Homepage
AGING Analysis Report
May 13, 2026
11 days ago · 96% complete

Rigetti Computing, Inc.

RGTI NASDAQ Categories PDF
Technology · Computer Hardware
Berkeley, CA 94710, United States IPO 2021 rigetti.com Updated May 24, 11:47am
Price
$26.42
Market Cap
$8.8B
Employees
137
Beta
1.80
Avg Volume
30,509,044
CEO
Subodh K. Kulkarni
Business Description

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.

Business History
Generated: May 13, 2026 11:16am
Price Overview
Last updated: May 24, 2026 1:34pm (just now)
$26.42
+4.38 (+19.87%)
Day Range
$22.66 – $27.79
52-Week Range
$10.30 – $58.15
50-Day MA
$16.92
200-Day MA
$23.11
Volume
202,766,492.00
Analyst Price Targets
Low $20.00
Consensus $31.17
High $40.00
(14 analysts)
Share Structure
Outstanding 332,398,807.00
Float 327,475,981.00
Free Float 98.5%
High free float — 98.5% of shares trade freely, ~1.5% held by insiders/institutions
Very liquid — most shares trade freely. Low insider ownership can mean less management alignment, but makes large position sizing straightforward.
Price History (1 Year)
Last updated: May 24, 2026 1:48am (11h ago)
Revenue & Net Income Trend
The directional story — useful even when net income is negative.
Last updated: May 22, 2026 1:02am (2d ago)
Revenue
The top line — total sales before any costs or taxes are subtracted. A measure of how much business the company is doing.
Net Income
The bottom line — profit left after subtracting all expenses, interest, and taxes from revenue. Reflects accounting profitability, but includes non-cash items like depreciation, so it isn't the same as cash earned.
Operating Cash Flow
The real cash generated by the day-to-day business — selling products, paying suppliers, collecting from customers. Calculated from net income by adding back non-cash items and adjusting for timing (unpaid bills, unsold inventory). When OCF consistently lags net income, the reported profit may not be converting to real money.
Period Revenue Net Income Net Margin YoY/QoQ
Key Metrics
API Direct from provider CALC Derived from statements
Industry comparison last run: May 13, 2026 11:15am
P/E Ratio (Price per dollar of earnings)
CALC
Stock Price / EPS (Diluted)
-37.74
Stock Price: $26.42
EPS (Diluted): -0.70
P/B Ratio (Price vs net asset value)
API
Stock Price / Book Value Per Share
12.56
Stock Price: $26.42
Total Equity: $546.20M
Shares: 309,763,000
EV/EBITDA (Total value vs operating profit)
API
Enterprise Value / EBITDA
-33.56
Market Cap: $8.78B
Total Debt: $7.17M
Cash: $44.85M
EBITDA: -$76.49M
Enterprise Value (Takeover price (cap + debt - cash))
API
Market Cap + Total Debt - Cash
$6.8B
Market Cap: $8.78B
Total Debt: $7.17M
Cash: $44.85M
Gross Margin (Revenue left after direct costs)
API
Gross Profit / Revenue
-86.1%
Gross Profit: -$6.11M
Revenue: $7.09M
Operating Margin (Revenue left after all operations)
API
Operating Income / Revenue
-1,194.4%
Operating Income: -$84.66M
Revenue: $7.09M
Net Margin (Revenue left as actual profit)
API
Net Income / Revenue
-3,050.4%
Net Income: -$216.21M
Revenue: $7.09M
ROE (Profit from shareholder equity)
API
Net Income / Total Equity
-43.9%
Net Income: -$216.21M
Total Equity: $546.20M
ROIC (Profit from all invested capital)
API
NOPAT / Invested Capital
-15.1%
Operating Income: -$84.66M
Tax Rate: 0.0%
Equity: $546.20M
Total Debt: $7.17M
Cash: $44.85M
Current Ratio (Can it pay short-term bills)
API
Current Assets / Current Liabilities
37.42
Current Assets: $454.76M
Current Liabilities: $12.15M
Debt/Equity (Leverage — debt vs equity)
CALC
Total Debt / Total Equity
0.01
Short-Term Debt: $2.24M
Long-Term Debt: $4.93M
Total Debt: $7.17M
Total Equity: $546.20M
Rev/Share (Top-line per share)
CALC
Revenue / Shares Outstanding
$0.02
Revenue: $7.09M
Shares: 309,763,000
Book Value/Share (Net assets per share)
CALC
(Total Assets - Total Liabilities) / Shares
$1.76
Total Equity: $546.20M
Shares: 309,763,000
FCF/Share (Real cash generated per share)
CALC
(Operating Cash Flow + CapEx) / Shares
$-0.25
Operating CF: -$58.54M
CapEx: -$18.68M
Shares: 309,763,000
CapEx is negative (outflow) — added to OCF to get FCF
Div Yield (Annual income from holding)
API
Last Annual Dividend / Stock Price
0.0%
Last Dividend: N/A
Stock Price: $26.42
Payout Ratio (Earnings paid out as dividends)
Dividends Paid / Net Income
Dividends Paid: N/A
Net Income: -$216.21M
Dividends paid not available in cash flow statement
Industry Benchmarks
Last run: May 13, 2026 11:15am
Compares RGTI against LLM-researched typical ranges for its industry. One research call per industry, cached indefinitely — every stock in the same industry reuses the same baseline.
Deep Analysis
Last run: May 13, 2026 11:19:17 am

