Rambus Inc. (BIT:1RMBS)
Italy
· Delayed Price · Currency is EUR 48.47
+2.95 (6.48%)
At close: May 12, 2025
Rambus Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 207.23 | 179.82 | 333.9 | -14.31 | 18.33 | -40.47 | Upgrade
|
| Depreciation & Amortization | 41.55 | 42.69 | 48.43 | 47.13 | 44.28 | 48.19 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | -90.78 | - | - | -0.08 | Upgrade
|
| Asset Writedown & Restructuring Costs | 1.07 | 1.07 | 10.05 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | -23.92 | -3.55 | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | - | - | 0.75 | Upgrade
|
| Stock-Based Compensation | 46.77 | 44.88 | 45.01 | 35.55 | 27.49 | 25.78 | Upgrade
|
| Other Operating Activities | -9.47 | -14.9 | -135.23 | 100.63 | 15.47 | 6.07 | Upgrade
|
| Change in Accounts Receivable | -16.83 | -13.64 | 64.87 | 98.67 | 104.93 | 172.34 | Upgrade
|
| Change in Inventory | 2.9 | -8.48 | -15.25 | -12.7 | 6.11 | -4.38 | Upgrade
|
| Change in Accounts Payable | -5.41 | 0.58 | -5.77 | 11.98 | 2.2 | -2.18 | Upgrade
|
| Change in Unearned Revenue | 4.84 | 3.77 | -5.05 | -1.35 | 15.5 | -1.49 | Upgrade
|
| Change in Income Taxes | 3.99 | 5.1 | -28.06 | -19.9 | -25.55 | -17.85 | Upgrade
|
| Change in Other Net Operating Assets | -7.76 | -10.29 | -2.4 | -11.75 | 0.47 | -1.22 | Upgrade
|
| Operating Cash Flow | 268.89 | 230.6 | 195.79 | 230.39 | 209.22 | 185.46 | Upgrade
|
| Operating Cash Flow Growth | 37.19% | 17.78% | -15.02% | 10.12% | 12.81% | 44.29% | Upgrade
|
| Capital Expenditures | -35.56 | -30.7 | -23.24 | -17.48 | -13.79 | -29.73 | Upgrade
|
| Cash Acquisitions | - | - | - | -15.93 | -97.12 | - | Upgrade
|
| Divestitures | - | - | 106.35 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | - | -3 | - | - | Upgrade
|
| Investment in Securities | -100.9 | -26.03 | -140.5 | 188.39 | -4.75 | -66.71 | Upgrade
|
| Other Investing Activities | - | - | - | - | - | -1.13 | Upgrade
|
| Investing Cash Flow | -136.46 | -56.72 | -57.4 | 151.98 | -115.66 | -97.57 | Upgrade
|
| Long-Term Debt Repaid | - | -16.35 | -26.57 | -272.44 | -12.47 | -13.2 | Upgrade
|
| Net Debt Issued (Repaid) | -16.12 | -16.35 | -26.57 | -272.44 | -12.47 | -13.2 | Upgrade
|
| Issuance of Common Stock | 5.25 | 5.47 | 8.95 | 6.14 | 8.96 | 11.49 | Upgrade
|
| Repurchase of Common Stock | -99.08 | -154.65 | -138.85 | -118.83 | -110.69 | -59.47 | Upgrade
|
| Other Financing Activities | -2.45 | -2.45 | -13.15 | 22.2 | - | - | Upgrade
|
| Financing Cash Flow | -112.4 | -167.99 | -169.62 | -362.94 | -114.21 | -61.19 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.46 | -0.88 | 0.31 | -2.01 | -0.41 | 0.11 | Upgrade
|
| Net Cash Flow | 19.57 | 5.01 | -30.93 | 17.43 | -21.06 | 26.81 | Upgrade
|
| Free Cash Flow | 233.33 | 199.9 | 172.55 | 212.92 | 195.43 | 155.73 | Upgrade
|
| Free Cash Flow Growth | 31.46% | 15.85% | -18.96% | 8.95% | 25.49% | 27.58% | Upgrade
|
| Free Cash Flow Margin | 38.54% | 35.91% | 37.42% | 46.82% | 59.53% | 63.22% | Upgrade
|
| Free Cash Flow Per Share | 2.15 | 1.83 | 1.56 | 1.95 | 1.70 | 1.38 | Upgrade
|
| Cash Interest Paid | - | - | 0.07 | 1.53 | 2.37 | 2.37 | Upgrade
|
| Cash Income Tax Paid | 27.13 | 27.13 | 25.93 | 25.28 | 22.84 | 21.31 | Upgrade
|
| Levered Free Cash Flow | 151.54 | 155.75 | 109 | 109.55 | 86.13 | 72.93 | Upgrade
|
| Unlevered Free Cash Flow | 152.43 | 156.64 | 109.94 | 110.72 | 92.82 | 79.39 | Upgrade
|
| Change in Net Working Capital | 32.42 | 12.13 | 17.45 | 1.51 | -14.76 | -61.26 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.