Saturday 17 October 2026 Export RMBS’s income statement to Excel — free account

Rambus, Inc.

Rambus, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $707.6 million, up 27.1% from fiscal 2024. In the quarter to June 2026, revenue grew 20.4%, EPS grew 14.8% and free cash flow fell 40.6%, each against the same quarter a year earlier. Revenue growth for five consecutive years.

87.25 5.62 −6.05%

Follow RMBS

Alert me

Market cap: $10.1B
P/E: 39.5×
Fwd P/E: 58.5×
Dividend yield: —
F-score: 6/9
Altman Z: 37.69
Beneish M: −2.93
Dividend safety: n/a

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

Total sells 21.01

Totals in millions of $.

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	1	—	—	1	3	3	5	3	—	1	1	1

Insider Ownership 0.91%

Capital & Financial Ratios $m

Market Cap 10,070.00

Revenue 756.33

Net Income 239.68

Free Cash Flow 299.54

Net Debt (824.95)

Current Ratio 9.75

Debt/Equity 0.00

P/E ratio 39.48

Fwd P/E 58.50

P/S ratio 12.51

P/B ratio 6.45

Past 5Y EPS Growth —

This Y EPS Growth 21.60%

Next Y EPS Growth 23.90%

Next Y revenue growth 17.05%

Next 5Y EPS Growth 24.26%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

P/E against its own 10 years 51.55%

10-year low 10-year high

P/S against its own 10 years 79.51%

10-year low 10-year high

P/B against its own 10 years 82.23%

10-year low 10-year high

EV/Sales against its own 10 years 78.33%

10-year low 10-year high

EV/FCF against its own 10 years 79.21%

10-year low 10-year high

Dividends

Payout Ratio —

Annual Dividend Rate —

Annual Dividend Yield —

	total	individual payouts
2025	Powerpack
2024	Powerpack
2023	Powerpack
2022	Powerpack
2021	Powerpack
2020	Powerpack
2019	Powerpack
2017	Powerpack

predictions special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	426	482	762	825
Receivables	134	148	163	167
Inventory	36	45	44	75
Other	—	—	—	—
	631	690	989	1,087

	2023	2024	2025	Q'26
Payables	18	19	36	38
ST’ Debt	—	—	—	—
Other	27	19	26	25
	89	82	121	111

Compound Annual Growth %

	10y	5y	3y
Sales	9.10%	23.50%	15.88%
Cash Flow	16.64%	14.19%	16.04%
Earnings	0.87%	0.00%	0.00%
Book Value	9.99%	8.37%	20.53%

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	180	207	—	—	—
’25	167	172	179	190	708
’24	118	132	146	161	557
’23	114	120	105	122	461
’22	99	121	112	122	455
’21	70	85	81	92	328
’20	66	62	57	62	246

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	83	61	—	—	—
’25	77	94	88	100	360
’24	39	70	62	59	231
’23	39	50	52	55	196
’22	43	56	80	51	230
’21	39	52	46	72	209
’20	37	62	44	42	185

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	72	52	—	—	—
’25	70	88	82	93	333
’24	36	59	52	52	200
’23	31	44	44	54	173
’22	38	52	74	46	210
’21	36	50	44	66	195
’20	35	51	36	33	156

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	0.55	0.61	—	—	—
’25	0.56	0.53	0.44	0.58	2.11
’24	0.30	0.33	0.45	0.58	1.65
’23	0.03	1.51	0.93	0.53	3.01
’22	(0.60)	0.31	0.01	0.14	(0.13)
’21	(0.02)	0.10	0.03	0.05	0.16
’20	(0.07)	(0.09)	(0.11)	(0.11)	(0.39)

