RIGETTI COMPUTING, INC. (RGTI)

Import this data to Google Sheets with:

=jivedata("RGTI","financials")

Full statements spill as a table. For one cell: =jivedata("RGTI","Revenue") or =jivedata("RGTI","Revenue","TTM"). Install the Jive Data add-on, then paste into a cell.

RIGETTI COMPUTING, INC.

RGTI • CIK 0001838359

(in thousands, except per share data)	FY 2023	FY 2024	FY 2025	TTM
Revenue from Contract with Customer, Including Assessed Tax	$12,008	$10,790	$7,088	$13,353
Cost of Revenue	$2,800	$5,093	$5,024	$8,731
Gross Profit	$9,208	$5,697	$2,064	$4,622
Operating Expenses	$81,503	$74,207	$86,724	$101,781
Operating Income (Loss)	$-72,295	$-68,510	$-84,660	$-97,159
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest	$-75,107	$-200,988	$-216,210	$-238,672
Income Tax Expense (Benefit)	$0	$0	$0	$0
Weighted Average Number of Shares Outstanding, Basic	131,977,000	184,666,000	309,763,000	350,889,000
Research and Development Expense	$52,768	$49,750	$61,345	$73,053
General and Administrative Expense	$27,744	$24,457	$25,379	$25,379
InterestExpenseNonoperating	—	$3,255	$0	$0
Investment Income, Interest	$5,076	$5,113	$16,561	$21,788
Fair Value Adjustment of Warrants	$1,160	$90,168	$150,629	$159,239
Business Combination, Contingent Consideration Arrangements, Change in Amount of Contingent Consideration, Liability	$949	$43,742	$-2,518	$-2,518
Gain (Loss) on Extinguishment of Debt	—	$-426	$0	$0
Nonoperating Income (Expense)	$-2,812	$-132,478	$-131,550	$-141,513

(in thousands, except per share data)	FY 2023	FY 2024	FY 2025	TTM
Cash and Cash Equivalents, at Carrying Value	$21,392	$67,674	$44,851	$27,763
DebtSecuritiesAvailableForSaleExcludingAccruedInterestCurrent	—	—	$398,660	$365,946
DebtSecuritiesAvailableForSaleExcludingAccruedInterestNoncurrent	—	—	$146,321	$147,586
Accounts Receivable, after Allowance for Credit Loss, Current	$5,029	$2,427	$2,551	$3,865
Property, Plant and Equipment, Net	$44,483	$44,643	$57,051	$75,302
Prepaid Expense, Current	—	$3,156	$3,186	$4,215
Operating Lease, Right-of-Use Asset	$7,634	$7,993	$6,411	$6,929
Other Assets, Current	—	$9,081	$5,512	$12,601
Other Assets	$129	$325	$2,031	$4,026
Assets, Current	$107,667	$206,758	$454,760	$414,390
Assets	$159,913	$284,787	$666,574	$648,233
Contract with Customer, Liability, Noncurrent	—	$698	$698	$698
Operating Lease, Liability, Noncurrent	$6,297	$6,641	$4,932	$5,044
Derivative Liability, Noncurrent	$2,927	$93,095	$102,593	$102,593
Business Combination, Contingent Consideration, Liability, Noncurrent	$2,155	$45,897	$0	$32,900
Liabilities	$50,325	$158,198	$120,375	$110,799
Accounts Payable, Current	$5,772	$1,590	$3,488	$14,001
Accounts Payable and Other Accrued Liabilities, Current	$8,563	$8,005	$5,582	$6,676
Contract with Customer, Liability, Current	—	$113	$847	$3,316
Operating Lease, Liability, Current	$2,210	$2,159	$2,235	$2,657
Liabilities, Current	$29,052	$11,867	$12,152	$105,057
Preferred Stock, Value, Outstanding	$0	$0	$0	$0
Common Stock, Value, Issued	$14	$29	$33	$33
Additional Paid in Capital, Common Stock	$463,089	$681,202	$1,316,126	$1,329,607
Accumulated Other Comprehensive Income (Loss), Net of Tax	$244	$105	$997	$-1,752
Retained Earnings (Accumulated Deficit)	$-353,759	$-554,747	$-770,957	$-790,454
Stockholders' Equity Attributable to Parent	$109,588	$126,589	$546,199	$537,434
Preferred Stock, Shares Authorized	10,000,000	10,000,000	10,000,000	10,000,000
Preferred Stock, Shares Outstanding	0	0	0	0
Common Stock, Shares Authorized	1,000,000,000	1,000,000,000	1,000,000,000	1,000,000,000
Common Stock, Shares, Issued	147,066,336	283,546,871	331,282,895	333,676,881

