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