Keuangan Rigetti Computing, Inc. (RGTI)
NASDAQ · Technology · Computer Hardware · Karyawan: 163 · CEO: Subodh K. Kulkarni
- Harga
- $11,25 -6,72%
- Kapitalisasi pasar
- $3,75 M
- Nilai perusahaan
- $3,73 M
- Laporan terakhir
- Q2 '26 diajukan 2026-08-06
- Laporan berikutnya
- 2026-11-10 Estimasi EPS: -$0,05
Pendapatan (TTM)$13,4 jt+68,5% vs tahun lalu4 kuartal terakhir; batang = tiap kuartal
Margin operasional (TTM)-727,6%+248,5 poin vs tahun laluLaba operasional: -$97,2 jt
Laba bersih (TTM)-$239 jt-44,8% vs tahun laluSetelah pajak, termasuk keuntungan non-operasional
Arus kas bebas (TTM)-$87,6 jt-33,6% vs tahun laluCapex: $26,9 jt
EPS dilusian (TTM)-$0,90-4,4% vs tahun laluJumlah 4 kuartal terakhir
Kas neto$386 jt-7,6% vs tahun laluKas + investasi jangka pendek - utang
Valuasi & angka utama
- Kapitalisasi pasar
- $3,75 M EV $3,73 M
- Pendapatan
- $13,4 jt 12 bulan terakhir
- Pertumbuhan pendapatan
- +228% Konsensus FY2026
- Margin laba
- -1.787,4% Laba bersih / pendapatan, TTM
- P/E
- -15,3× Forward -59,8× (FY2026)
- P/S
- 281,2× Harga / penjualan, TTM
- EV / EBITDA
- -16,3× TTM
- Arus kas bebas
- -$87,6 jt 12 bulan terakhir
- Laba bersih
- -$239 jt 12 bulan terakhir
- Estimasi pendapatan
- $23,2 jt Konsensus FY2026
- Laba
- 2026-11-10 Estimasi pendapatan: $3,67 jt
- Dividen
- – Tanpa dividen
Poin-poin utama
Dihitung dari angka yang dilaporkan - setiap pernyataan menyertakan angka yang mendasarinya.
- Laporan terakhir (2026-08-06): pendapatan melampaui 1,0%, EPS meleset 8,6%Pendapatan $5,14 jt vs $5,09 jt yang diharapkan (+1,0%); EPS -$0,05 vs -$0,05 (-8,6%).
- Pertumbuhan pendapatan menguat: 185,3% yoyPendapatan Q2 '26: $5,14 jt, rata-rata empat kuartal sebelumnya: 30,3%.
- Margin operasional -727,6% (TTM), dibanding tahun lalu: +248,5 poinLaba operasional tumbuh -25,6%, pendapatan tumbuh 68,5%.
- Capex: 201,2% dari pendapatan (tahun lalu 148,6%)$26,9 jt diinvestasikan dalam 4 kuartal terakhir (+128,2% dibanding tahun sebelumnya). Arus kas bebas: -$87,6 jt.
- Jumlah saham dilusian naik dalam setahun: 11,7%Saham dilusian pada Q2 '26: 333 jt, setahun sebelumnya: 298 jt.
- Kas neto: $386 jtKas + investasi jangka pendek: $394 jt, utang termasuk sewa: $7,7 jt; tahun lalu kas neto: $418 jt.
Kuartal terakhir: Q2 '26
Kuartal berakhir 2026-06-30. Dibandingkan dengan kuartal yang sama tahun lalu dan konsensus analis sebelum laporan.
