Free Trial

Corsair Gaming (CRSR) Financials

Corsair Gaming logo
$11.78 -0.50 (-4.07%)
Closing price 11/13/2026 04:00 PM Eastern
Extended Trading
$11.46 -0.32 (-2.70%)
As of 11/13/2026 07:50 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Corsair Gaming

Annual Income Statements for Corsair Gaming

This table shows Corsair Gaming's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-14 -8.39 103 101 -54 -2.59 -85 -16
Consolidated Net Income / (Loss)
-14 -8.39 206 101 -54 -1.04 -83 -15
Net Income / (Loss) Continuing Operations
-14 -8.39 103 101 -54 -1.04 -83 -15
Total Pre-Tax Income
-11 -13 122 115 -64 -3.48 -62 -12
Total Operating Income
22 24 158 138 -55 9.69 -50 2.08
Total Gross Profit
193 224 465 514 297 360 328 426
Total Revenue
938 1,097 1,702 1,904 1,375 1,460 1,316 1,472
Operating Revenue
938 1,097 1,702 1,904 1,375 1,460 1,316 1,472
Total Cost of Revenue
745 873 1,237 1,390 1,078 1,100 989 1,047
Operating Cost of Revenue
745 873 1,237 1,390 1,078 1,100 989 1,047
Total Operating Expenses
171 201 307 376 351 351 378 424
Selling, General & Admin Expense
139 163 257 316 285 285 310 355
Research & Development Expense
32 38 50 60 66 65 68 69
Total Other Income / (Expense), net
-32 -37 -36 -23 -8.97 -13 -12 -14
Interest Expense
33 36 35 18 9.56 17 13 9.35
Interest & Investment Income
- - - 0.00 0.37 6.84 3.35 1.66
Other Income / (Expense), net
0.18 -1.56 -1.18 -5.66 0.21 -2.59 -1.84 -6.54
Income Tax Expense
3.01 -5.01 19 14 -9.82 -2.44 22 2.82
Net Income / (Loss) Attributable to Noncontrolling Interest
- - 0.00 0.00 0.44 1.55 1.79 1.19
Basic Earnings per Share
$0.18 $0.11 $1.20 $1.08 ($0.63) $0.03 ($0.95) ($0.12)
Weighted Average Basic Shares Outstanding
75.46M 76.22M 86.26M 93.26M 96.28M 102.48M 104.16M 106.01M
Diluted Earnings per Share
$0.18 $0.11 $1.14 $1.01 ($0.63) $0.03 ($0.95) ($0.12)
Weighted Average Diluted Shares Outstanding
75.46M 76.22M 90.58M 100.00M 96.28M 106.28M 104.16M 106.01M
Weighted Average Basic & Diluted Shares Outstanding
- - 91.90M 95.20M 101.49M 103.31M 104.86M 106.66M

