Rigetti Computing, Inc.

RGTIW

RGTIWRigetti Computing, Inc. US flag

NASDAQ Capital Market

11.61

USD

+1.02

- -

7.65BMarket Cap

Profitability (USD)

MCP API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	01/31/2020	01/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-67.72	-56.51	-41.34	-90.39	-45.45
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	60.82	73.09	78.07	76.68	52.8	29.12
EBITDA Margin (%)	-5,949.85	-555.56	-737.95	-531.96	-570.94	-1,079.16
Operating Margin (%)	-6,485.81	-633.13	-791.51	-593.8	-634.94	-1,194.41
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-7,317.15	-471.39	-545.88	-625.47	-1,862.72	-3,050.37
Profit Margin (%)	-7,317.15	-471.39	-545.88	-625.47	-1,862.72	-3,050.37
Net Income to Common Margin (%)	-7,317.15	-471.39	-545.88	-625.47	-1,862.72	-3,050.37
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

MCP API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	01/31/2020	01/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	27	- -	39	31	9	7
ST Debt	27	- -	11	14	2	2
LT Debt	- -	- -	28	16	7	5
Total Debt/EBITDA	-0.61	- -	-0.4	-0.48	-0.14	-0.09
Net Debt/EBITDA	-0.61	0.72	0.3	-0.01	1.1	0.59
Total Debt/EBIT	-0.56	- -	-0.38	-0.43	-0.13	-0.08
Net Debt/EBIT	-0.56	0.63	0.28	-0.01	0.99	0.53
EBITDA to Interest Expense	- -	- -	-18.29	-11.05	-18.93	- -
EBITDA-CapEx/Interest Expense	- -	- -	-22.59	-12.62	-22.34	- -
EBIT to Interest Expense	- -	- -	-19.62	-12.34	-21.05	- -
Interest Expense	- -	- -	5	6	3	- -
Common Equity/Total Assets	-519.42	-339.94	-136.96	-221.21	-194.78	-115.65
Long-Term Debt/Equity (%)	- -	- -	18.97	14.77	5.25	0.9
Long-Term Debt/Capital (%)	- -	- -	-11.9	-5.01	-1.22	-0.65
Long-Term Debt/Total Assets (%)	- -	- -	14.01	10.12	2.33	0.74
Total Debt/Equity (%)	-20.94	- -	26.06	27.89	6.95	1.31
Total Debt/Capital (%)	-23.21	- -	-16.34	-9.46	-1.61	-0.94
Total Debt/Total Assets (%)	97.84	- -	19.24	19.11	3.09	1.08
Net Debt to Equity	-20.7	62.67	-19.27	0.61	-53.46	-8.21
Net Debt/Capital (%)	-22.88	11.62	9.73	-0.19	11.03	5.55
EBITDA	-44	-31	-97	-64	-62	-76
EBITDA-CapEx	-47	-35	-119	-73	-73	-95
Operating Income (Loss)	-48	-35	-104	-71	-69	-85

Liquidity (USD)

MCP API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	01/31/2020	01/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.01	6.93	6.57	3.44	16.19	36.5
Current Ratio	0.05	7.4	7.1	3.71	17.42	37.42
Quick Ratio	0.01	7.08	6.85	3.61	16.39	36.71
CFO/Avg Current Liab	- -	-1.58	-5.02	-1.99	-2.47	-4.87
Common Equity/Total Assets	-519.42	-339.94	-136.96	-221.21	-194.78	-115.65
Long-Term Debt/Equity (%)	- -	- -	18.97	14.77	5.25	0.9
Long-Term Debt/Capital (%)	- -	- -	-11.9	-5.01	-1.22	-0.65
Long-Term Debt/Total Assets (%)	- -	- -	14.01	10.12	2.33	0.74
Total Debt/Equity (%)	-20.94	- -	26.06	27.89	6.95	1.31
Total Debt/Capital (%)	-23.21	- -	-16.34	-9.46	-1.61	-0.94
Total Debt/Total Assets (%)	97.84	- -	19.24	19.11	3.09	1.08
CFO/Total Liabilities	-23.66	-35.33	-117.8	-100.5	-32	-48.63
CFO/CapEx	-11.92	-6.83	-2.76	-5.58	-4.56	-3.13
Altman's Z-Score	-17.93	-7.27	-2.75	-3.9	-2.66	-1.23

Working Capital (USD)

MCP API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	01/31/2020	01/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	16.59	3.9	2.13	2.89	2.85
Days Sales Outstanding	- -	22.01	93.53	171.19	126.11	128.17
Inventory Turnover	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	0.71	1.89	0.73	1.38	1.98
Accounts Payable Turnover Days	- -	515.21	193.48	502.53	263.81	184.46
Cash Conversion Cycle	- -	-493.2	-99.96	-331.33	-137.7	-56.29
Inventory to Cash Days	- -	22.01	93.53	171.19	126.11	128.17
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

