Rambus Inc
NASDAQ:RMBS
Income Statement
Earnings Waterfall
Rambus Inc
Revenue
|
465.2m
USD
|
Cost of Revenue
|
-95.4m
USD
|
Gross Profit
|
369.8m
USD
|
Operating Expenses
|
-259.3m
USD
|
Operating Income
|
110.5m
USD
|
Other Expenses
|
253m
USD
|
Net Income
|
363.5m
USD
|
Income Statement
Rambus Inc
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
283
N/A
|
302
+7%
|
298
-1%
|
297
0%
|
291
-2%
|
287
-1%
|
292
+1%
|
296
+2%
|
296
0%
|
300
+1%
|
316
+5%
|
337
+7%
|
361
+7%
|
380
+5%
|
389
+2%
|
393
+1%
|
342
-13%
|
304
-11%
|
265
-13%
|
231
-13%
|
233
+1%
|
235
+1%
|
233
-1%
|
228
-2%
|
245
+8%
|
248
+1%
|
248
0%
|
246
-1%
|
255
+3%
|
278
+9%
|
302
+9%
|
328
+9%
|
357
+9%
|
393
+10%
|
424
+8%
|
455
+7%
|
470
+3%
|
468
0%
|
461
-1%
|
461
0%
|
465
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(37)
|
(40)
|
(42)
|
(42)
|
(43)
|
(44)
|
(45)
|
(45)
|
(47)
|
(49)
|
(57)
|
(67)
|
(75)
|
(82)
|
(83)
|
(79)
|
(76)
|
(69)
|
(61)
|
(54)
|
(48)
|
(46)
|
(47)
|
(51)
|
(56)
|
(59)
|
(62)
|
(61)
|
(62)
|
(63)
|
(66)
|
(70)
|
(75)
|
(83)
|
(92)
|
(108)
|
(117)
|
(116)
|
(113)
|
(103)
|
(95)
|
|
Gross Profit |
246
N/A
|
262
+6%
|
257
-2%
|
255
-1%
|
249
-2%
|
243
-2%
|
247
+1%
|
251
+2%
|
249
-1%
|
251
+1%
|
259
+3%
|
270
+4%
|
287
+6%
|
297
+4%
|
306
+3%
|
314
+3%
|
266
-15%
|
235
-12%
|
203
-13%
|
178
-13%
|
185
+4%
|
189
+2%
|
185
-2%
|
176
-5%
|
189
+7%
|
189
+0%
|
186
-2%
|
186
0%
|
192
+4%
|
215
+12%
|
236
+10%
|
258
+9%
|
282
+9%
|
310
+10%
|
332
+7%
|
347
+4%
|
353
+2%
|
353
0%
|
349
-1%
|
358
+3%
|
370
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(188)
|
(183)
|
(183)
|
(185)
|
(186)
|
(187)
|
(187)
|
(182)
|
(186)
|
(190)
|
(203)
|
(218)
|
(231)
|
(245)
|
(249)
|
(260)
|
(266)
|
(264)
|
(268)
|
(262)
|
(260)
|
(261)
|
(262)
|
(260)
|
(250)
|
(244)
|
(230)
|
(226)
|
(224)
|
(221)
|
(225)
|
(233)
|
(246)
|
(252)
|
(263)
|
(269)
|
(282)
|
(296)
|
(285)
|
(272)
|
(259)
|
|
Selling, General & Administrative |
(76)
|
(74)
|
(74)
|
(75)
|
(74)
|
(73)
|
(73)
|
(71)
|
(75)
|
(80)
|
(87)
|
(95)
|
(100)
|
(106)
|
(108)
|
(111)
|
(113)
|
(110)
|
(108)
|
(104)
|
(101)
|
(102)
|
(104)
|
(101)
|
(96)
|
(93)
|
(87)
|
(86)
|
(88)
|
(88)
|
(90)
|
(91)
|
(94)
|
(99)
|
(103)
|
(105)
|
(111)
|
(111)
|
(110)
|
(104)
|
(103)
|
|
Research & Development |
(112)
|
(109)
|
(108)
|
(110)
|
(112)
|
(113)
|
(114)
|
(111)
|
(111)
|
(111)
|
(117)
|
(130)
|
(137)
|
(146)
|
(148)
|
(149)
|
(153)
|
(153)
|
(160)
|
(158)
|
(159)
|
(159)
|
(157)
|
(157)
|
(153)
|
(150)
|
(142)
|
(140)
|
(136)
|
(132)
|
(134)
|
(136)
|
(143)
|
(151)
|
(155)
|
(159)
|
(161)
|
(163)
|
(161)
|
(157)
|
(152)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
2
|
0
|
0
|
0
|
(5)
|
(7)
|
(1)
|
(3)
|
(3)
|
(9)
|
(21)
|
(13)
|
(9)
|
(3)
|
|
Operating Income |
59
N/A
|
79
+35%
|
74
-6%
|
70
-6%
|
62
-11%
|
57
-9%
|
60
+5%
|
69
+15%
|
63
-9%
|
61
-4%
|
56
-9%
|
51
-8%
|
56
+9%
|
52
-7%
|
57
+9%
|
54
-5%
|
(0)
N/A
|
(29)
-29 200%
|