Quarterly Income Statements for Corsair Gaming

This table shows Corsair Gaming's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
Total Costs & Expenses
- - - - - - 99 - - - 99
Net Income / (Loss) Attributable to Common Shareholders
-12 -24 -52 2.29 -10 -21 -11 26 13 8.84 -2.56
Consolidated Net Income / (Loss)
-11 -24 -52 2.73 -10 -20 -10 26 13 9.15 -2.39
Net Income / (Loss) Continuing Operations
-11 -24 -52 2.73 -10 -20 -10 26 13 9.15 -2.39
Total Pre-Tax Income
-13 -28 -25 3.22 -8.26 -21 -8.31 25 13 9.12 -1.40
Total Operating Income
-10 -25 -21 5.92 -2.26 -17 -5.63 27 14 7.61 -1.64
Total Gross Profit
87 63 70 108 102 86 93 145 116 104 98
Total Revenue
337 261 304 414 370 320 346 437 355 314 367
Operating Revenue
337 261 304 414 370 320 346 437 355 314 367
Total Cost of Revenue
251 198 235 305 267 234 253 292 238 210 269
Operating Cost of Revenue
251 198 235 305 267 234 253 292 238 210 269
Total Operating Expenses
97 88 91 102 105 103 99 118 102 97 99
Selling, General & Admin Expense
80 70 74 85 87 85 82 100 85 81 84
Research & Development Expense
17 17 17 17 18 18 17 17 17 15 15
Total Other Income / (Expense), net
-2.59 -2.79 -3.62 -2.70 -5.99 -3.75 -2.69 -1.80 -0.90 1.51 0.24
Interest Expense
3.69 3.44 3.01 3.07 2.68 2.48 2.05 2.15 1.69 1.67 1.69
Interest & Investment Income
1.57 1.16 0.30 0.33 0.63 0.58 0.20 0.25 0.42 1.40 0.89
Other Income / (Expense), net
-0.46 -0.52 -0.91 0.04 -3.95 -1.86 -0.83 0.10 0.37 1.78 1.05
Income Tax Expense
-1.78 -4.00 27 0.50 2.06 -0.37 2.08 -0.96 -0.16 -0.03 0.99
Net Income / (Loss) Attributable to Noncontrolling Interest
0.54 0.69 0.12 0.44 0.14 0.56 0.24 0.26 0.27 0.31 0.17
Basic Earnings per Share
($0.12) ($0.28) ($0.56) $0.01 ($0.10) ($0.16) ($0.09) $0.23 $0.11 $0.06 ($0.02)
Weighted Average Basic Shares Outstanding
103.56M 103.96M 104.40M 104.16M 105.24M 105.86M 106.29M 106.01M 106.87M 107.35M 108.71M
Diluted Earnings per Share
($0.12) ($0.28) ($0.56) $0.01 ($0.10) ($0.16) ($0.09) $0.23 $0.11 $0.06 ($0.02)
Weighted Average Diluted Shares Outstanding
103.56M 103.96M 104.40M 104.16M 105.24M 105.86M 106.29M 106.01M 107.77M 109.19M 108.71M
Weighted Average Basic & Diluted Shares Outstanding
103.91M 104.15M 104.70M 104.86M 105.82M 106.04M 106.58M 106.66M 106.88M 108.18M 109.25M

Annual Cash Flow Statements for Corsair Gaming

This table details how cash moves in and out of Corsair Gaming's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
9.22 24 80 -68 89 25 -69 -11
Net Cash From Operating Activities
0.42 37 169 20 66 89 36 50
Net Cash From Continuing Operating Activities
0.42 37 169 20 66 89 36 50
Net Income / (Loss) Continuing Operations
-14 -8.39 103 101 -54 -1.04 -83 -15
Consolidated Net Income / (Loss)
-14 -8.39 103 101 -54 -1.04 -83 -15
Depreciation Expense
5.67 7.38 9.32 10 11 12 13 14
Amortization Expense
34 33 36 36 43 38 38 40
Non-Cash Adjustments To Reconcile Net Income
2.72 3.50 13 25 27 35 34 40
Changes in Operating Assets and Liabilities, net
-29 1.50 7.45 -153 40 4.36 34 -29
Net Cash From Investing Activities
-39 -145 -10 -21 -47 -27 -53 -15
Net Cash From Continuing Investing Activities
-39 -145 -10 -21 -47 -27 -53 -15
Purchase of Property, Plant & Equipment
-8.35 -8.85 -8.99 -11 -26 -13 -9.85 -15
Acquisitions
-30 -126 -1.29 -4.85 -20 -14 -43 0.00
Other Investing Activities, net
0.00 -10 0.00 -4.72 -1.19 0.00 0.00 0.00
Net Cash From Financing Activities
47 132 -79 -65 73 -37 -51 -49
Net Cash From Continuing Financing Activities
47 132 -79 -65 73 -37 -51 -49
Repayment of Debt
-4.92 -33 -191 -392 -711 -41 -50 -98
Repurchase of Common Equity
-3.31 -1.78 -8.46 0.00 -0.30 -0.50 0.00 0.00
Payment of Dividends
-85 - 0.00 0.00 -4.31 -0.98 -26 -0.49
Issuance of Debt
141 114 0.00 312 702 0.00 25 45
Issuance of Common Equity
0.00 54 120 15 89 7.45 5.38 5.64
Other Financing Activities, net
0.01 0.00 0.00 -0.40 -1.53 -2.36 -5.52 -1.21
Effect of Exchange Rate Changes
- - - -2.44 -3.28 -0.28 -1.43 3.33
Cash Interest Paid
29 33 28 11 9.02 17 13 8.84
Cash Income Taxes Paid
6.12 0.57 14 41 14 7.38 5.10 10