Kuartal vs tahun lalu
| Q2 '26 | Tahun lalu | Perubahan | |
|---|---|---|---|
| Pendapatan | $5,14 jt | $1,8 jt | +185,3% |
| Margin kotor | 42,6% | 31,4% | +11,2 poin |
| Laba operasional | -$28,1 jt | -$19,9 jt | -41,1% |
| Margin operasional | -546,2% | -1.103,9% | +557,8 poin |
| Laba bersih | -$52,6 jt | -$39,7 jt | -32,7% |
| EPS dilusian | -$0,16 | -$0,13 | -23,1% |
| Arus kas operasional | -$15,8 jt | -$16,2 jt | +2,4% |
| Capex | $12 jt | $5,67 jt | +111,6% |
| Arus kas bebas | -$27,8 jt | -$21,8 jt | -27,2% |
| R&D | $20,7 jt | $13,5 jt | +53,3% |
| Kompensasi berbasis saham | $7,02 jt | $3,55 jt | +97,5% |
Dilaporkan vs konsensus
2026-08-06| Aktual | Konsensus | vs konsensus | |
|---|---|---|---|
| Pendapatan | $5,14 jt | $5,09 jt | +1,0% |
| EPS (basis konsensus) | -$0,05 | -$0,05 | -8,6% |
Dari laporan 2026-08-06 untuk Q2 '26: pendapatan dan EPS yang diperkirakan analis (sering disesuaikan), sehingga bisa berbeda dari EPS laporan keuangan di atas.
EPS vs konsensus
8 laporan terakhirPendapatan
Dari mana uang berasal - menurut lini bisnis dan wilayah, kuartal demi kuartal.
Pendapatan, laba operasional, dan pertumbuhan
kuartalanPendapatan per lini bisnis
bertumpuk, kuartalan| Segmen | Q2 '26 | yoy | Porsi | TTM | TTM yoy | 12 kuartal |
|---|---|---|---|---|---|---|
| Access to quantum computing systems | $88 rb | -2,2% | 100,0% | – | – |
Pendapatan per wilayah
porsi dari total| Segmen | Q2 '26 | yoy | Porsi | TTM | TTM yoy | 12 kuartal |
|---|---|---|---|---|---|---|
| United States | $5,36 jt | – | 88,4% | $11,1 jt | – | |
| Europe | $700 rb | – | 11,6% | $1,97 jt | – |
Margin & struktur biaya
Berapa bagian dari setiap unit pendapatan yang tersisa di tiap tingkat - dan ke mana biaya mengalir.
Margin
kuartalanBiaya sebagai % pendapatan
kuartalanArus kas & alokasi modal
Kas yang dihasilkan, untuk apa kas itu digunakan, dan apa yang sampai ke pemegang saham.
Arus kas operasional, capex, arus kas bebas
kuartalanPenggunaan kas vs arus kas operasional
tahun fiskal4 kuartal terakhir
laporan arus kas- Arus kas operasional
- -$60,7 jt
- Capex
- -$26,9 jt
- Buyback
- $0
- Dividen
- $0
- Akuisisi
- $0
- Utang neto diterbitkan
- $0
- Kompensasi berbasis saham
- $22,8 jt
- Arus kas bebas
- -$87,6 jt
- Dikembalikan ke pemegang saham / FCF
- 0,0%
Jumlah saham dan EPS
kuartalan, dilusianNeraca
Likuiditas, investasi, dan utang pada akhir setiap kuartal.
Kas, investasi, dan utang
akhir kuartalValuasi & imbal hasil
Multiple saat ini dibandingkan lima tahun fiskal terakhir perusahaan itu sendiri; target dan peringkat analis.
Multiple dan imbal hasil
TTM vs 5 tahun fiskal| Sekarang | Rata-rata 5 th | Posisi saat ini dalam rentang 5 tahun | |
|---|---|---|---|
| P/E (TTM) | -15,3× | – | – |
| EV / EBITDA | -16,3× | – | – |
| EV / Penjualan | 279,7× | 251,7× | 4,3× – 962,7× |
| Harga / FCF | -42,9× | – | – |
| Harga / Nilai buku | 7,0× | 11,1× | 0,5× – 22,3× |
| Imbal hasil FCF | -2,3% | -36,6% | -114,5% – -1,1% |
| Imbal hasil modal yang diinvestasikan | -17,8% | -46,2% | -86,5% – -12,9% |
| Imbal hasil ekuitas | -46,8% | -139,4% | -382,6% – -39,6% |
Analis
Target konsensus $22,50 (+100,0%)
rentang $18,00 – $27,00 · peringkat Buy
Beli kuat0
Beli6
Tahan1
Jual0
Jual kuat0
Prospek
Konsensus analis untuk tahun fiskal mendatang dan implikasinya pada harga saat ini.
