Wall Street Experts
ver. ZuMIgo(08/25)
Rambus Inc.
Rachunek Zysków i Strat
Przychody TTM (mln): 518
EBIT TTM (mln): 194
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
20 |
21 |
22 |
23 |
24 |
25 |
Rok finansowy |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
43 |
72 |
117 |
97 |
118 |
145 |
157 |
195 |
180 |
142 |
113 |
323 |
312 |
234 |
272 |
297 |
296 |
337 |
393 |
231 |
224 |
243 |
328 |
455 |
461 |
557 |
Przychód Δ r/r |
0.0% |
66.6% |
62.0% |
-17.6% |
22.4% |
22.6% |
8.5% |
24.3% |
-7.9% |
-20.8% |
-20.7% |
186.2% |
-3.4% |
-25.1% |
16.0% |
9.2% |
-0.1% |
13.6% |
16.8% |
-41.2% |
-3.1% |
8.4% |
35.2% |
38.5% |
1.4% |
20.7% |
Marża brutto |
79.0% |
88.9% |
91.6% |
92.1% |
86.5% |
86.0% |
87.4% |
84.4% |
84.9% |
85.0% |
93.9% |
97.9% |
92.3% |
87.9% |
87.8% |
85.9% |
84.7% |
80.1% |
79.9% |
76.8% |
77.1% |
75.0% |
78.6% |
76.3% |
80.5% |
80.2% |
EBIT (mln) |
10 |
28 |
41 |
31 |
27 |
40 |
22 |
-40 |
-70 |
-89 |
-89 |
227 |
-2 |
-90 |
22 |
75 |
71 |
34 |
54 |
-87 |
-88 |
-45 |
40 |
77 |
92 |
183 |
EBIT Δ r/r |
0.0% |
187.3% |
47.6% |
-22.8% |
-13.2% |
44.8% |
-44.9% |
-284.0% |
75.1% |
26.5% |
0.7% |
-354.0% |
-100.7% |
5787.6% |
-124.8% |
235.4% |
-5.2% |
-52.9% |
61.7% |
-259.8% |
1.5% |
-49.6% |
-189.1% |
94.0% |
18.9% |
100.0% |
EBIT (%) |
22.1% |
38.1% |
34.8% |
32.5% |
23.1% |
27.3% |
13.8% |
-20.5% |
-39.0% |
-62.3% |
-79.0% |
70.2% |
-0.5% |
-38.6% |
8.3% |
25.4% |
24.1% |
10.0% |
13.8% |
-37.6% |
-39.4% |
-18.3% |
12.1% |
16.9% |
19.8% |
32.9% |
Koszty finansowe (mln) |
-4 |
166 |
-9 |
-7 |
-7 |
-8 |
-35 |
-14 |
-22 |
17 |
21 |
20 |
21 |
28 |
33 |
25 |
12 |
13 |
14 |
16 |
10 |
10 |
11 |
2 |
1 |
1 |
EBITDA (mln) |
13 |
203 |
46 |
37 |
33 |
48 |
36 |
11 |
-34 |
-80 |
-58 |
243 |
-2 |
-47 |
42 |
70 |
70 |
46 |
55 |
-52 |
-61 |
-26 |
41 |
89 |
151 |
244 |
EBITDA(%) |
29.3% |
280.3% |
39.3% |
37.9% |
27.9% |
32.9% |
23.1% |
5.7% |
-19.0% |
-56.4% |
-51.4% |
75.1% |
-0.5% |
-20.2% |
15.6% |
23.4% |
23.8% |
13.7% |
14.1% |
-22.5% |
-27.2% |
-10.7% |
12.5% |
19.7% |
32.8% |
43.9% |
Podatek (mln) |
5 |
-33 |
18 |
13 |
11 |
14 |
23 |
-12 |
-21 |
124 |
-1 |
57 |
17 |
16 |
22 |
24 |
-151 |
16 |
59 |
87 |
3 |
4 |
5 |
6 |
-147 |
20 |
Zysk Netto (mln) |
9 |
-106 |
31 |
25 |
23 |
34 |
34 |
-14 |
-28 |
-196 |
-92 |
151 |
-43 |
-134 |
-34 |
26 |
211 |
7 |
-18 |
-158 |
-90 |
-44 |
18 |
-14 |
334 |
180 |
Zysk netto Δ r/r |
0.0% |
-1319.9% |
-129.5% |
-21.0% |
-6.0% |
44.5% |
0.4% |
-141.0% |
100.2% |
608.2% |
-52.9% |
-263.7% |
-128.5% |
212.0% |
-74.9% |
-177.6% |
706.8% |
-96.8% |
-370.7% |
755.6% |
-42.8% |
-51.8% |
-142.0% |
-178.1% |
-2433.4% |
-46.1% |
Zysk netto (%) |
20.0% |
-146.8% |
26.7% |
25.6% |
19.6% |
23.2% |
21.4% |
-7.1% |
-15.4% |
-137.5% |
-81.6% |
46.7% |
-13.8% |
-57.4% |
-12.4% |
8.8% |
71.3% |
2.0% |
-4.7% |
-68.3% |
-40.4% |
-18.0% |
5.6% |
-3.1% |
72.4% |
32.3% |
EPS |
0.09 |
-1.1 |
0.31 |
0.25 |
0.06 |
0.22 |
0.29 |
-0.13 |
-0.27 |
-1.87 |
-0.88 |
-1.9 |
-0.39 |
-1.21 |
-0.3 |
0.23 |
1.84 |
0.06 |
-0.17 |
-1.46 |
-0.81 |
-0.39 |
0.17 |
-0.13 |
3.09 |
1.67 |
EPS (rozwodnione) |
0.09 |
-1.1 |
0.29 |
0.24 |
0.06 |
0.21 |
0.28 |
-0.13 |
-0.27 |
-1.87 |
-0.88 |
-1.9 |
-0.39 |
-1.21 |
-0.3 |
0.22 |
1.8 |
0.06 |
-0.17 |
-1.46 |
-0.81 |
-0.39 |
0.16 |
-0.13 |
3.01 |
1.65 |
Ilośc akcji (mln) |
93 |
96 |
99 |
99 |
97 |
102 |
100 |
103 |
104 |
105 |
105 |
105 |
110 |
111 |
112 |
114 |
115 |
110 |
109 |
108 |
111 |
113 |
111 |
109 |
108 |
107 |
Ważona ilośc akcji (mln) |
100 |
96 |
106 |
102 |
105 |
109 |
104 |
103 |
104 |
105 |
105 |
105 |
110 |
111 |
112 |
118 |
117 |
113 |
110 |
108 |
111 |
113 |
115 |
109 |
111 |
109 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |