Market Closed -
Other stock markets
|
After market 04:40:22 pm | |||
1.1 USD | -2.65% | 1.11 | +0.91% |
May. 09 | Transcript : Rigetti Computing, Inc., Q1 2024 Earnings Call, May 09, 2024 | |
May. 09 | Earnings Flash (RGTI) RIGETTI COMPUTING Reports Q1 Revenue $3.1M, vs. Street Est of $3.25M | MT |
Valuation
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Capitalization 1 | 443.8 | 89.71 | 144.4 | 193.9 | - | - |
Enterprise Value (EV) 1 | 443.8 | 60.76 | 144.4 | 193.9 | 193.9 | 193.9 |
P/E ratio | - | -1.04 x | -1.73 x | -2.67 x | -3.26 x | -3.77 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 54.1 x | 6.85 x | 12 x | 13.2 x | 6.71 x | 2.81 x |
EV / Revenue | 54.1 x | 6.85 x | 12 x | 13.2 x | 6.71 x | 2.81 x |
EV / EBITDA | -15.1 x | -1.73 x | -2.81 x | -4.28 x | -4.74 x | -8.94 x |
EV / FCF | - | -1.05 x | - | -3.18 x | -3.62 x | -6.42 x |
FCF Yield | - | -95.2% | - | -31.5% | -27.6% | -15.6% |
Price to Book | - | 0.59 x | - | 1.74 x | 2.35 x | 2.9 x |
Nbr of stocks (in thousands) | 43,125 | 123,030 | 146,647 | 171,631 | - | - |
Reference price 2 | 10.29 | 0.7292 | 0.9849 | 1.130 | 1.130 | 1.130 |
Announcement Date | 3/7/22 | 3/27/23 | 3/14/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Net sales 1 | 8.196 | 13.1 | 12.01 | 14.7 | 28.89 | 68.93 |
EBITDA 1 | -29.48 | -51.87 | -51.47 | -45.29 | -40.89 | -21.7 |
EBIT 1 | -34.13 | -58.89 | -58.9 | -43.2 | -39.5 | -12.4 |
Operating Margin | -416.39% | -449.48% | -490.46% | -293.89% | -136.71% | -17.99% |
Earnings before Tax (EBT) 1 | - | -71.52 | -75.11 | -68.23 | -64.37 | -49 |
Net income 1 | - | -71.52 | -75.11 | -70.32 | -66.38 | -57.85 |
Net margin | - | -545.88% | -625.47% | -478.4% | -229.75% | -83.92% |
EPS 2 | - | -0.7000 | -0.5700 | -0.4233 | -0.3467 | -0.3000 |
Free Cash Flow 1 | - | -85.43 | - | -61 | -53.61 | -30.2 |
FCF margin | - | -652.01% | - | -414.98% | -185.54% | -43.81% |
FCF Conversion (EBITDA) | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 3/7/22 | 3/27/23 | 3/14/24 | - | - | - |
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 | - | 2.134 | 2.804 | 6.06 | 2.201 | 3.327 | 3.105 | 3.375 | 3.052 | 3.532 | 4.15 | 4.554 | 4.56 | 5.952 |
EBITDA 1 | - | -15.12 | -14.77 | -11.96 | -17.24 | -10.72 | -11.03 | -11.03 | -11.81 | -11.14 | -10.97 | -11.38 | -11.25 | -10.31 |
EBIT 1 | - | -16.71 | -14.77 | -14.18 | -19.33 | -12.88 | -13.16 | -13.52 | -13.59 | -10.7 | -10.4 | -10.3 | -13.6 | -12.8 |
Operating Margin | - | -783.08% | -526.68% | -233.99% | -878.06% | -387.17% | -423.93% | -400.74% | -445.41% | -302.99% | -250.57% | -226.15% | -298.25% | -215.07% |
Earnings before Tax (EBT) 1 | - | - | -18.76 | -22.87 | -23.35 | - | -22.22 | -12.57 | -20.77 | -16.37 | -16.53 | -16.64 | - | - |
Net income 1 | -10.47 | -9.974 | -18.76 | -22.87 | -23.35 | -16.97 | -22.22 | -12.57 | -20.77 | -16.37 | -16.53 | -16.64 | -17.7 | -17.4 |
Net margin | - | -467.39% | -668.87% | -377.43% | -1,061.06% | -509.95% | -715.46% | -372.5% | -680.64% | -463.43% | -398.36% | -365.24% | -388.16% | -292.36% |
EPS 2 | -0.2000 | -0.0900 | -0.1600 | -0.1900 | -0.1900 | -0.1300 | -0.1700 | -0.0800 | -0.1400 | -0.0950 | -0.0900 | -0.0900 | -0.0900 | -0.0850 |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 5/16/22 | 8/11/22 | 11/21/22 | 3/27/23 | 5/11/23 | 8/10/23 | 11/9/23 | 3/14/24 | 5/9/24 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Net Debt | - | - | - | - | - | - |
Net Cash position | - | 29 | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - |
Free Cash Flow 1 | - | -85.4 | - | -61 | -53.6 | -30.2 |
ROE (net income / shareholders' equity) | - | -182% | - | -46.4% | -44.1% | -39.2% |
ROA (Net income/ Total Assets) | - | -57.2% | - | -33.5% | -32.5% | -26.4% |
Assets 1 | - | 124.9 | - | 209.9 | 204.3 | 219.1 |
Book Value Per Share 2 | - | 1.230 | - | 0.6500 | 0.4800 | 0.3900 |
Cash Flow per Share 2 | - | -0.6100 | - | -0.2700 | -0.2500 | -0.0700 |
Capex 1 | 7.01 | 22.7 | - | 18.3 | 23.8 | 63.3 |
Capex / Sales | 85.5% | 173.54% | - | 124.16% | 82.2% | 91.88% |
Announcement Date | 3/7/22 | 3/27/23 | 3/14/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+11.69% | 194M | |
+92.61% | 2,331B | |
+41.82% | 671B | |
+25.35% | 655B | |
+11.70% | 269B | |
+38.87% | 221B | |
+16.75% | 181B | |
+49.40% | 143B | |
-36.84% | 137B | |
+52.73% | 115B |
- Stock Market
- Equities
- RGTI Stock
- Financials Rigetti Computing, Inc.