Pre-flight intelligence scans the company first, then routes to the right analytical methods.

0 Company Classification — What type of company is this?
1 Industry Landscape — Where is the industry headed?
2 Company Momentum — Where is this company trending?
3 Forward Projection — 1Y & 2Y projected metrics (requires Layer 1 + 2)
4a DCF Valuation — Present value of future cash flows
Not applicable for Pre Profit Growth companies
4b Earnings Power Value — Floor value — worth with zero growth
Not applicable for Pre Profit Growth companies
4c Anchored PE — Industry PE adjusted for growth differential
Not applicable for Pre Profit Growth companies
4d Reverse DCF — What growth is the market pricing in?
Not applicable for Pre Profit Growth companies
4e Revenue-Based DCF — For growth/narrative companies (skip if mature earner)
4f Anchored P/S — Price-to-Sales peer comparison (skip if mature earner)
4g Scenario Analysis — Bull / Base / Bear (skip if mature earner)
4h Dividend Discount Model — For dividend/income stocks only
Not applicable for Pre Profit Growth companies
4i Book Value Analysis — For deep value / turnaround stocks only
Not applicable for Pre Profit Growth companies
4j Insider Activity — Are insiders buying or selling?
4f Cash Flow Quality — How trustworthy is the FCF?
4g Debt Maturity Risk — Can it handle its debt?
4h Macro Environment — Rates, market valuation, volatility
4i Sector Intelligence — How does this company compare within its sector?
4j Revenue Confidence — How reliable is the growth projection?
4k Sensitivity Analysis — How fragile is the fair value estimate?
Not applicable for Pre Profit Growth companies
4l Sector Demand Cycle — Is the sector in a boom, steady state, or contraction?
5 AI Investigation — Adaptive research engine (Claude)
5b Thesis Evaluation — What does the market believe? (narrative/platform stocks only)
6 Valuation Synthesis — Weighted verdict from all methods (requires Layer 4)
Income Statement (Annual)
Last updated: May 22, 2026 1:02am (2d ago)
Metric 2021 2022 2023 2024 2025
Revenue $8.2M $13.1M $12.0M $10.8M $7.1M
Cost of Revenue $6.3M $2.9M $2.8M $5.1M $13.2M
Gross Profit $1.9M $10.2M $9.2M $5.7M -$6.1M
Operating Expenses $36.1M $119.3M $81.5M $74.2M $78.6M
Operating Income -$34.1M -$109.1M -$72.3M -$68.5M -$84.7M
Net Income -$38.2M -$71.5M -$75.1M -$201.0M -$216.2M
EBITDA -$31.1M -$59.2M -$61.9M -$190.8M -$76.5M
EPS $-2.10 $-0.70 $-0.57 $-1.09 $-0.70
EPS (Diluted)
Balance Sheet (Annual)
Last updated: May 22, 2026 1:02am (2d ago)
Metric 2021 2022 2023 2024 2025
Cash & Equivalents $11.7M $57.9M $21.4M $67.7M $44.9M
Total Current Assets $14.6M $154.5M $107.7M $206.8M $454.8M
Total Assets $46.4M $203.4M $159.9M $284.8M $666.6M
Current Liabilities $7.6M $21.8M $29.1M $11.9M $12.2M
Long-Term Debt $24.2M $20.6M $9.9M $0 $4.9M
Total Liabilities $36.4M $53.2M $50.3M $158.2M $120.4M
Total Equity $10.0M $150.2M $109.6M $126.6M $546.2M
Retained Earnings -$207.1M -$278.7M -$353.8M -$554.7M -$771.0M
Cash Flow (Annual)