Estimasi konsensus
| Tahun fiskal | Pendapatan | Pertumbuhan | EPS | Pertumbuhan | P/E pada harga saat ini | Analis (EPS) |
|---|---|---|---|---|---|---|
| FY2026 | $23,2 jt | +228,0% | -$0,19 | +73,1% | -59,8× | 7 |
| FY2027 | $51,2 jt | +120,5% | -$0,19 | -3,4% | -57,8× | 7 |
| FY2028 | $83,2 jt | +62,4% | -$0,18 | +5,3% | -61,0× | 6 |
| FY2029 | $129 jt | +54,9% | -$0,23 | -24,8% | -48,9× | 3 |
| FY2030 | $221 jt | +71,7% | -$0,15 | +33,3% | -73,4× | 2 |
Laporan keuangan
Setiap baris laporan laba rugi, neraca, dan laporan arus kas - 12 kuartal dan 10 tahun fiskal, sebagai nilai, % pendapatan, atau pertumbuhan.
Semua pos yang dilaporkan
Semua 189 angka yang ditandai Rigetti Computing, Inc. dalam laporan 10-Q / 10-K terbarunya, dengan label dan definisi resmi SEC - termasuk catatan (sewa, pajak, buyback, karyawan, ...).
| Pos (label SEC) | Kuartal terakhir | Tahun lalu | yoy | FY terakhir | FY sebelumnya | yoy |
|---|---|---|---|---|---|---|
| Accounts and Other Receivables, Net, Current | $3,37 jt | $342 rb | +886,5% | $1,2 jt | $1,5 jt | -19,6% |
| Accounts Payable and Accrued Liabilities, Current | $5,58 jt2025-12-31 | $8,01 jt | -30,3% | $5,58 jt | $8,01 jt | -30,3% |
| Accounts Payable and Other Accrued Liabilities, Current | $6,68 jt | $5,96 jt | +12,1% | $5,58 jt | $8,01 jt | -30,3% |
| Accounts Payable, Current | $14 jt | $2,16 jt | +548,5% | $3,49 jt | $1,59 jt | +119,4% |
| Accounts Receivable, after Allowance for Credit Loss, Current | $3,87 jt | $1,75 jt | +120,5% | $2,55 jt | $2,43 jt | +5,1% |
| Accrued Professional Fees, Current | $473 rb2025-12-31 | $430 rb | +10,0% | $473 rb | $430 rb | +10,0% |
| Accrued Utilities, Current | $2,46 jt2025-12-31 | $2,79 jt | -11,9% | $2,46 jt | $2,79 jt | -11,9% |
| Accumulated Depreciation, Depletion and Amortization, Property, Plant, and Equipment | $48,4 jt2025-12-31 | $40,3 jt | +20,1% | $48,4 jt | $40,3 jt | +20,1% |
| Accumulated Other Comprehensive Income (Loss), Net of Tax | -$1,75 jt | $133 rb | -1.417,3% | $997 rb | $105 rb | +849,5% |
| Additional Paid in Capital, Common Stock | $1,33 M | $1,1 M | +20,3% | $1,32 M | $681 jt | +93,2% |
| Adjustments to Additional Paid in Capital, Stock Issued, Issuance Costs | $02025-12-31 | $1,64 jt | -100,0% | $888 rb | $1,83 jt | -51,6% |
| Adjustments to Additional Paid in Capital, Warrant Issued | – | – | – | $1,2 jt | $1,2 jt | 0,0% |
| Amortization of Debt Issuance Costs | – | – | – | $0 | $844 rb | -100,0% |
| APIC, Share-based Payment Arrangement, Option, Increase for Cost Recognition | $7,02 jt | $3,55 jt | +97,5% | $17,6 jt | $13,1 jt | +34,7% |
| Assets | $648 jt | $637 jt | +1,8% | $667 jt | $285 jt | +134,1% |
| Assets, Current | $414 jt | $434 jt | -4,4% | $455 jt | $207 jt | +119,9% |
| Business Combination, Contingent Consideration Arrangements, Change in Amount of Contingent Consideration, Liability | $02025-12-31 | $44,3 jt | -100,0% | -$2,52 jt | $43,7 jt | -105,8% |
| Business Combination, Contingent Consideration, Liability, Noncurrent | $32,9 jt2026-03-31 | $4,11 jt | +699,7% | $0 | $45,9 jt | -100,0% |
| Cash and Cash Equivalents, at Carrying Value | $27,8 jt | $57,2 jt | -51,4% | $44,9 jt | $67,7 jt | -33,7% |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Including Disposal Group and Discontinued Operations | $27,8 jt | $57,2 jt | -51,4% | $44,9 jt | $67,7 jt | -33,7% |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect | -$20,4 jt | $20 jt | -201,8% | -$22,8 jt | $46,3 jt | -149,3% |
| Class of Warrant or Right, Exercise Price of Warrants or Rights | $11,502025-12-31 | $11,50 | 0,0% | $11,50 | $11,50 | 0,0% |
| Class of Warrant or Right, Outstanding | 2,68 jt | 2,68 jt | 0,0% | 2,68 jt | 2,68 jt | 0,0% |
| Common Stock, Capital Shares Reserved for Future Issuance | 24,6 jt | 29,6 jt | -16,9% | 24,8 jt | 35,9 jt | -30,8% |
| Common Stock, Par or Stated Value Per Share | $0,00 | $0,00 | 0,0% | $0,00 | $0,00 | 0,0% |
| Common Stock, Shares Authorized | 1 M | 1 M | 0,0% | 1 M | 1 M | 0,0% |
| Common Stock, Shares, Issued | 334 jt | 324 jt | +3,1% | 331 jt | 284 jt | +16,8% |
| Common Stock, Shares, Outstanding | 334 jt | 324 jt | +3,1% | 331 jt | 284 jt | +16,8% |
| Common Stock, Value, Issued | $33 rb | $32 rb | +3,1% | $33 rb | $29 rb | +13,8% |
| Comprehensive Income (Loss), Net of Tax, Attributable to Parent | -$53,7 jt | -$39,4 jt | -36,1% | -$215 jt | -$201 jt | -7,1% |
| Contract with Customer, Liability | $4,01 jt | $816 rb | +391,9% | $1,55 jt | $811 rb | +90,5% |
| Contract with Customer, Liability, Current | $3,32 jt | $118 rb | +2.710,2% | $847 rb | $113 rb | +649,6% |
| Contract with Customer, Liability, Noncurrent | $698 rb | $698 rb | 0,0% | $698 rb | $698 rb | 0,0% |
| Contract with Customer, Liability, Revenue Recognized | $1 jt | $0 | – | $100 rb | $200 rb | -50,0% |
| Cost of Revenue | $2,95 jt | $1,24 jt | +138,9% | $5,02 jt | $5,09 jt | -1,4% |
| Debt Securities, Available-for-Sale, Accrued Interest, after Allowance for Credit Loss, Current | $3,1 jt2025-12-31 | $300 rb | +933,3% | $3,1 jt | $300 rb | +933,3% |
| Debt Securities, Available-for-sale, Continuous Unrealized Loss Position, Less than 12 Months | $373 jt | $186 jt | +100,1% | $24,4 jt2024-12-31 | $28 jt | -12,9% |
| Debt Securities, Available-for-sale, Current | $421 jt2025-09-30 | $72,3 jt | +482,1% | $124 jt2024-12-31 | $78,5 jt | +58,4% |
| Debt Securities, Available-for-sale, Noncurrent | $112 jt2025-09-30 | – | – | $25,1 jt2024-12-31 | $0 | – |
| Debt Securities, Available-for-sale, Unrealized Gain (Loss) | $734 rb | $1,97 jt | -62,8% | $9,92 jt | $3,62 jt | +173,8% |
