XNASRGTI
Market cap2.75bUSD
Dec 24, Last price
11.35USD
1D
3.56%
1Q
1,433.37%
IPO
14.65%
Name
Supernova Partners Acquisition Company II Ltd (Pre-Reincorporation)
Chart & Performance
P/E
—
P/S
229.02
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
12m
-8.35%
Net income
-75m
L+105.85%
CFO
-51m
L-19.32%
Earnings
Mar 12, 2025
Profile
Rigetti Computing, Inc. operates as an integrated systems company. The company builds quantum computers and the superconducting quantum processors that power them. Its machines are integrated into various public, private, or hybrid clouds through its Quantum Cloud Services platform. The company was founded in 2013 and is based in Berkeley, California.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2021‑01 | 2020‑01 | |
| Income | |||||
Revenues | 12,008 -8.35% | 13,102 136.39% | 8,196 1,014.37% | ||
Cost of revenue | 55,568 | 116,805 | 48,228 | ||
Unusual Expense (Income) | |||||
NOPBT | (43,560) | (103,703) | (40,032) | ||
NOPBT Margin | |||||
Operating Taxes | (35,035) | (2,465) | |||
Tax Rate | |||||
NOPAT | (43,560) | (68,668) | (37,567) | ||
Net income | (75,107) 105.85% | (36,486) 112.06% | (38,241) -30.31% | ||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | 20,544 | 6,068 | 378 | ||
BB yield | -15.81% | -8.13% | -0.20% | ||
| Debt | |||||
Debt current | 16,584 | 10,648 | 1,291 | ||
Long-term debt | 24,698 | 38,696 | 23,500 | ||
Deferred revenue | |||||
Other long-term liabilities | 5,082 | 2,973 | 86,172 | ||
Net debt | (58,647) | (93,467) | (331,957) | ||
| Cash flow | |||||
Cash from operating activities | (50,579) | (62,689) | (29,291) | ||
CAPEX | (9,059) | (22,737) | (7,008) | ||
Cash from investing activities | 773 | (107,024) | (7,008) | ||
Cash from financing activities | 13,230 | 215,454 | 25,830 | ||
FCF | (46,279) | (97,925) | (46,311) | ||
| Balance | |||||
Cash | 99,929 | 142,811 | 11,729 | ||
Long term investments | 345,019 | ||||
Excess cash | 99,329 | 142,156 | 356,338 | ||
Stockholders' equity | (353,501) | (75,359) | (125,556) | ||
Invested Capital | 500,946 | 266,536 | 164,420 | ||
ROIC | |||||
ROCE | |||||
| EV | |||||
Common stock shares outstanding | 131,977 | 102,301 | 18,221 | ||
Price | 0.98 35.07% | 0.73 | 10.29 | ||
Market cap | 129,984 74.25% | 74,598 | 187,495 | ||
EV | 71,337 | 184,573 | (62,939) | ||
EBITDA | (36,134) | (96,686) | (35,381) | ||
EV/EBITDA | 1.78 | ||||
Interest | 5,779 | 5,286 | 2,465 | ||
Interest/NOPBT | |||||