Quarterly Cash Flow Statements for Corsair Gaming

This table details how cash moves in and out of Corsair Gaming's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
Net Change in Cash & Equivalents
-48 -36 -33 49 -7.10 4.92 -41 33 21 74 -58
Net Cash From Operating Activities
-26 -18 25 56 19 30 -37 38 30 75 -14
Net Cash From Continuing Operating Activities
-26 -18 25 56 19 30 -37 38 30 75 -14
Net Income / (Loss) Continuing Operations
-11 -24 -52 2.73 -10 -20 -10 26 13 9.15 -2.39
Consolidated Net Income / (Loss)
-11 -24 -52 2.73 -10 -20 -10 26 13 9.15 -2.39
Depreciation Expense
3.09 3.09 3.31 3.96 3.37 3.35 3.48 3.76 3.55 3.65 3.78
Amortization Expense
9.52 9.50 9.57 9.87 9.78 9.85 10 10 9.81 8.82 8.92
Non-Cash Adjustments To Reconcile Net Income
8.45 8.63 8.83 7.76 15 11 5.18 8.53 7.43 6.74 6.61
Changes in Operating Assets and Liabilities, net
-36 -16 55 31 0.98 26 -45 -11 -4.12 46 -31
Net Cash From Investing Activities
-1.48 -15 -34 -2.16 -3.07 -2.71 -4.34 -5.25 -3.67 -2.77 -47
Net Cash From Continuing Investing Activities
-1.48 -15 -34 -2.16 -3.07 -2.71 -4.34 -5.25 -3.67 -2.77 -47
Purchase of Property, Plant & Equipment
-2.52 -2.51 -3.32 -1.50 -3.07 -2.71 -4.34 -5.25 -3.67 -2.77 -2.64
Acquisitions
1.04 -0.10 -43 -0.67 0.00 - - - 0.00 - -37
Net Cash From Financing Activities
-20 -2.19 -24 -4.06 -22 -25 -0.37 -1.48 -5.32 2.73 3.13
Net Cash From Continuing Financing Activities
-20 -2.19 -24 -4.06 -22 -25 -0.37 -1.48 -5.32 2.73 3.13
Repayment of Debt
-15 -3.13 -25 -7.25 -25 -24 -14 -35 -1.56 -1.56 -1.56
Issuance of Common Equity
2.35 0.95 1.81 0.27 3.44 0.00 2.05 0.15 2.06 4.46 4.96
Other Financing Activities, net
-5.34 -0.02 -0.15 -0.01 -0.39 -0.59 -0.16 -0.06 -0.63 -0.16 -0.27
Effect of Exchange Rate Changes
-0.64 -0.02 0.54 - -0.53 2.22 0.30 1.34 0.18 -0.69 0.48
Cash Interest Paid
3.55 3.33 2.95 2.96 2.46 2.40 1.95 2.03 1.63 1.67 1.63
Cash Income Taxes Paid
0.63 3.15 1.45 -0.12 1.55 4.82 4.63 -0.87 2.09 2.47 3.01

Annual Balance Sheets for Corsair Gaming

This table presents Corsair Gaming's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
1,060 1,314 1,337 1,297 1,357 1,236 1,254
Total Current Assets
430 691 706 623 712 623 665
Cash & Equivalents
48 130 62 151 176 107 97
Restricted Cash
3.55 3.80 2.73 2.65 2.71 2.37 1.40
Accounts Receivable
202 294 291 236 253 219 234
Inventories, net
151 226 298 193 240 260 303
Prepaid Expenses
25 38 51 41 40 35 30
Plant, Property, & Equipment, net
15 16 17 35 32 30 32
Total Noncurrent Assets
615 607 615 640 614 583 557
Goodwill
313 313 317 348 355 354 358
Intangible Assets
291 259 226 216 188 164 125
Other Noncurrent Operating Assets
11 35 72 76 71 64 74
Total Liabilities & Shareholders' Equity
1,060 1,314 1,337 1,297 1,357 1,236 1,254
Total Liabilities
843 877 769 642 663 616 608
Total Current Liabilities
300 505 447 343 418 396 431
Short-Term Debt
2.36 0.00 4.75 6.50 12 12 6.12
Accounts Payable
182 300 236 172 240 207 213
Accrued Expenses
116 206 206 164 166 177 212
Total Noncurrent Liabilities
543 371 322 299 245 220 177
Long-Term Debt
503 321 243 232 186 161 115
Noncurrent Deferred & Payable Income Tax Liabilities
34 30 26 18 17 7.38 6.07
Other Noncurrent Operating Liabilities
5.75 20 54 49 42 51 56
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
- - 0.00 21 16 15 12
Total Equity & Noncontrolling Interests
217 437 568 634 678 604 634
Total Preferred & Common Equity
217 437 568 624 668 604 634
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
217 437 568 624 668 604 634
Common Stock
325 439 470 593 631 668 705
Retained Earnings
-106 -2.81 98 37 40 -59 -71
Accumulated Other Comprehensive Income / (Loss)
-2.17 1.53 -0.34 -6.88 -3.49 -4.56 -0.59