Last updated: May 22, 2026 1:02am (2d ago)
Metric 2021 2022 2023 2024 2025
Operating Cash Flow -$29.3M -$62.7M -$50.6M -$50.6M -$58.5M
Capital Expenditure -$7.0M -$22.7M -$9.1M -$11.1M -$18.7M
Free Cash Flow -$36.3M -$85.4M -$59.6M -$61.7M -$77.2M
Acquisitions (net) $0 $0 $0 $0 $0
Debt Repayment
Dividends Paid
Stock Buybacks $0 $0 $0 $0 $0
Net Change in Cash $11.7M $45.8M -$36.5M $46.3M -$22.8M
Analyst Estimates (Annual)
Last updated: May 24, 2026 1:48am (11h ago)
Metric 2027 2028 2029 2030
Revenue $52.5M
$43.0M – $59.5M
$75.8M
$58.7M – $93.8M
$129.1M
$100.0M – $159.6M
$223.3M
$172.9M – $276.1M
EBITDA -$52.5M
-$59.5M – -$43.0M
-$75.8M
-$93.8M – -$58.7M
-$129.1M
-$159.6M – -$100.0M
-$223.3M
-$276.1M – -$172.9M
Net Income -$73.0M
-$78.7M – -$41.1M
-$71.7M
-$115.8M – $26.0M
-$67.1M
-$87.8M – -$47.4M
-$42.3M
-$55.4M – -$29.9M
EPS
Growth Trends (YoY %)
Last updated: May 22, 2026 1:02am (2d ago)
Metric 2022 2023 2024 2025
Revenue Growth +59.9% -8.3% -10.1% -34.3%
Gross Profit Growth +432.2% -10.0% -38.1% -207.2%
Operating Income Growth -219.6% +33.7% +5.2% -23.6%
Net Income Growth -87.0% -5.0% -167.6% -7.6%
EBITDA Growth -90.3% -4.5% -208.3% +59.9%
Insider Trading (Recent)
Date Insider Type Shares Price Value
2026-05-21 Clifton Michael S. S-Sale 50,000.00 $11.50 $575,000
2026-02-09 Clifton Michael S. S-Sale 50,000.00 $11.50 $575,000
2026-01-02 Fitzgerald Alissa S-Sale 59,316.00 $22.41 $1.3M
2025-12-09 Clifton Michael S. S-Sale 150,000.00 $27.34 $4.1M
2025-12-09 Clifton Michael S. S-Sale 64,275.00 $11.50 $739,163
2025-12-09 Clifton Michael S. S-Sale 35,725.00 $11.50 $410,838
2025-11-20 Bertelsen Jeffrey A. S-Sale 3,702.00 $26.35 $97,551
2025-11-20 Rivas David S-Sale 41,935.00 $26.34 $1.1M
2025-10-17 Sandford Helene Gail S-Sale 62,000.00 $44.89 $2.8M
2025-09-19 Sandford Helene Gail S-Sale 1.00 $26.98 $27
2025-09-19 Sandford Helene Gail S-Sale 17,634.00 $24.75 $436,413
2025-09-17 Clifton Michael S. S-Sale 100,000.00 $11.50 $1.2M
2025-09-12 Iannotti Thomas J M-Exempt 100,000.00 $1.17 $117,000
2025-09-12 Iannotti Thomas J M-Exempt 100,000.00 $1.17 $117,000
2025-09-12 Iannotti Thomas J S-Sale 100,000.00 $19.50 $2.0M
2025-09-12 Sandford Helene Gail S-Sale 7,773.00 $17.09 $132,809
2025-09-12 Sandford Helene Gail S-Sale 2,649.00 $18.19 $48,174
2025-09-12 Sandford Helene Gail S-Sale 11,935.00 $19.27 $229,955
2025-09-12 Sandford Helene Gail S-Sale 2,643.00 $19.92 $52,647
2025-09-12 Johnson Ray O S-Sale 126,295.00 $20.00 $2.5M
Narrative Economics
The story the market is telling about this stock — the intangible X-factor (founder mythology, cult dynamics, TAM-of-imagination) that moves price beyond what cash flows alone explain. After Shiller, Narrative Economics.
No narrative profile yet for RGTI.
Delvantic AI Findings
Independent analyst synthesis · claude-opus-4-7 · generated 2026-05-13 11:19:41
Reviews the pipeline's own verdicts
Verdict Disconnected and deteriorating — fair value $3-6 against $18 spot; avoid long, short only with squeeze-risk sizing and borrow availability checked.

