

 

(630

)

Stock-based compensation (2)

 

(6,233

)

 

 

(3,896

)

 

 

(16,525

)

 

 

(11,297

)

Other non-operating or non-recurring expenses (3)

 

(297

)

 

 

(2,462

)

 

 

(601

)

 

 

(3,786

)

Non-GAAP Adjusted Operating Expenses

$

23,519

 

 

$

15,092

 

 

$

65,898

 

 

$

45,368

 

(1)

 

Depreciation and Amortization reflects the Depreciation and Amortization recorded in the Operating Expenses only, which differs from the total Depreciation and Amortization set forth in the Condensed Consolidated Statement of Cash Flows that also includes Depreciation and Amortization recorded in Cost of Revenue.

(2)

 

Stock-based compensation reflects the stock-based compensation recorded in Operating Expenses only, which differs from the total stock-based compensation set forth in the Condensed Consolidated Statement of Cash Flows that also includes stock-based compensation recorded in Cost of Revenue.

(3)

 

Includes legal, consulting, and accounting fees arising from capital markets activities that are unrelated to the Company's core business operations, as well as non-recurring professional fees and credit loss expenses and recoveries.

 

D-Wave Quantum Inc.

Reconciliation of Net Loss to Adjusted Net Loss

(Unaudited)

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

(in thousands of U.S. dollars)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net loss

$

(139,986

)

 

$

(22,712

)

 

$

(312,736

)

 

$

(57,802

)

Net loss per share (basic and diluted)

$

(0.41

)

 

$

(0.11

)

 

$

(1.01

)

 

$

(0.32

)

Excluding:

 

 

 

 

 

 

 

Change in fair value of warrant liabilities

 

121,859

 

 

 

(476

)

 

 

259,964

 

 

 

(19

)

Adjusted net loss

$

(18,127

)

 

$

(23,188

)

 

$

(52,772

)

 

$

(57,821

)

Adjusted net loss per share (basic and diluted)

$

(0.05

)

 

$

(0.12

)

 

$

(0.17

)

 

$

(0.32

)

 

D-Wave Quantum Inc.

Reconciliation of Net Loss to Adjusted EBITDA Loss

(Unaudited)

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

(in thousands of U.S. dollars)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net loss

$

(139,986

)

 

$

(22,712

)

 

$

(312,736

)

 

$

(57,802

)

Excluding:

 

 

 

 

 

 

 

Depreciation and Amortization

 

370

 

 

 

283

 

 

 

1,083

 

 

 

793

 

Stock-based compensation

 

6,454

 

 

 

4,055

 

 

 

17,119

 

 

 

11,784

 

Interest expense (1)

 

201

 

 

 

1,180

 

 

 

633

 

 

 

3,480

 

Change in fair value of warrant liabilities

 

121,859

 

 

 

(476

)

 

 

259,964

 

 

 

(19

)

Change in fair value of Term Loan

 

 

 

 

1,559

 

 

 

 

 

 

635

 

Gain (loss) on investment in marketable securities

 

(850

)

 

 

8

 

 

 

(850

)

 

 

(1,495

)

Other (income) expense, net (2)

 

(8,960

)

 

 

(195

)

 

 

(12,540

)

 

 

(1,790

)

Other non-operating or non-recurring items (3)

 

297

 

 

 

2,462

 

 

 

601

 

 

 

3,786

 

Adjusted EBITDA Loss

$

(20,615

)

 

$

(13,836

)

 

$

(46,726

)

 

$

(40,628

)

(1)

 

Interest expense primarily reflects the paid-in-kind interest associated with the term loan agreement with PSPIB Unitas Investments II Inc. entered into on April 13, 2023 and fully repaid on October 22, 2024, and interest and adjustments to accrued interest on the SIF Loan.

(2)

 

Other income (expense), net consists primarily of foreign exchange gains and losses and interest income earned from cash and cash equivalents.

(3)

 

Includes legal, consulting, and accounting fees arising from capital markets activities that are unrelated to the Company's core business operations, as well as non-recurring professional fees and credit loss expenses and recoveries.

 

Contacts

Recent Quotes

View More
Symbol Price Change (%)
AMZN  243.04
-7.16 (-2.86%)
AAPL  269.77
-0.37 (-0.14%)
AMD  237.60
-18.73 (-7.31%)
BAC  53.29
+0.84 (1.60%)
GOOG  285.39
+0.64 (0.22%)
META  618.94
-17.01 (-2.67%)
MSFT  497.10
-10.06 (-1.98%)
NVDA  188.08
-7.13 (-3.65%)
ORCL  243.80
-6.51 (-2.60%)
TSLA  445.91
-16.16 (-3.50%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.