MCP API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	01/31/2020	01/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	- -	22	58	21	68	45
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	27	- -	39	31	9	7
Enterprise Value	27	-22	-104	-69	-183	-436
Total Capital	-116	-169	-239	-323	-546	-764
Total Debt/Capital (%)	-23.21	- -	-16.34	-9.46	-1.61	-0.94
Total Debt / EV	1.01	- -	-0.38	-0.44	-0.05	-0.02
EV/Sales	36.14	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	27	-22	-19	9	-59	-38
EV per Share	- -	- -	- -	- -	- -	- -
TTM Sales	1	6	13	12	11	7
TTM EBITDA	-44	-31	-97	-64	-62	-76
TTM Operating Income	-48	-35	-104	-71	-69	-85
TTM Cash Flow to Firm	-37	-30	-57	-45	-47	-59
TTM Free Cash Flow to Firm	-34	-26	-35	-36	-36	-40

Multiples (USD)

MCP API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	01/31/2020	01/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	27	-22	-104	-69	-183	-436
Low Price	- -	- -	0.04	0.04	0.06	1.95
EV/Sales	36.14	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -
EV/Sales Average	36.14	- -	- -	0.76	- -	- -
EV/Sales High	36.14	- -	- -	0.76	- -	- -
EV/Sales Low	36.14	- -	- -	0.76	- -	- -
EV/EBITDA Average	-0.61	0.72	0.19	-0.14	0.96	0.49
EV/EBITDA High	-0.61	0.72	0.19	-0.14	0.96	0.49
EV/EBITDA Low	-0.61	0.72	0.19	-0.14	0.96	0.49
EV/EBIT Average	-0.56	0.63	0.18	-0.13	0.86	0.45
EV/EBIT High	-0.56	0.63	0.18	-0.13	0.86	0.45
EV/EBIT Low	-0.56	0.63	0.18	-0.13	0.86	0.45
Last Price	- -	- -	0.08	0.14	6.34	11.11
High Price	- -	- -	2.7	0.57	8.6	46.78
Enterprise Value Average	27	-22	-19	9	-59	-38
Enterprise Value High	27	-22	-19	9	-59	-38
Enterprise Value Low	27	-22	-19	9	-59	-38

Profitability (USD)

MCP API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	01/31/2020	01/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-67.72	-56.51	-41.34	-90.39	-45.45
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	60.82	73.09	78.07	76.68	52.8	29.12
EBITDA Margin (%)	-5,949.85	-555.56	-737.95	-531.96	-570.94	-1,079.16
Operating Margin (%)	-6,485.81	-633.13	-791.51	-593.8	-634.94	-1,194.41
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-7,317.15	-471.39	-545.88	-625.47	-1,862.72	-3,050.37
Profit Margin (%)	-7,317.15	-471.39	-545.88	-625.47	-1,862.72	-3,050.37
Net Income to Common Margin (%)	-7,317.15	-471.39	-545.88	-625.47	-1,862.72	-3,050.37
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

MCP API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	01/31/2020	01/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	27	- -	39	31	9	7
ST Debt	27	- -	11	14	2	2
LT Debt	- -	- -	28	16	7	5
Total Debt/EBITDA	-0.61	- -	-0.4	-0.48	-0.14	-0.09
Net Debt/EBITDA	-0.61	0.72	0.3	-0.01	1.1	0.59
Total Debt/EBIT	-0.56	- -	-0.38	-0.43	-0.13	-0.08
Net Debt/EBIT	-0.56	0.63	0.28	-0.01	0.99	0.53
EBITDA to Interest Expense	- -	- -	-18.29	-11.05	-18.93	- -
EBITDA-CapEx/Interest Expense	- -	- -	-22.59	-12.62	-22.34	- -
EBIT to Interest Expense	- -	- -	-19.62	-12.34	-21.05	- -
Interest Expense	- -	- -	5	6	3	- -
Common Equity/Total Assets	-519.42	-339.94	-136.96	-221.21	-194.78	-115.65
Long-Term Debt/Equity (%)	- -	- -	18.97	14.77	5.25	0.9
Long-Term Debt/Capital (%)	- -	- -	-11.9	-5.01	-1.22	-0.65
Long-Term Debt/Total Assets (%)	- -	- -	14.01	10.12	2.33	0.74
Total Debt/Equity (%)	-20.94	- -	26.06	27.89	6.95	1.31
Total Debt/Capital (%)	-23.21	- -	-16.34	-9.46	-1.61	-0.94
Total Debt/Total Assets (%)	97.84	- -	19.24	19.11	3.09	1.08
Net Debt to Equity	-20.7	62.67	-19.27	0.61	-53.46	-8.21
Net Debt/Capital (%)	-22.88	11.62	9.73	-0.19	11.03	5.55
EBITDA	-44	-31	-97	-64	-62	-76
EBITDA-CapEx	-47	-35	-119	-73	-73	-95
Operating Income (Loss)	-48	-35	-104	-71	-69	-85