(65)
-122%
|
(85)
-30%
|
(76)
+11%
|
(72)
+5%
|
(76)
-6%
|
(84)
-10%
|
(62)
+27%
|
(55)
+10%
|
(44)
+20%
|
(40)
+10%
|
(32)
+21%
|
(7)
+79%
|
11
N/A
|
25
+131%
|
36
+46%
|
58
+60%
|
70
+21%
|
79
+13%
|
71
-10%
|
56
-20%
|
63
+13%
|
86
+36%
|
110
+29%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(37)
|
(37)
|
(32)
|
(25)
|
(18)
|
(12)
|
(11)
|
(11)
|
(11)
|
(10)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(5)
|
2
|
9
|
16
|
17
|
18
|
18
|
18
|
16
|
14
|
11
|
8
|
4
|
2
|
1
|
(1)
|
(1)
|
2
|
8
|
9
|
11
|
10
|
7
|
10
|
12
|
|
Non-Reccuring Items |
(14)
|
(20)
|
(10)
|
6
|
8
|
9
|
9
|
2
|
(0)
|
(2)
|
(2)
|
(18)
|
(18)
|
(18)
|
(18)
|
(1)
|
(4)
|
(3)
|
(3)
|
(2)
|
1
|
(20)
|
(19)
|
(16)
|
(17)
|
3
|
2
|
(4)
|
(4)
|
(4)
|
(4)
|
(0)
|
(75)
|
(75)
|
(94)
|
(96)
|
(20)
|
(29)
|
71
|
67
|
71
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
24
|
|
Pre-Tax Income |
7
N/A
|
22
+201%
|
32
+47%
|
50
+57%
|
52
+3%
|
53
+3%
|
57
+8%
|
60
+5%
|
52
-14%
|
49
-5%
|
43
-13%
|
23
-47%
|
27
+18%
|
22
-18%
|
27
+23%
|
41
+52%
|
(8)
N/A
|
(30)
-259%
|
(59)
-97%
|
(71)
-20%
|
(58)
+18%
|
(74)
-28%
|
(78)
-5%
|
(83)
-6%
|
(62)
+25%
|
(38)
+38%
|
(31)
+19%
|
(37)
-17%
|
(31)
+15%
|
(8)
+73%
|
8
N/A
|
23
+195%
|
(39)
N/A
|
(15)
+62%
|
(16)
-9%
|
(8)
+52%
|
61
N/A
|
37
-40%
|
141
+281%
|
187
+33%
|
218
+17%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(23)
|
(24)
|
(23)
|
(24)
|
(24)
|
(23)
|
149
|
151
|
152
|
152
|
(20)
|
(16)
|
(19)
|
(15)
|
(17)
|
(43)
|
(33)
|
(29)
|
(113)
|
(87)
|
(91)
|
(96)
|
(5)
|
(3)
|
(4)
|
0
|
(2)
|
(4)
|
(2)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(8)
|
(7)
|
(6)
|
152
|
151
|
147
|
145
|
|
Income from Continuing Operations |
(16)
|
(3)
|
9
|
26
|
28
|
30
|
206
|
211
|
204
|
201
|
23
|
7
|
8
|
7
|
10
|
(2)
|
(41)
|
(59)
|
(172)
|
(158)
|
(149)
|
(171)
|
(83)
|
(86)
|
(66)
|
(38)
|
(33)
|
(41)
|
(33)
|
(13)
|
3
|
18
|
(45)
|
(21)
|
(24)
|
(14)
|
55
|
189
|
291
|
334
|
364
|
|
Net Income (Common) |
(16)
N/A
|
(3)
+83%
|
9
N/A
|
26
+208%
|
28
+6%
|
30
+7%
|
206
+594%
|
211
+3%
|
204
-4%
|
201
-1%
|
23
-88%
|
7
-71%
|
8
+18%
|
7
-16%
|
10
+48%
|
(23)
N/A
|
(62)
-169%
|
(80)
-29%
|
(192)
-141%
|
(158)
+18%
|
(149)
+6%
|
(171)
-15%
|
(83)
+51%
|
(86)
-4%
|
(66)
+23%
|
(38)
+42%
|
(33)
+12%
|
(41)
-21%
|
(33)
+18%
|
(13)
+61%
|
3
N/A
|
18
+438%
|
(45)
N/A
|
(21)
+53%
|
(24)
-13%
|
(14)
+41%
|
55
N/A
|
189
+243%
|
291
+54%
|
334
+15%
|
364
+9%
|
|
EPS (Diluted) |
-0.14
N/A
|
-0.03
+79%
|
0.07
N/A
|
0.22
+214%
|
0.24
+9%
|
0.26
+8%
|
1.73
+565%
|
1.8
+4%
|
1.81
+1%
|
1.79
-1%
|
0.21
-88%
|
0.06
-71%
|
0.07
+17%
|
0.06
-14%
|
0.09
+50%
|
-0.2
N/A
|
-0.56
-180%
|
-0.73
-30%
|
-1.78
-144%
|
-1.46
+18%
|
-1.37
+6%
|
-1.53
-12%
|
-0.75
+51%
|
-0.77
-3%
|
-0.59
+23%
|
-0.34
+42%
|
-0.29
+15%
|
-0.36
-24%
|
-0.29
+19%
|
-0.11
+62%
|
0.03
N/A
|
0.16
+433%
|
-0.42
N/A
|
-0.18
+57%
|
-0.23
-28%
|
-0.13
+43%
|
0.5
N/A
|
1.7
+240%
|
2.62
+54%
|
3.01
+15%
|
3.3
+10%
|