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	10.66	11.30	7.17	7.55	9.01	17.44	20.00	34.77	37.42	40.12	Analyst estimates 2026–2028 Powerpack
	High	14.50	15.50	14.63	14.83	18.54	29.89	39.34	71.90	76.38	114.55
People
People	Employees	540	570	560	480	623	690	765	623	712	791
	Revenue/emp, $m	0.62	0.69	0.41	0.47	0.40	0.48	0.59	0.74	0.78	0.89
Income, $m
Income, $m	Revenue	337	393	231	228	246	328	455	461	557	708
	Gross margin, %	80.07	79.87	76.77	77.43	75.34	78.56	76.35	77.57	80.22	79.59
	EBT	23	41	(71)	(83)	(37)	23	(8)	187	200	282
	EBT margin, %	6.73	10.43	(30.55)	(36.27)	(14.83)	7.09	(1.72)	40.59	35.94	39.85
	Net income	7	(23)	(158)	(86)	(40)	18	(14)	334	180	230
	Depreciation	68	55	40	41	48	44	47	48	43	42
Per share, $
Per share, $	Revenue	3.06	3.57	2.13	2.05	2.18	2.97	4.15	4.26	5.18	6.58
	Earnings	0.06	(0.17)	(1.46)	(0.81)	(0.39)	0.17	(0.13)	3.09	1.67	2.14
	Cash flow	0.87	1.07	0.80	1.16	1.64	1.89	2.10	1.81	2.15	3.35
	Capex	(0.08)	(0.09)	(0.06)	(0.06)	(0.26)	(0.12)	(0.19)	(0.21)	(0.29)	(0.25)
	Free cash flow	0.79	0.98	0.74	1.10	1.38	1.77	1.92	1.59	1.86	3.10
	Book value	5.02	5.19	9.33	8.79	8.06	7.80	7.12	9.60	10.43	12.69
	Shares, m	110	110	108	111	113	111	109	108	107	108
Valuation, ×
Valuation, ×	P/E	202.29	0.00	0.00	0.00	0.00	172.88	0.00	21.25	31.84	42.94
	P/S	4.63	4.01	3.60	6.72	8.03	9.90	8.43	15.31	10.20	13.97
	P/B	2.82	2.76	0.82	1.57	2.17	3.77	4.92	6.80	5.07	7.24
	EV/Sales	5.11	3.81	3.52	5.61	6.64	9.43	8.12	14.76	9.65	13.13
	EV/FCF	18.89	13.79	10.15	10.46	10.51	15.84	17.59	40.14	27.27	28.15
Cash, $m
Cash, $m	Operating cash flow	96	117	86	129	185	209	230	196	231	360
	Capex	(8)	(9)	(6)	(6)	(30)	(14)	(20)	(23)	(31)	(27)
	Free cash flow	87	108	80	122	156	195	210	173	200	333
Balance, $m
Balance, $m	Working capital	165	239	458	578	614	417	401	542	608	868
	Total debt	164	251	178	149	156	199	44	—	—	—
	Net debt	(8)	(78)	(100)	(259)	(347)	(486)	(313)	(426)	(482)	(762)
	Shareholders’ equity	553	572	1,012	975	913	862	779	1,038	1,121	1,364
Returns, %
Returns, %	ROA	0.91	(2.73)	(14.03)	(6.36)	(3.12)	1.48	(1.27)	29.41	13.83	16.04
	ROIC	3.86	6.89	(5.96)	(8.74)	(4.86)	4.03	10.32	15.68	17.90	26.99
	ROE	1.26	(4.07)	(19.95)	(8.65)	(4.29)	2.07	(1.74)	36.75	16.66	18.55

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
LSCC Lattice Semiconductor Corporation	$15.2B	399×	150×	+62.20% (above 0%: growing)	+600.00% (above 0%: growing)	+130.47% (above 0%: growing)	70.29%	11.12%	Compare
SITM SiTime Corporation	$15.1B	891×	301×	+126.54% (above 0%: growing)	n/m	+1,018.94% (above 0%: growing)	62.97%	5.22%	Compare
SMTC Semtech Corporation	$13.5B	82.4×	96.7×	+32.72% (above 0%: growing)	n/m	+54.57% (above 0%: growing)	53.75%	16.31%	Compare
RMBS Rambus, Inc.	$10.1B	39.5×	58.5×	+20.43% (above 0%: growing)	+14.81% (above 0%: growing)	−40.61% (below 0%: shrinking)	79.76%	35.07%
SIMO Silicon Motion Technology Corporation	$7.4B	24.6×	29.6×	+127.00% (above 0%: growing)	+718.37% (above 0%: growing)	−117.86% (below 0%: shrinking)	50.16%	22.42%	Compare
SLAB Silicon Laboratories, Inc.	$7.4B	— (loss-making)	— (loss-making)	+18.33% (above 0%: growing)	n/m	−608.05% (below 0%: shrinking)	61.65%	(4.67%)	Compare
MXL MaxLinear, Inc	$7.1B	— (loss-making)	— (loss-making)	+55.17% (above 0%: growing)	n/m	−46.59% (below 0%: shrinking)	57.84%	(2.48%)	Compare
ALGM Allegro MicroSystems, Inc.	$6.0B	395×	81.2×	+27.45% (above 0%: growing)	n/m	−72.61% (below 0%: shrinking)	48.45%	9.82%	Compare
PI Impinj, Inc.	$5.8B	— (loss-making)	— (loss-making)	+10.70% (above 0%: growing)	0.00%	+6.83% (above 0%: growing)	58.63%	9.69%	Compare
Median of peers	$7.4B	395×	96.7×	+43.95%	+600.00%	−19.88%	58.24%	9.76%

All 67 Semiconductors stocks →

Rambus, Inc. (RMBS) key facts

Strength: Rambus, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $707.6 million, up 27.1% from fiscal 2024.
Rambus, Inc. (RMBS) is a Semiconductors company in the Technology sector, listed on Nasdaq.
As of October 16, 2026, RMBS traded at $87.25, a market capitalization of $10.1 billion.
Return on equity was 18.6% and debt-to-equity 0.00.
Its Piotroski F-score is 6 out of 9 and its Altman Z-score is 37.69 (safe zone) for fiscal 2025.

Source: company filings (standardised) and stockrow calculations.