Looking at the raw numbers first: annual revenue has gone $13.1M (2022) → $12.0M (2023) → $10.8M (2024) → $7.1M (2025). That's not a "pre-profit growth" company — that's a shrinking research project. Meanwhile operating losses widened from -$68.5M to -$84.7M and net loss hit -$216M. The $44.9M cash balance against -$77M FCF means roughly 7 months of runway absent a raise, and the equity line being blank in the tile is itself a tell — they've almost certainly been issuing stock aggressively (consistent with the 333x P/S on a ~$6B cap against $7M revenue). The Q1 2026 print of $4.4M revenue and +$33M net income is almost certainly a non-cash mark — likely a warrant liability revaluation — not operational. The pattern of wildly oscillating NI (-$201M, then +$42M, then -$39M, then -$201M again, then +$33M) on flat ~$2M quarterly revenue screams derivative liability accounting, not a business.

The prior models are directionally right but I'd push harder. The classification engine tagging this "pre_profit_growth" with 0.8 confidence is wrong — there is no growth. Revenue CAGR is **-23.2%** over multiple years; this is pre-profit *decay*. The pre-flight model caught this ("revenue has been essentially flat... while losses accelerate") and the synthesis verdict ("Disconnected from Fundamentals") is correct, but the framing still flatters the company by entertaining a quantum-advantage probability. At a $6B cap on $7M of declining revenue, the implied EV/Revenue of ~963x isn't pricing 15-25% probability of quantum advantage — it's pricing meme-flow and retail call-option speculation on the word "quantum." IONQ trades richly too, but at least shows revenue growth; Rigetti shows the opposite. The market-forces "avoid entirely" call is the most honest output in the stack.

The contrarian case — and I'll steelman it — is that quantum is a binary, lottery-ticket asset class where revenue today is irrelevant because the payoff is a 2028-2032 enterprise quantum-cloud TAM measured in tens of billions, and Rigetti's superconducting stack plus DARPA/DoE contracts gives it optionality you can't DCF. Under that frame, $6B is just a call premium on a $50B+ outcome with maybe 10% probability. Fine — but two things break that case: (1) revenue is going the wrong direction while peers' is going up, which is evidence the call is going out-of-the-money, not in; (2) the insider tape is brutal — ten consecutive S-Sales from September 2025 through February 2026, zero buys, including 150K+ share clips in December right into strength. People with the technical read on whether quantum advantage is near are unloading. That's the opposite of what you'd see if a 2026-2027 commercialization inflection were real.

