VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
RMBS
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
RMBSRambus Inc.
$123.90$13.4B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksRMBSCash Flow

Rambus Inc. (RMBS) Cash Flow Statement

30Y historyFree accessUpdated daily

Operational efficiency remains high, with free cash flow margins reaching 39.7% in 2026Q1 and an OCF/NI ratio of 1.39, demonstrating superior cash conversion capabilities.

RMBS Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Sep'02Sep'01Sep'00Sep'99Sep'98Sep'97Sep'96
Cash from Operations365.81M360.02M230.6M195.79M230.39M209.22M185.46M128.53M87.12M117.44M92.54M76.44M76.95M51.34M-17.5M52.99M235.22M-40.59M-38.47M6.55M63.42M33.13M43.7M23.41M33.24M30.57M35.21M4.1M16.3M31.9M-3.5M
Operating CF Margin %-50.88%41.43%42.46%50.66%63.73%75.29%57.37%37.68%29.87%27.49%25.8%25.95%18.91%-7.48%16.96%72.74%-35.92%-27%3.64%32.47%21.08%30.17%19.81%34.43%26.09%48.7%9.45%43.01%122.69%-30.97%
Operating CF Growth %153.16%56.12%17.78%-15.02%10.12%12.81%44.29%47.54%-25.82%26.91%21.06%-0.66%49.87%393.37%-133.03%-77.47%679.47%-5.5%-687.57%-89.68%91.43%-24.19%86.65%-29.57%8.74%-13.18%758.85%-74.85%-48.9%1011.43%-369.23%
Net Income230.01M230.46M179.82M333.9M-14.31M18.33M-43.61M-90.42M-157.96M-22.86M6.82M211.39M26.2M-33.75M-134.34M-43.05M150.92M-92.19M-195.92M-27.66M-13.82M33.68M33.56M23.22M24.7M31.27M-106.13M8.7M6.8M2M-4.4M
Depreciation & Amortization43.43M41.99M42.69M48.43M47.13M44.28M47.36M40.56M40.09M55.24M50.1M37.45M40.24M44.36M43.53M32.09M15.17M13.64M15.66M16.49M19.66M14.57M8.15M5.64M5.13M5.35M4.04M3.1M2.8M2.1M1.2M
Stock-Based Compensation39.89M044.88M45.01M35.55M27.49M25.78M26.48M21.74M27.4M21.01M15.1M14.73M14.98M22.55M28M30.55M31.59M37.17M040.52M2.69M00-160K000000
Deferred Taxes31.61M29.59M-9.88M-145.35M689K1.52M685K-1.82M79.95M39.53M-7.12M-173.45M2.31M1.92M3.73M-246K-778K-218K125.18M-21.87M-44.07M-2.69M00160K0-38.62M4.8M-3.3M00
Other Non-Cash Items11.19M54.34M-3.96M-94.54M96.39M13.95M6.11M15.15M8.82M8.89M15.45M3.29M11.83M38.08M50.17M9.62M11.01M16.8M-2.44M44.81M40.69M-17.51M35.87M17.46M-141K-13.75M169.88M-500K100K-100K-100K
Working Capital Changes9.68M3.65M-22.96M8.33M64.94M103.65M149.13M138.58M94.48M9.24M6.27M-17.33M-18.37M-14.25M-3.15M26.59M28.36M-10.22M-18.12M-5.67M20.45M2.39M-33.87M-22.91M3.55M7.7M6.04M-12M8.7M27.9M-300K
Change in Receivables3.11M-13.99M-39.84M-28.93M-9.27M-13.52M16.14M4.99M-24.93M-1.11M5.8M-10.41M-3.75M-1.72M497K2.71M-1.65M554K417K0-1.64M481K0-9.18M2.06M000000
Change in Inventory-13.72M536K-8.48M-15.25M-12.7M6.11M-4.38M-3.35M-1.86M473K1.75M-7.41M-20.29M0000-11.73M-14.05M000000000000
Change in Payables15.6M11.4M580K-5.77M11.97M2.19M-2.18M2.93M-2.27M-651K2.37M-2.62M2.01M-1.54M-9.66M10.45M-3.81M2.52M-3.61M000000000000
Cash from Investing-300.05M-223.11M-56.72M-57.4M151.98M-115.66M-90.39M-141.47M-68.04M-75.47M-105.21M1.09M-97.91M-2.27M2.58M-24.11M-181.5M24.55M82.73M31.89M-68.29M-138.61M-60.88M-6.29M-35.55M-60.16M2.16M-19.8M-14.5M-47.2M3.9M