Liquidity (USD)

MCP API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	01/31/2020	01/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.01	6.93	6.57	3.44	16.19	36.5
Current Ratio	0.05	7.4	7.1	3.71	17.42	37.42
Quick Ratio	0.01	7.08	6.85	3.61	16.39	36.71
CFO/Avg Current Liab	- -	-1.58	-5.02	-1.99	-2.47	-4.87
Common Equity/Total Assets	-519.42	-339.94	-136.96	-221.21	-194.78	-115.65
Long-Term Debt/Equity (%)	- -	- -	18.97	14.77	5.25	0.9
Long-Term Debt/Capital (%)	- -	- -	-11.9	-5.01	-1.22	-0.65
Long-Term Debt/Total Assets (%)	- -	- -	14.01	10.12	2.33	0.74
Total Debt/Equity (%)	-20.94	- -	26.06	27.89	6.95	1.31
Total Debt/Capital (%)	-23.21	- -	-16.34	-9.46	-1.61	-0.94
Total Debt/Total Assets (%)	97.84	- -	19.24	19.11	3.09	1.08
CFO/Total Liabilities	-23.66	-35.33	-117.8	-100.5	-32	-48.63
CFO/CapEx	-11.92	-6.83	-2.76	-5.58	-4.56	-3.13
Altman's Z-Score	-17.93	-7.27	-2.75	-3.9	-2.66	-1.23

Working Capital (USD)

MCP API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	01/31/2020	01/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	16.59	3.9	2.13	2.89	2.85
Days Sales Outstanding	- -	22.01	93.53	171.19	126.11	128.17
Inventory Turnover	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	0.71	1.89	0.73	1.38	1.98
Accounts Payable Turnover Days	- -	515.21	193.48	502.53	263.81	184.46
Cash Conversion Cycle	- -	-493.2	-99.96	-331.33	-137.7	-56.29
Inventory to Cash Days	- -	22.01	93.53	171.19	126.11	128.17
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

MCP API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	01/31/2020	01/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	- -	22	58	21	68	45
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	27	- -	39	31	9	7
Enterprise Value	27	-22	-104	-69	-183	-436
Total Capital	-116	-169	-239	-323	-546	-764
Total Debt/Capital (%)	-23.21	- -	-16.34	-9.46	-1.61	-0.94
Total Debt / EV	1.01	- -	-0.38	-0.44	-0.05	-0.02
EV/Sales	36.14	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	27	-22	-19	9	-59	-38
EV per Share	- -	- -	- -	- -	- -	- -
TTM Sales	1	6	13	12	11	7
TTM EBITDA	-44	-31	-97	-64	-62	-76
TTM Operating Income	-48	-35	-104	-71	-69	-85
TTM Cash Flow to Firm	-37	-30	-57	-45	-47	-59
TTM Free Cash Flow to Firm	-34	-26	-35	-36	-36	-40

Multiples (USD)

MCP API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	01/31/2020	01/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	27	-22	-104	-69	-183	-436
Low Price	- -	- -	0.04	0.04	0.06	1.95
EV/Sales	36.14	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -
EV/Sales Average	36.14	- -	- -	0.76	- -	- -
EV/Sales High	36.14	- -	- -	0.76	- -	- -
EV/Sales Low	36.14	- -	- -	0.76	- -	- -
EV/EBITDA Average	-0.61	0.72	0.19	-0.14	0.96	0.49
EV/EBITDA High	-0.61	0.72	0.19	-0.14	0.96	0.49
EV/EBITDA Low	-0.61	0.72	0.19	-0.14	0.96	0.49
EV/EBIT Average	-0.56	0.63	0.18	-0.13	0.86	0.45
EV/EBIT High	-0.56	0.63	0.18	-0.13	0.86	0.45
EV/EBIT Low	-0.56	0.63	0.18	-0.13	0.86	0.45
Last Price	- -	- -	0.08	0.14	6.34	11.11
High Price	- -	- -	2.7	0.57	8.6	46.78
Enterprise Value Average	27	-22	-19	9	-59	-38
Enterprise Value High	27	-22	-19	9	-59	-38
Enterprise Value Low	27	-22	-19	9	-59	-38

Shares Outstanding	114	114	125	147	284	331
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	- -
Diluted EPS, GAAP	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -
Book Value per Share	- -	- -	- -	- -	- -	- -
Tangible Book Value per Share	- -	- -	- -	- -	- -	- -

Rigetti Computing, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)