NASDAQ: RGTI - Rigetti Computing, Inc.

Yield per half year: +29.06%
Sector: Technology

Reporting Rigetti Computing, Inc.

Capitalization

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд $			0.5372	0.6194	0.1628		0.1292
Выручка, млрд $	0.000735	0.000735	0.0055	0.0082	0.0131	0.012	0.012
Чистая прибыль, млрд $	-0.0549	-0.0603	-0.0082	-0.0382	-0.0365	-0.0751	-0.0751
EV, млрд $		0.0266	-0.0222	0.0131	0.0602	0.1557	0.1557
EBIT, млрд $	-0.0477	-0.0477	-0.0351	-0.0341	-0.1037	-0.0713	-0.0713
EBITDA, млрд $	-0.0434	-0.0434	-0.0397	-0.0295	-0.0943	-0.0622	-0.0622
Баланс стоимость, млрд $	-0.1284	-0.1428	-0.1689	-0.0715	0.1502	0.1096	0.1096
FCF, млрд $	-0.04	-0.04	-0.0345	-0.0363	-0.0854	-0.0596	-0.0596
Операционный денежный поток, млрд $	-0.0369	-0.0369	-0.0301	-0.0293	-0.0627	-0.0506	-0.0506
Операционная прибыль, млрд $	-0.0477	-0.0477	-0.0351	-0.0341	-0.1037	-0.0713	-0.0713
Операционные расходы, млрд $	0.0481	0.0481	0.0391	0.0361	0.1139	0.0714	0.0714
CAPEX, млрд $	0.0031	0.0031	0.0044	0.007	0.0227	0.0091	0.0091

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	5 quarters average	CAGR 5
Капитализация, млрд $	0.0839	0.56	0.478	0.725	0.4439	0.1743	0.1014	0.0963	0.2568	0.1602
Выручка, млрд $			0.0021	0.0021	0.0021	0.0028	0.0061	0.0022	0.0033	0.0034	0.0034	0.0031
Чистая прибыль, млрд $			-0.0176	0.0041	0.0234	-0.004	-0.0242	-0.0262	-0.017	-0.0126	-0.0126	-0.0208
EV, млрд $			0.2989	0.1966	0.3223	0.205	0.0754	0.0708	0.3347	0.1489	0.1652	0.1958
EBIT, млрд $			-0.0238	-0.0238	-0.0256	-0.0313	-0.0213	-0.021	-0.015	-0.0172	-0.0172	-0.0166
EBITDA, млрд $			-0.0239	-0.0224	-0.0408	-0.0303	-0.0179	-0.0177	-0.0129	-0.0158	-0.0158	-0.0148
Баланс стоимость, млрд $			0.1654	-0.2176	-0.2276	-0.2558	-0.2787	0.1295	0.1184	0.1096	0.1096	0.1156
FCF, млрд $			-0.0186	-0.0186	-0.0272	-0.0221	-0.0177	-0.0204	-0.019	-0.0139	-0.0139	-0.0186
Операционный денежный поток, млрд $		-0.0157		-0.0157	-0.0194	-0.0134	-0.0142	-0.0155	-0.0181	-0.0123	-0.0123	-0.0131
Операционная прибыль, млрд $			-0.0158	-0.0238	-0.0256	-0.0313	-0.0213	-0.021	-0.0162	-0.0172	-0.0172	-0.0166
Операционные расходы, млрд $			0.0255	0.0255	0.0269	0.0334	0.0266	0.0227	0.019	0.0183	0.0183	0.0163
CAPEX, млрд $			0.0014	0.0028	0.0078	0.0087	0.0034	0.0048	0.000931	0.0015	0.0015	0.0055

