Technology - Semiconductors - NASDAQ - US
$ 51.31
-3.82 %
$ 5.47 B
Market Cap
31.87
P/E
INCOME STATEMENT
461 M
REVENUE
154 M
OPERATING INCOME
334 M
NET INCOME
EFFICIENCY
Earnings Waterfall
Rambus Inc.
| Revenue | 461 M |
| Cost Of Revenue | 89.9 M |
| Gross Profit | 371 M |
| Operating Expenses | 204 M |
| Operating Income | 154 M |
| Other Expenses | -180 M |
| Net Income | 334 M |
Income Statement
Millions
| Dec-2023 | Dec-2022 | Dec-2021 | Dec-2020 | Dec-2019 | Dec-2018 | Dec-2017 | Dec-2016 | Dec-2015 | Dec-2014 | Dec-2013 | Dec-2012 | Dec-2011 | Dec-2010 | Dec-2009 | Dec-2008 | Dec-2007 | Dec-2006 | Dec-2005 | Dec-2004 | Dec-2003 | Sep-2002 | Sep-2001 | Sep-2000 | Sep-1999 | Sep-1998 | Sep-1997 | Sep-1996 | Sep-1995 | Sep-1994 | Sep-1993 | Sep-1992 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||||||||||||||||||||||
| Revenue | 461.1 | 454.8 | 328.3 | 242.7 | 224.0 | 231.2 | 393.1 | 336.6 | 296.3 | 296.6 | 271.5 | 234.1 | 312.4 | 323.4 | 113.0 | 142.5 | 179.9 | 195.3 | 157.2 | 144.9 | 118.2 | 96.6 | 117.2 | 72.3 | 43.4 | 37.9 | 26.0 | 11.3 | 7.4 | 5.0 | 3.4 | 1.9 |
| GROSS PROFIT | ||||||||||||||||||||||||||||||||
| Cost Of Revenue | 89.9 | 107.6 | 70.4 | 60.7 | 51.4 | 53.7 | 79.1 | 67.1 | 45.3 | 41.9 | 33.2 | 28.4 | 24.1 | 6.9 | 6.9 | 21.3 | 27.1 | 30.4 | 19.8 | 20.2 | 16.0 | 7.6 | 9.9 | 8.0 | 9.1 | 6.2 | 3.4 | 3.6 | 5.2 | 3.8 | 2.0 | 1.1 |
| Gross Profit | 371.2 | 347.2 | 257.9 | 182.0 | 172.7 | 177.5 | 313.9 | 269.5 | 250.9 | 254.6 | 238.3 | 205.7 | 288.3 | 316.5 | 106.1 | 121.2 | 152.8 | 164.9 | 137.4 | 124.6 | 102.3 | 89.0 | 107.3 | 64.3 | 34.3 | 31.7 | 22.6 | 7.7 | 2.2 | 1.2 | 1.4 | 0.8 |
| OPERATING INCOME | ||||||||||||||||||||||||||||||||
| Operating Expenses | 204.1 | 267.2 | 228.0 | 226.5 | 260.9 | 262.2 | 260.1 | 225.0 | 181.7 | 184.8 | 194.4 | 253.1 | 289.8 | 216.4 | 195.5 | 227.0 | 222.9 | 205.0 | 115.7 | 85.1 | 75.0 | 57.5 | 66.6 | 36.7 | 24.7 | 23.7 | 20.7 | 12.2 | 8.2 | 7.4 | 7.3 | 6.6 |
| Selling, General and Administrative Expenses | 108.1 | 106.7 | 91.1 | 85.6 | 104.1 | 103.9 | 110.9 | 95.1 | 70.6 | 74.8 | 76.4 | 112.6 | 180.3 | 119.5 | 128.2 | 124.1 | 120.6 | 104.6 | 74.7 | 52.5 | 44.6 | 35.2 | 48.4 | 21.1 | 13.5 | 11.3 | 8.8 | 5.8 | 5.1 | 4.3 | 3.1 | 3.1 |