(in thousands, except per share data)	FY 2023	FY 2024	FY 2025	TTM
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest	$-75,107	$-200,988	$-216,210	$-238,672
Net Cash Provided by (Used in) Operating Activities	$-50,579	$-50,627	$-58,543	$-60,716
Effect of Exchange Rate on Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents	$80	$-188	$-38	$-569
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect	$-36,496	$46,282	$-22,823	$-29,420
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Including Disposal Group and Discontinued Operations	$21,392	$67,674	$44,851	$55,835
Depreciation	$7,426	$6,906	$8,169	$9,930
Payments to Acquire Property, Plant, and Equipment	$9,059	$11,098	$18,676	$26,866
Share-based Payment Arrangement, Noncash Expense	$12,409	$13,069	$17,605	$22,787
Payments to Acquire Debt Securities, Available-for-sale	$109,252	$224,764	$635,652	$386,739
Business Combination, Contingent Consideration Arrangements, Change in Amount of Contingent Consideration, Liability	$949	$43,742	$-2,518	$-2,518
Proceeds from Maturities, Prepayments and Calls of Debt Securities, Available-for-sale	$119,084	$157,500	$251,000	$395,000
Fair Value Adjustment of Warrants	$1,160	$90,168	$150,629	$159,239
Net Cash Provided by (Used in) Investing Activities	$773	$-78,362	$-403,328	$-18,605
Debt Securities, Available-for-sale, Unrealized Gain (Loss)	$3,121	$3,622	$9,918	$8,644
Gain (Loss) on Extinguishment of Debt	—	$-426	$0	$0
Amortization of Debt Issuance Costs	$1,453	$844	$0	$0
Increase (Decrease) in Accounts Receivable	$-1,206	$-2,602	$124	$2,112
Repayments of Notes Payable	$8,333	$23,328	$0	$0
Increase (Decrease) in Prepaid Expense and Other Assets	$259	$2,434	$4,440	$13,450
Proceeds from Issuance of Common Stock	$20,544	$12,838	$0	$0
Increase (Decrease) in Contract with Customer, Liability	$-618	$468	$734	$3,198
Increase (Decrease) in Accounts Payable	$895	$-1,036	$111	$2,142
Proceeds from Issuance of Private Placement	—	—	$35,000	$35,000
Proceeds from Stock Options Exercised	$1,100	$600	$1,992	$930
Proceeds from Warrant Exercises	—	—	$49,991	$49,630
Net Cash Provided by (Used in) Financing Activities	$13,230	$175,459	$439,086	$50,470
Interest Paid, Excluding Capitalized Interest, Operating Activities	$4,340	$2,350	$0	$0
Right-of-Use Asset Obtained in Exchange for Operating Lease Liability	$4,900	$2,268	$0	$0
Unrealized Gain (Loss) on Investments	$325	$66	$923	$-1,310

Loading financial statements…

Import this data to Google Sheets with:

=jivedata("RGTI","financials")

Full statements spill as a table. For one cell: =jivedata("RGTI","Revenue") or =jivedata("RGTI","Revenue","TTM"). Install the Jive Data add-on, then paste into a cell.