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд $	0.000309	0.000309	0.0222	0.0117	0.0579	0.0214	0.0214
Short Term Investments $				0.0849	0.0849	0.0785	0.0785
Total Receivables $	0.000189	0.000189	0.000479	0.0015	0.0062	0.005	0.005
Total Current Assets $	0.0016	0.0016	0.0237	0.0181	0.1545	0.1077	0.1077
Чистые активы, млрд $	0.02	-0.1284	-0.0354	0.0488	0.0488		0.0488
Активы, млрд $	0.0275	0.0275	0.0497	0.0464	0.2034	0.1599	0.1599
Short Term Debt $	0.0269	0.0269	0.0013	0.0013	0.0106	0.0144	0.0144
Long Term Debt $			0.0235	0.0206	0.0099	0.0099	0.0099
Задолженность, млрд $	0.1559	0.1559	0.0851	0.118	0.0532	0.0503	0.0503
Чистый долг, млрд $	0.0266	0.0266	-0.0222	0.0131	-0.0187	0.0092	0.0092
Долг, млрд $		0.0269	0.0248	0.0219	0.0205	0.0306	0.0306
Interest income $				0.0024	0.0051
Расходы на обслуживание долга $	0.000671	0.000671	0.0001	0.0025	0.0053	0.0058	0.0058
Чист. проц. доходы, млрд $	-0.000671	0	-0.0018	0.0024	0.0051	0.0051	0.0051
Goodwill $	0.0054	0.0054	0.0054	0.0054
Амортизация, млрд $	0.0043	0.0043	-0.0046	0.0047	0.0095	0.0091	0.0091
Себестоимость, млрд $	0.000288	0.0015	0.0015	0.0063	0.0029	0.0119	0.0119
Товарно материальные запасы $			0.0046	0.0046	0.003	0	0

	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	5 quarters average	CAGR 5
Наличность, млрд $						0.2066	0.2066	0.184	0.0738	0.0579	0.0261	0.0217	0.0214	0.0214	0.0351
Short Term Investments $							0.0872	0.0872	0.0872	0.0849	0.0958	0.0838	0.0785	0.0785	0.0677
Total Receivables $						0.0013	0.0013	0.0026	0.0023	0.0062	0.0053	0.0076	0.005	0.005	0.0047
Total Current Assets $						0.2152	0.2152	0.1924	0.1696	0.1545	0.1303	0.1175	0.1077	0.1077	0.11
Чистые активы, млрд $		0.0222	0.0222	0.0224	0.0239	0.0306	0.1654	0.1738	0.1659	0.1502	0.0499
Активы, млрд $						0.2459	0.2459	0.2286	0.2127	0.2034	0.1819	0.1676	0.1599	0.1599	0.1621
Short Term Debt $						0.0024	0.0024	0.0042	0.0068	0.0106	0.012	0.013	0.0144	0.0144	0.015
Long Term Debt $						0.0252	0.0252	0.023	0.0206	0.0178	0.0161	0.0131	0.0065	0.0065	0.0034
Задолженность, млрд $						0.0805	0.0805	0.0548	0.0468	0.0532	0.0524	0.0492	0.0503	0.0503	0.0465
Чистый долг, млрд $						-0.1766	-0.1766	-0.1546	-0.044	-0.0187	0.0112	0.0147	0.0092	0.0092	-0.0077
Долг, млрд $						0.0131	0.03	0.0294	0.0298	0.0391	0.0374	0.0364	0.0209	0.0209	0.0184
Interest income $							0.001	0.0013	0.0013	0.0012	0.0013	0.0013	0.0011
Расходы на обслуживание долга $						0.0012	0.0012	0.001	0.0014	0.0015	0.0015	0.0016	0.0013	0.0013	0.0011
Чист. проц. доходы, млрд $					-0.001		-0.000394	0.001	0.0013	0.0013	0.0012	0.0013	0.0013	0.0011	0.0012
Goodwill $	0.0054			0.0054	0.0054	0.0054	0.0054	0.0054
Амортизация, млрд $						0.0014	-0.0151	-0.0151	0.001	0.0035	0.0034	0.0022	0.0014	0.0014	0.0018
Себестоимость, млрд $						0.000414	0.000873	0.000776	0.00081	0.00051	0.000597	0.000597	0.0023	0.0023	0.0033
Товарно материальные запасы $						0.0029	0.0029	0.0015	0.0027	0.003	0.0012	0.0011	0	0	0