Capital Expenditures-30.61M-26.84M-30.7M-23.24M-20.48M-13.79M-29.73M-6.47M-11.11M-9.51M-8.56M-6.13M-7.2M-9.59M-23.51M-20.64M-34.46M-5.17M-10.17M-9.65M-15.2M-7.91M-12.26M-4.2M-2.42M-13.59M-5.76M-3.3M-2.2M-3.9M-2M
CapEx % of Revenue4.24%3.79%5.51%5.04%4.5%4.2%12.07%2.89%4.81%2.42%2.54%2.07%2.43%3.53%10.04%6.61%10.66%4.57%7.14%5.36%7.78%5.03%8.46%3.56%2.5%11.6%7.97%7.6%5.8%15%17.7%
Acquisitions000106.35M-15.93M-97.11M08.26M-3M-120K-202.52M3.93M0-2.66M-46.28M-167.38M-17M-26M-300K-1.14M-1.3M-5.43M0000-1.33M000500K
Investments-------------------------------
Other Investing000000-1.13M29K3.76M153K113K3.93M5.86M4.91M24.39M-1.21M257K-4.5M330K1K-2.79M288K-5.98M-13.21M3.61M-16.2M25K-2.5M00100K
Cash from Financing-63.91M-54.41M-167.99M-169.62M-362.94M-114.21M-61.19M-298K-127.68M46.45M5.76M-87.78M-163.52M140.78M1.66M-81.91M-127.53M188.88M-47.47M7.58M35.8M99.72M23.43M-3.89M-20.41M10.78M10.76M4.7M3.4M35.2M-500K
Debt Issued (Net)-2.48M00-10.38M-166.33M000-82.29M62.58M-661K-478K-174.59M134.22M-522K-2.99M-141.22M168.19M000179.76M00000-100K-400K-800K-800K
Equity Issued (Net)5.64M-255K-107.85M-91.58M-94.28M-91.12M-38.58M-298K-45.4M-11.04M15.44M-86.33M11.08M8.39M4.1M12.28M-178.59M20.69M-27.54M11.83M36.6M-79.64M23.43M-3.89M-20.41M10.78M10.76M4.9M3.1M35.6M200K
Dividends Paid0000000000000000000000000000000
Share Repurchases-7.53M-7.11M-113.31M-100.53M-100.42M-100.08M-50.07M0-50.03M-50.04M0-100.11M0000-195.11M0-49.23M0-20.95M-88.17M-21.65M-29.83M-23.93M000000
Other Financing-67.08M-54.16M-60.14M-67.67M-102.32M-23.09M-22.6M00-5.1M-9.01M-970K0-1.83M-1.92M-91.2M192.29M0-19.93M-4.25M-800K-400K00000-100K700K400K100K
Net Change in Cash2.14M83.05M5.01M-30.93M17.43M-21.06M33.98M-13.73M-109.59M90.55M-8.47M-10.36M-184.57M189.71M-13.26M-53.02M-73.81M172.83M-3.15M46.09M30.91M-5.92M6.3M13.35M-22.74M-18.9M48.11M-10.8M5.2M19.9M-100K
Free Cash Flow335.21M333.18M199.9M172.55M209.91M195.43M155.73M122.06M76M107.93M83.98M70.31M69.74M41.75M-41.01M32.35M200.76M-45.76M-48.65M-3.1M48.22M25.23M31.44M19.21M30.82M16.98M29.45M800K14.1M28M-5.5M
FCF Margin %46.48%47.08%35.91%37.42%46.16%59.53%63.22%54.49%32.87%27.46%24.95%23.73%23.52%15.38%-17.52%10.36%62.08%-40.49%-34.14%-1.72%24.69%16.05%21.7%16.25%31.92%14.5%40.73%1.84%37.2%107.69%-48.67%
FCF Growth %43.66%66.67%15.85%-17.8%7.41%25.49%27.58%60.6%-29.58%28.52%19.45%0.81%67.06%201.8%-226.77%-83.89%538.75%5.94%-1470.21%-106.42%91.16%-19.77%63.69%-37.68%81.49%-42.33%3581.38%-94.33%-49.64%609.09%-5600%
FCF per Share3.063.041.831.561.921.701.381.100.700.980.740.600.590.37-0.370.291.92-0.44-0.47-0.030.470.240.290.180.300.160.310.010.140.28-0.25
FCF Conversion (FCF/Net Income)1.46x1.56x1.28x0.59x-16.10x11.41x-4.58x-1.42x-0.55x-5.14x13.57x0.36x2.94x-1.52x0.13x-1.23x1.56x0.44x0.20x-0.24x-4.59x1.14x1.30x1.01x1.35x0.98x-0.33x0.47x2.40x15.95x0.80x
Interest Paid00073K1.52M2.37M2.37M03.04M1.55M1.55M1.55M5.86M8.63M8.63M8.63M8.63M3.94M0000000000000
Taxes Paid0027.13M25.93M25.27M22.84M21.31M023.58M22.73M26.79M21.68M20.69M18.72M16.38M16.25M56.69M123K219K000000000000

Key Metrics

Growth RegimeDecelerating
ProfitabilityStrong
Balance SheetFortress
Cash FlowRobust
Top Statement Risk

Cyclical semiconductor demand exposure

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Driven by Licensing

According to the provided financial data, Rambus consistently maintains an OCF/NI ratio above 1.0, with a peak of 1.95 in 2024Q2, suggesting that the company's cash generation is structurally superior to its GAAP net income due to the high-margin, low-capex nature of its royalty-based business model.

The persistent gap where operating cash flow exceeds net income indicates that non-cash items and licensing revenue recognition timing favor cash accumulation. Investors should interpret this as a sign of high-quality earnings, as the underlying royalty streams require minimal incremental capital to sustain.

FCF Margins Reflect Operational Efficiency

As reported in recent quarterly filings, Rambus has sustained FCF margins consistently above 30%, reaching a high of 51.0% in 2025Q2, which highlights the company's ability to convert top-line revenue into significant liquidity despite the ongoing transition toward more capital-intensive hardware product sales in the data center.

The stability of these margins suggests that the shift toward DDR5 products has not yet eroded the company's fundamental cash-generating capacity. However, the slight compression in recent quarters warrants monitoring to ensure that rising hardware costs do not permanently dampen the firm's historically high cash conversion efficiency.

Low Capital Intensity Supports Flexibility

Based on the reported figures, Rambus maintains a lean capital expenditure profile, with CapEx/Revenue ratios generally remaining below 7%, which underscores the company's reliance on outsourced manufacturing and intellectual property rather than heavy investment in proprietary fabrication facilities or significant physical infrastructure to support its product roadmap.

This low capital intensity provides the firm with significant financial flexibility, allowing it to weather cyclical downturns in the semiconductor industry without the burden of massive maintenance capex. The modest spending levels suggest that the company's primary investment remains in R&D talent rather than tangible assets.

Working Capital Volatility Remains Manageable

As indicated by the quarterly cash flow statements, working capital changes have been erratic, ranging from a $17.6 million outflow in 2024Q4 to a $9.3 million inflow in 2025Q2, reflecting the inherent lumpiness of licensing renewals and the timing of inventory builds for new DDR5 product cycles.

The fluctuations in working capital appear to be a function of the company's hybrid business model rather than operational inefficiency. Analysts should interpret these swings as temporary timing differences that do not necessarily signal a degradation in the company's ability to collect on its receivables or manage its payables.

Disciplined Capital Allocation Strategy Observed

Based on the provided cash flow data, Rambus has utilized its robust free cash flow to fund significant share repurchases, including a $50 million buyback in 2024Q3, while simultaneously maintaining a fortress balance sheet that remains largely unencumbered by debt or aggressive acquisition-related cash outflows in recent periods.

The company's capital allocation appears focused on returning value to shareholders, which may suggest management's confidence in the long-term sustainability of its royalty and product revenue streams. Investors should monitor whether future buybacks are executed at valuations that provide genuine accretion to long-term shareholder value.

RMBS — Frequently Asked Questions

Quick answers to the most common questions about buying RMBS stock.

How much cash does Rambus Inc. (RMBS) generate from operations?

Rambus Inc. (RMBS) generated $360.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Rambus Inc.'s free cash flow?

Rambus Inc. (RMBS) generated $333.2M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Rambus Inc.'s capital expenditure (CapEx)?

Rambus Inc. (RMBS) spent $26.8M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Rambus Inc. distribute cash to shareholders?

In 2025, Rambus Inc. (RMBS) spent $7.1M on share repurchases. This shows the company's commitment to returning capital to its equity investors.