Rigetti Computing Inc
NASDAQ:RGTI
Income Statement
Earnings Waterfall
Rigetti Computing Inc
Revenue
|
12m
USD
|
Cost of Revenue
|
-2.8m
USD
|
Gross Profit
|
9.2m
USD
|
Operating Expenses
|
-80.5m
USD
|
Operating Income
|
-71.3m
USD
|
Other Expenses
|
-3.8m
USD
|
Net Income
|
-75.1m
USD
|
Income Statement
Rigetti Computing Inc
Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|
Revenue | ||||||||
Revenue |
4
N/A
|
7
+66%
|
13
+86%
|
13
+1%
|
14
+9%
|
15
+2%
|
12
-18%
|
|
Gross Profit | ||||||||
Cost of Revenue |
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Gross Profit |
3
N/A
|
5
+69%
|
10
+105%
|
10
N/A
|
12
+14%
|
12
+2%
|
9
-23%
|
|
Operating Income | ||||||||
Operating Expenses |
(54)
|
(87)
|
(114)
|
(110)
|
(102)
|
(87)
|
(81)
|
|
Selling, General & Administrative |
(27)
|
(43)
|
(54)
|
(50)
|
(41)
|
(32)
|
(28)
|
|
Research & Development |
(27)
|
(44)
|
(60)
|
(60)
|
(60)
|
(56)
|
(53)
|
|
Operating Income |
(51)
N/A
|
(82)
-61%
|
(104)
-26%
|
(99)
+4%
|
(90)
+10%
|
(75)
+16%
|
(71)
+5%
|
|
Pre-Tax Income | ||||||||
Interest Income Expense |
10
|
17
|
19
|
16
|
8
|
(3)
|
(2)
|
|
Non-Reccuring Items |
(1)
|
(1)
|
(6)
|
(6)
|
(6)
|
(6)
|
(1)
|
|
Total Other Income |
13
|
17
|
19
|
13
|
6
|
(1)
|
(1)
|
|
Pre-Tax Income |
(30)
N/A
|
(49)
-63%
|
(72)
-47%
|
(77)
-8%
|
(82)
-6%
|
(85)
-4%
|
(75)
+12%
|
|
Net Income | ||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(30)
|
(49)
|
(72)
|
(77)
|
(82)
|
(85)
|
(75)
|
|
Net Income (Common) |
(30)
N/A
|
(49)
-63%
|
(72)
-47%
|
(77)
-8%
|
(82)
-6%
|
(85)
-4%
|
(75)
+12%
|
|
EPS (Diluted) |
-0.28
N/A
|
-0.41
-46%
|
-0.7
-71%
|
-0.61
+13%
|
-0.63
-3%
|
-0.63
N/A
|
-0.57
+10%
|