Rambus Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	707.63	556.62	461.12	454.79	328.3
Revenue Growth (YoY)	27.13%	20.71%	1.39%	38.53%	33.28%
Cost of Revenue	144.42	110.11	103.42	107.58	70.39
Gross Profit	563.22	446.52	357.7	347.21	257.91
Selling, General & Admin	115.29	104.09	108.15	106.72	91.06
Depreciation & Amortization Expenses	-	0.51	1.22	1.67	1.23
Research & Development	187.71	162.88	156.83	158.77	135.68
Other Operating Expenses	-	6.12	-80.61	-3.11	-4.93
Operating Income	260.22	183.01	153.64	76.94	24.28
Interest Expense	-1.37	-1.42	-1.49	-1.87	-10.71
Other Non-Operating Income (Expense)	21.74	17.03	23.68	-82.89	-
Total Non-Operating Income (Expense)	20.37	15.62	22.19	-84.77	-10.71
Pretax Income	281.96	200.04	187.16	-7.83	23.29
Provision for Income Taxes	51.5	20.22	-146.74	6.49	4.95
Net Income	230.46	179.82	333.9	-14.31	18.33
Net Income to Common	230.46	179.82	333.9	-14.31	18.33
Net Income Growth	28.16%	-46.15%	-	-	-
Shares Outstanding (Basic)	108	107	108	109	111
Shares Outstanding (Diluted)	109	109	111	109	115
Shares Change (YoY)	0.18%	-1.67%	1.29%	-4.70%	1.42%
EPS (Basic)	2.14	1.67	3.09	-0.13	0.17
EPS (Diluted)	2.11	1.65	3.01	-0.13	0.16
EPS Growth	27.88%	-45.18%	-	-	-
Free Cash Flow	333.18	199.9	172.55	212.92	195.43
Free Cash Flow Growth	66.67%	15.85%	-18.96%	8.95%	25.49%
Free Cash Flow Per Share	3.05	1.83	1.56	1.94	1.70
Gross Margin	79.59%	80.22%	77.57%	76.35%	78.56%
Operating Margin	36.77%	32.88%	33.32%	16.92%	7.40%
Profit Margin	32.57%	32.31%	72.41%	-3.15%	5.58%
FCF Margin	47.08%	35.91%	37.42%	46.82%	59.53%
EBITDA	302.21	225.7	202.07	124.07	68.56
EBITDA Margin	42.71%	40.55%	43.82%	27.28%	20.88%
EBIT	260.22	183.01	153.64	76.94	24.28
EBIT Margin	36.77%	32.88%	33.32%	16.92%	7.40%
Effective Tax Rate	18.27%	10.11%	-78.41%	-82.88%	21.27%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.