	5 quarters average	CAGR 5

Share

IFRS

Reporting Annual Quarterly

	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
EPS	-0.5299	-0.0725	-2.1	-0.3567	-0.5691	-0.5691
Цена акции ао		10.01	0.729	0.985	0.8105	0.8105
Число акций ао, млн	113.81	113.81	18.22	102.3	131.98	131.98
FCF/акцию	-0.3513	-0.3029	-1.99	-0.8351	-0.4519	-0.4519

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	5 quarters average	CAGR 5
EPS			-0.33	0.0756	0.2055	-0.0335	-0.1984	-0.2096	-0.132	-0.0895	-0.0895	-0.1368
Цена акции ао	9.73	10.43	8.9	6.35	3.74	1.43	0.8128	0.7497	1.92	1.14
Число акций ао, млн	8.63	53.69	53.69	114.1	118.57	121.89	124.78	128.52	133.87	140.54
FCF/акцию		-0.3456		-0.3456	-0.2381	-0.186	-0.1448	-0.1631	-0.1479	-0.0986	-0.0986	-0.1227

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	LTM	Industry average	5 year average	CAGR 5
ROE, %	42.73	46.97	10.07	53.46	-24.29	-68.54	-68.54	39.03
ROA, %	-199.63	-219.44	-21.38	-82.37	-17.93	-46.97	-46.97	15.42
ROS, %	-7460.35	-310.42	-310.42	-466.58	-278.48	-625.47	-625.47	23.89
ROCE, %	37.15	651.88	-75.5	47.71	-69.03	-65.07	-65.07	37.18
Рентаб EBITDA, %	-5897.86	-5897.86	-716.38	-359.66	-719.38	-517.95	-517.95	33.74
Чистая рентаб, %	-7460.35	-8200.48	-148.84	-466.58	-278.48	-625.47	-625.47	23.89
Operation Margin, %	-6485.81	-633.13	-633.13	-416.41	-791.51	-593.8	-593.8	27.16
Доходность FCF, %			-6.42	-5.86	-52.49

	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	Industry average	5 quarters average	CAGR 5
ROE, %				2.45	-23.43	79.71	-4.98	-17.76	-16.41	-11.47	-11.47	-11.47	-17.97	39.03
ROA, %				1.65	2.78	9.88	-1.8	-11.62	-13.57	-9.71	-7.86	-7.86	-12.81	15.42
ROS, %				192.92	1098.78	-141.55	-399.03	-1188.19	-509.95	-509.95	-372.39	-372.39	-680.64	23.89
ROCE, %				-14.38	-22.75	-19.32	-18.26	-10.29	-11.15	-8.8	-15.7	-15.7	-14.35	37.18
Рентаб EBITDA, %				-1064.83	-1064.83	-1910.4	-1079.96	-294.92	-802.18	-387.05	-467.06	-467.06	-484.86	33.74
Чистая рентаб, %				192.92	192.92	1098.78	-141.55	-399.03	-1188.19	-509.95	-372.39	-372.39	-680.64	23.89
Operation Margin, %				-1130.89	-1201.73	-1117.12	-352.29	-955.43	-488.01	-488.01	-509.69	-509.69	-543.41	27.16
Доходность FCF, %	-1.37	4.45	-3.31		-3.75	-4.97	-10.13	-20.07	-19.72	-7.4	-3.94

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	LTM	Industry average	5 year average	CAGR 5
P/E			-31.23	-16.2	-4.46			51.84
P/BV			-15.17	0.5632	0.5257	1.34	1.34	12.87
P/S			96.93	6.46	6.03	12.2	12.2	9.09
P/FCF			-15.59	-17.06	-1.51	-2.17	-2.17	56.67
E/P			-0.032	-0.0617	-0.2242	-0.5813	-0.5813	0.03
EV/EBITDA		-0.6128	0.5592	-0.4431	-0.639	-2.5	-2.5	151.93
EV/Ebit						-2.18	-2.18
EV/S			97.4	1.59	4.6	12.96	12.96	9.19
EV/FCF			-15.66	-0.3599	-0.705	-2.61	-2.61	77.59
Debt/EBITDA			-0.6244	-0.7438	-0.2179	-0.4914	-0.4914	21.78
Netdebt/Ebitda	-0.6128	0.5592	0.5592	-0.4431	0.1989	-0.1475	-0.1475	17.78
Debt/Ratio			0.499	0.4723	0.101	0.1911	0.1911	0.20
Debt/Equity			-0.6998	-0.3065	0.1367	0.6263	0.6263	2.43
Debt/Net Income			-1.44	-0.5734	-0.563	-0.407	-0.407	3.09
Бета					-3.11	-2.38	-2.38	-1.28
Индекс Альтмана			9.36	15.18	-0.8503	2.68	2.68	7.36

	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	Industry average	5 quarters average	CAGR 5
P/E		17.99	137.97	117.75	-58.21	48.54	-7.21	-3.88	-5.68	-15.13	-7.21			51.84
P/BV				2.89	2.26	2.74	1.5	0.6264	0.4597	2.7	1.27	1.42	1.76	12.87
P/S				227.16	88.68	43.06	17.39	5.88	4.35	21.3	10.32	11.75	15.19	9.09
P/FCF	-72.96	22.48	-30.18		-26.69	-20.12	-9.88	-4.98	-5.07	-13.51	-25.36			56.67
E/P		0.0556	0.0072	0.0085	0.0323	-0.0089	-0.1387	-0.2579	-0.1761	-0.0661	-0.1387			0.03
EV/EBITDA				-13.34	-6.49	-4.54	-2.02	-0.6769	-0.6639	-4.25	-9.44	-10.47	-13.23	151.93
EV/S				142.06	266.28	141.76	23.91	46.99	30.29	77.54	44.1	48.92	64.15	9.19
EV/FCF			-32.3		-20.92	-18.02	-8.21	-5.08	-5.3	-13.58	-10.74	-11.92	-10.51	77.59
Debt/EBITDA				-1.23	-0.6678	-0.9071	-1.59	-1.59	-2.03	-1.78	-1.32	-1.32	-1.24	21.78
Netdebt/Ebitda				7.88	3.79	1.45	1.05	-0.6368	-1.14	-1.14	-0.5817	-0.5817	0.5196	17.78
Debt/Ratio				0.1121	0.1191	0.1292	0.1401	0.1546	0.1559	0.1367	0.1305	0.1305	0.1135	0.20
Debt/Equity				0.1666	0.1566	0.1656	0.1897	0.2173	0.2207	0.1936	0.1904	0.1904	0.1592	2.43
Debt/Net Income				6.79	1.16	-6.92	-1.18	-1.08	-1.54	-1.35	-1.66	-1.66	-0.8856	3.09
Индекс Альтмана			14.27	1.96	3.23	1.36		2.82						7.36

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual

	LTM	Industry average	5 year average	CAGR 5
Дивиденд	0
Див доход, ао, %	0	0.87
Дивиденды / прибыль, %	0	31.94

	Industry average	5 quarters average	CAGR 5

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2023	2024	CAGR 5
Персонал, чел	129	134

	CAGR 5

	CAGR 5

Shares

Tools

Community

Contacts

2006-2024 © Porti.ru
Contacts | Advertising
The use of porti.ru materials is permitted only if there is an active indexed link to the source.