Company logo

RMBS - Rambus Inc.

NASDAQ -> Technology -> Semiconductors
San Jose, United States
Type: Equity

RMBS price evolution
RMBS
(in millions $) 31 Jan 2024 30 Sep 2023 30 Jun 2023 1 May 2023
Current assets
Cash $94.77 $131.96 $122.19 $99.88
Short term investments $331.08 $243.59 $210.44 $192.26
Net receivables $133.8 $132.83 $161.78 $172.39
Inventory $36.15 $34.62 $33.53 $26.18
Total current assets $630.64 $550.63 $536.47 $492.76
Long term investments
Property, plant & equipment $89.31 $94.43 $108.77 $112.09
Goodwill & intangible assets $315.58 $318.83 $335.03 $338.98
Total noncurrent assets $627.58 $633.71 $590.65 $469.87
Total investments $331.08 $243.59 $210.44 $192.26
Total assets $1256.13 $1184.33 $1127.12 $962.63
Current liabilities
Accounts payable $18.07 $15.68 $17.64 $18.12
Deferred revenue $17.39 $17.46 $16.78 $20.85
Short long term debt $4.45 $4.17 $4.1 $4.29
Total current liabilities $89.12 $84.2 $101.44 $96.17
Long term debt $26.25 $26.12 $27.16 $28.13
Total noncurrent liabilities $131 $144.57 $80.11 $104.73
Total debt $30.71 $30.29 $31.26 $32.41
Total liabilities $218.03 $228.76 $181.56 $200.9
Shareholders' equity
Retained earnings -$285.53 -$344.08 -$352.54 -$521.41
Other shareholder equity $1038.1 -$2.37 -$3.03 -$3.54
Total shareholder equity $1038.1 $955.57 $945.56 $761.73
(in millions $) 31 Jan 2024 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $94.77 $125.33 $107.89 $136.15
Short term investments $331.08 $187.89 $377.72 $366.5
Net receivables $133.8 $181.07 $302.69 $403.42
Inventory $36.15 $20.9 $8.48 $14.47
Total current assets $630.64 $527.21 $684.36 $699.71
Long term investments
Property, plant & equipment $89.31 $110.4 $79.75 $86.4
Goodwill & intangible assets $315.58 $342.92 $337.23 $219.71
Total noncurrent assets $627.58 $485.38 $548.28 $551.7
Total investments $331.08 $187.89 $377.72 $366.5
Total assets $1256.13 $1012.59 $1232.65 $1251.41
Current liabilities
Accounts payable $18.07 $24.82 $11.28 $8.99
Deferred revenue $17.39 $23.86 $24.75 $10.2
Short long term debt $4.45 $15.4 $169.68 $4.72
Total current liabilities $89.12 $126.71 $267.27 $85.86
Long term debt $26.25 $29.08 $29.1 $190.34
Total noncurrent liabilities $131 $106.59 $102.98 $252.84
Total debt $30.71 $44.48 $198.78 $195.06
Total liabilities $218.03 $233.3 $370.25 $338.7
Shareholders' equity
Retained earnings -$285.53 -$513.26 -$435.23 -$357.75
Other shareholder equity $1038.1 -$1.2 -$1.45 -$0.08
Total shareholder equity $1038.1 $779.3 $862.4 $912.71
(in millions $) 31 Jan 2024 30 Sep 2023 30 Jun 2023 1 May 2023
Revenue
Total revenue $105.3 $119.83
Cost of revenue $24.03 $23.6
Gross Profit $81.27 $96.23
Operating activities
Research & development $37.37 $41.58
Selling, general & administrative $25.33 $26.19
Total operating expenses $67.24 $84.54
Operating income $14.03 $11.7
Income from continuing operations
EBIT $107.59 $13.93
Income tax expense $4.03 -$155.32
Interest expense $0.36 $0.38
Net income
Net income $103.2 $168.88
Income (for common shares) $103.2 $168.88
(in millions $) 31 Jan 2024 31 Dec 2022 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $461.12 $454.79 $328.3 $246.32
Cost of revenue $107.58 $70.39 $60.75
Gross Profit $357.69 $347.21 $257.91 $185.57
Operating activities
Research & development $158.77 $135.68 $139.84
Selling, general & administrative $106.72 $91.06 $86.44
Total operating expenses $275.43 $270.27 $233.63 $229.63
Operating income $76.94 $24.28 -$44.05
Income from continuing operations
EBIT -$5.95 $33.99 -$26.2
Income tax expense -$146.74 $6.49 $4.95 $3.93
Interest expense $9.84 $1.87 $10.71 $10.34
Net income
Net income $333.9 -$14.31 $18.33 -$40.47
Income (for common shares) -$14.31 $18.33 -$40.47
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Net income $58.55 $103.2 $168.88 $3.28
Operating activities
Depreciation $10.33 $11.54 $13.75 $12.82
Business acquisitions & disposals $106.35
Stock-based compensation $10.53 $10.04 $11.38 $13.06
Total cash flows from operations $54.85 $51.59 $50.44 $38.91
Investing activities
Capital expenditures -$0.79 -$7.97 -$6.75 -$7.74
Investments -$87.48 -$32.53 -$17.53 -$2.97
Total cash flows from investing -$88.27 $65.85 -$24.28 -$10.71
Financing activities
Dividends paid
Sale and purchase of stock $2.3 -$98.96 $4.31 $0.77
Net borrowings -$4.87 -$3.39 -$4.7 -$13.61
Total cash flows from financing -$4.24 -$107.08 -$4.09 -$54.21
Effect of exchange rate $0.47 -$0.59 $0.23 $0.19
Change in cash and equivalents -$37.19 $9.77 $22.31 -$25.82
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $333.9 -$14.31 $18.33 -$40.47
Operating activities
Depreciation $48.43 $47.13 $48.19
Business acquisitions & disposals $106.35 -$15.93 -$1.13
Stock-based compensation $45.01 $35.55 $25.78
Total cash flows from operations $195.79 $230.39 $185.46
Investing activities
Capital expenditures -$23.24 -$17.48 -$29.73
Investments -$140.5 $188.39 -$59.53
Total cash flows from investing -$57.4 $151.98 -$90.39
Financing activities
Dividends paid
Sale and purchase of stock -$91.58 -$94.28 -$38.58
Net borrowings -$26.57 -$180.71 -$13.2
Total cash flows from financing -$169.62 -$362.94 -$61.19
Effect of exchange rate $0.31 -$2.01 $0.11
Change in cash and equivalents -$30.93 $17.43 $33.98
Fundamentals
Market cap $6.08B
Enterprise value $6.01B
Shares outstanding 107.51M
Revenue N/A
EBITDA N/A
EBIT N/A
Net Income N/A
Revenue Q/Q N/A
Revenue Y/Y N/A
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio -50972.72T
Book/Share -0.00
Cash/Share 0.88
EPS N/A
ROA N/A
ROE N/A
Debt/Equity 0.21
Net debt/EBITDA N/A
Current ratio 7.08
Quick ratio 6.67