Where the data is thin: the balance sheet tile is missing debt and equity lines, and the Q1 2026 $33M "profit" needs the 10-Q footnotes to confirm it's warrant/derivative mark-to-market rather than operations (I'm 90% sure it is given the magnitude vs. revenue). Share count trajectory is also absent — critical for a serial diluter, because the $6B cap may reflect a share count that's ballooned 30-50% in 18 months. I'd want that before sizing any short, because squeeze risk in quantum names has been violent (RGTI itself ran from ~$1 to >$20 in a year). I dissent only mildly from the synthesis: it's not just "disconnected from fundamentals," it's actively deteriorating fundamentals against a rising valuation, which is a stronger statement. Fair value on a fundamentals-only basis is probably $1-3 (cash value plus modest IP option); fair value including narrative premium and quantum-sector beta is maybe $4-6. At $18 you're paying 3-4x even a generous narrative-adjusted value. Not a short I'd press without sizing for squeeze risk, but absolutely not a long, and the insider tape says the people who know are doing exactly what I'd do.

GPT Critique
Second-opinion review · gpt-4o · generated 2026-05-13 11:19:51
Reviews the Opus findings above
Verdict I concur with Opus — Rigetti is overvalued at $18, with fundamentals suggesting a fair value closer to $3-6. The current valuation is driven by speculative optimism rather than business fundamentals.

Rigetti Computing's financials tell a story of a company struggling to transition from a research-oriented project into a commercially viable business. The most alarming aspect is the declining revenue trend, from $13.1 million in 2022 to a mere $7.1 million in 2025, while operating losses have widened significantly, reaching $84.7 million. This is not indicative of a "pre-profit growth" company, as the tag suggests, but rather one experiencing revenue shrinkage and escalating financial losses. The cash burn is substantial, with a negative free cash flow of $77.2 million against only $44.9 million in cash reserves, indicating a dire need for additional capital infusions within the next few months.

I agree with Opus that Rigetti's current financial trajectory and market valuation are not aligned. Opus rightly points out that the $6 billion market cap, with only $7 million in revenue, results in an astronomical EV/Revenue ratio of approximately 963x. This valuation seems to be a speculative bet on the potential future of quantum computing rather than any current operational success. The Q1 2026 revenue spike to $4.4 million, coupled with an unlikely net income of $33 million, is indeed suspicious and likely the result of accounting adjustments rather than actual business performance.

Where I diverge from Opus is in the assessment of Rigetti's competitive positioning and potential. While Opus dismisses the classification of "pre-profit growth," I see some merit in retaining a cautious optimism about the quantum computing sector's long-term potential. However, I concur that Rigetti's declining revenue amidst increasing industry growth rates is a significant red flag. The insider selling activity further underscores the lack of confidence from those closest to the company's operations, supporting Opus's stance on the deteriorating fundamentals.

A careful skeptic might argue that Rigetti's valuation reflects an inherent call option on the quantum computing revolution. They could posit that Rigetti's partnerships with government agencies offer strategic advantages that are not immediately visible in financial statements. Yet, the consistent insider selling and the absence of any positive revenue trajectory weaken this argument substantially. The market's speculative nature, driven by the allure of quantum computing, cannot detract from the hard reality of Rigetti's financials and operational challenges.

Community AI Feedback
No community reviews yet for RGTI. Be the first — export the analysis to your AI and contribute back.
My Notes personal — only you see this
Data via Financial Modeling Prep · Cached for performance · fmp
v1.1.256 · f3db1def · 2026-05-22 16:31:52