| Research and Development Expenses | 156.8 | 158.8 | 135.7 | 139.8 | 156.8 | 158.3 | 149.1 | 129.8 | 111.1 | 110.0 | 118.0 | 140.5 | 115.7 | 92.7 | 67.3 | 76.2 | 82.9 | 69.0 | 41.0 | 32.6 | 30.4 | 22.3 | 18.2 | 11.5 | 8.1 | 9.6 | 9.8 | 5.2 | 3.1 | 3.1 | 4.3 | 3.5 |
| Operating Income | 153.6 | 76.9 | 39.7 | (44.5) | (88.3) | (87.0) | 54.4 | 33.6 | 71.4 | 75.3 | 22.5 | (90.4) | (1.5) | 226.9 | (89.3) | (88.7) | (70.1) | (40.0) | 21.8 | 39.5 | 27.3 | 31.4 | 40.7 | 27.6 | 9.6 | 8.0 | 1.9 | (4.5) | (6.0) | (6.5) | (6.0) | (5.7) |
| PRE-TAX INCOME | ||||||||||||||||||||||||||||||||
| Interest Income Expense | 1.5 | 1.9 | 10.7 | 10.3 | 9.9 | 16.3 | 13.7 | 12.7 | 12.4 | 24.8 | 32.9 | 27.5 | 21.2 | 19.7 | 20.9 | 17.0 | 11.0 | (14.3) | (34.8) | (8.4) | (6.9) | (6.6) | (8.9) | 166.4 | (4.2) | (3.3) | (1.4) | (0.4) | (0.3) | (0.3) | 100 K | 100 K |
| Total Other Income | 33.5 | (84.8) | (1.0) | 7.5 | 13.1 | 16.3 | (13.4) | (11.0) | (11.2) | (25.1) | (34.5) | (27.5) | (24.3) | (18.8) | (3.4) | 17.0 | 21.8 | 14.3 | 34.8 | 27.1 | 6.9 | 6.6 | 8.9 | (166.4) | 4.2 | 3.3 | 1.4 | 0.4 | 0.3 | 0.2 | 100 K | 100 K |
| Pre-Tax Income | 187.2 | (7.8) | 23.3 | (39.6) | (87.0) | (70.6) | 41.0 | 22.6 | 60.2 | 50.2 | (12.0) | (117.9) | (25.8) | 208.0 | (92.7) | (71.7) | (48.4) | (25.7) | 56.6 | 47.9 | 34.1 | 38.0 | 49.6 | (138.8) | 13.8 | 11.3 | 3.3 | (4.1) | (5.7) | (6.3) | (6.1) | (5.6) |
| NET INCOME | ||||||||||||||||||||||||||||||||
| Tax Provision | (146.7) | 6.5 | 5.0 | 4.0 | 3.4 | 87.3 | 59.5 | 15.8 | (151.2) | 24.0 | 21.7 | 16.5 | 17.3 | 57.1 | (0.5) | 124.3 | (20.7) | (11.9) | 22.9 | 14.3 | 10.9 | 13.3 | 18.4 | (32.7) | 5.1 | 4.5 | 1.3 | 0.3 | 1.3 | 0.4 | 0.3 | 1.0 |
| Net Income | 333.9 | (14.3) | 18.3 | (43.6) | (90.4) | (158.0) | (18.5) | 6.8 | 211.4 | 26.2 | (33.7) | (134.3) | (43.1) | 150.9 | (92.2) | (195.9) | (27.7) | (13.8) | 33.7 | 33.6 | 23.2 | 24.7 | 31.3 | (106.1) | 8.7 | 6.8 | 2.0 | (4.4) | (7.0) | (6.7) | (6.4) | (6.6) |
| EPS | 3.09 | 0.13 | 0.17 | 0.39 | 0.81 | 1.46 | 0.17 | 0.06 | 1.84 | 0.23 | 0.3 | 1.21 | 0.39 | 1.9 | 0.88 | 1.87 | 0.27 | 0.13 | 0.29 | 0.22 | 0.06 | 0.25 | 0.31 | 1.1 | 0.09 | 0.075 | 0.03 | 0.2 | 0.31 | 0.33 | 0.36 | 0.56 |