| Debt Securities, Available-for-sale, Unrealized Loss Position, Accumulated Loss | $1,2 jt | – | – | $314 rb2022-12-31 | – | – |
| Debt Securities, Available-for-sale, Unrealized Loss Position, Number of Positions | 14 security | 8 security | +75,0% | 1 security2024-12-31 | 8 security | -87,5% |
| DebtSecuritiesAvailableForSaleExcludingAccruedInterestCurrent | $366 jt | – | – | $399 jt | $124 jt | +220,4% |
| DebtSecuritiesAvailableForSaleExcludingAccruedInterestNoncurrent | $148 jt | – | – | $146 jt | $25,1 jt | +483,7% |
| Deferred Tax Assets, Goodwill and Intangible Assets | $18,4 jt2025-12-31 | $25 jt | -26,6% | $18,4 jt | $25 jt | -26,6% |
| Deferred Tax Assets, Gross | $132 jt2025-12-31 | $98,9 jt | +33,3% | $132 jt | $98,9 jt | +33,3% |
| Deferred Tax Assets, in Process Research and Development | $11 rb2025-12-31 | $11 rb | 0,0% | $11 rb | $11 rb | 0,0% |
| Deferred Tax Assets, Operating Loss Carryforwards | $111 jt2025-12-31 | $71,1 jt | +56,3% | $111 jt | $71,1 jt | +56,3% |
| Deferred Tax Assets, Operating Loss Carryforwards, Not Subject to Expiration | $454 jt2025-12-31 | – | – | $454 jt | – | – |
| Deferred Tax Assets, Other | $9 rb2025-12-31 | – | – | $9 rb | – | – |
| Deferred Tax Assets, Tax Deferred Expense, Compensation and Benefits, Share-based Compensation Cost | $550 rb2025-12-31 | $601 rb | -8,5% | $550 rb | $601 rb | -8,5% |
| Deferred Tax Assets, Tax Deferred Expense, Reserves and Accruals | $181 rb2025-12-31 | $41 rb | +341,5% | $181 rb | $41 rb | +341,5% |
| Deferred Tax Assets, Valuation Allowance | $126 jt2025-12-31 | $93 jt | +35,7% | $126 jt | $93 jt | +35,7% |
| Deferred Tax Liabilities, Gross | $5,67 jt2025-12-31 | $5,87 jt | -3,3% | $5,67 jt | $5,87 jt | -3,3% |
| Depreciation | $2,87 jt | $1,89 jt | +51,5% | $8,17 jt | $6,91 jt | +18,3% |
| Depreciation, Depletion and Amortization | – | – | – | $8,1 jt | $6,9 jt | +17,4% |
| Derivative Liability, Current | $78,4 jt | – | – | – | – | – |
| Derivative Liability, Noncurrent | $103 jt2025-12-31 | $93,1 jt | +10,2% | $103 jt | $93,1 jt | +10,2% |
| Earnings Per Share, Basic | -$0,16 | -$0,13 | -23,1% | -$0,70 | -$1,09 | +35,8% |
| Earnings Per Share, Diluted | -$0,16 | -$0,13 | -23,1% | -$0,70 | -$1,09 | +35,8% |
Sumber: SEC companyfacts (XBRL setiap 10-Q / 10-K). Kuartal arus kas dihitung dari angka kumulatif tahun berjalan yang ditandai dalam 10-Q. Rincian segmen ditandai dengan dimensi dan ditampilkan di bagian segmen.
Sumber
Laporan keuangan, pendapatan segmen, metrik, dan estimasi distandardisasi dari laporan perusahaan. Laba segmen dan setiap pos yang dilaporkan: SEC EDGAR (XBRL). Laporan yang dibaca: 10-Q 2026-06-30, 10-Q 2026-03-31, 10-K 2025-12-31, 10-Q 2025-09-30, 10-Q 2025-06-30, 10-Q 2025-03-31, 10-K 2024-12-31, 10-Q 2024-09-30, 10-Q 2024-06-30
Data per 2026-11-02