Quarterly Balance Sheets for Corsair Gaming

This table presents Corsair Gaming's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026 9/30/2026
Total Assets
1,319 1,338 1,257 1,234 1,203 1,239 1,222 1,198 1,177 1,216 1,338
Total Current Assets
662 679 621 580 572 633 617 608 599 647 737
Cash & Equivalents
181 145 128 92 59 100 105 64 118 192 135
Restricted Cash
2.68 2.64 2.17 2.17 2.45 2.44 2.58 1.40 1.35 1.36 1.36
Accounts Receivable
220 251 205 189 178 219 179 192 178 160 189
Inventories, net
213 236 252 266 293 277 296 314 273 265 345
Prepaid Expenses
45 45 35 31 39 35 35 36 28 29 68
Plant, Property, & Equipment, net
34 33 31 31 32 28 29 31 31 30 29
Total Noncurrent Assets
624 626 605 624 599 578 576 560 547 539 572
Goodwill
349 355 354 354 358 355 360 358 357 357 379
Intangible Assets
198 196 178 169 175 155 146 136 115 106 106
Other Noncurrent Operating Assets
77 74 72 101 66 68 70 67 74 75 87
Total Liabilities & Shareholders' Equity
1,319 1,338 1,257 1,234 1,203 1,239 1,222 1,198 1,177 1,216 1,338
Total Liabilities
645 663 568 560 590 616 607 588 517 536 649
Total Current Liabilities
366 395 342 323 361 417 426 410 344 369 477
Short-Term Debt
10 12 12 12 12 12 6.12 6.12 6.12 6.12 6.13
Accounts Payable
196 215 191 168 191 240 258 246 158 179 243
Accrued Expenses
159 167 138 143 158 165 162 158 180 184 228
Total Noncurrent Liabilities
279 269 226 237 229 199 181 178 172 167 172
Long-Term Debt
217 211 171 168 165 136 118 117 114 112 111
Noncurrent Deferred & Payable Income Tax Liabilities
17 15 14 11 8.39 7.36 7.95 8.11 4.98 3.61 3.77
Other Noncurrent Operating Liabilities
45 43 41 58 55 55 54 53 54 51 58
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
15 15 16 22 14 15 11 10 13 15 16
Total Equity & Noncontrolling Interests
659 660 673 653 598 609 604 600 648 665 674
Total Preferred & Common Equity
648 650 664 643 598 609 604 600 648 665 674
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
648 650 664 643 598 609 604 600 648 665 674
Common Stock
615 622 640 649 660 680 689 696 709 719 730
Retained Earnings
37 34 28 -1.71 -60 -69 -86 -95 -59 -53 -55
Accumulated Other Comprehensive Income / (Loss)
-3.76 -6.70 -4.63 -4.81 -1.32 -2.44 0.89 -0.37 -1.52 -1.39 -1.37

Annual Metrics And Ratios for Corsair Gaming

This table displays calculated financial ratios and metrics derived from Corsair Gaming's official financial filings.

Metric 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
- - - - - - - 106,575,210.00
DEI Adjusted Shares Outstanding
- - - - - - - 106,575,210.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - -0.15
Growth Metrics
- - - - - - - -
Revenue Growth
0.00% 17.03% 55.16% 11.85% -27.78% 6.17% -9.83% 11.86%
EBITDA Growth
0.00% 1.11% 223.99% -11.91% -100.59% 5,568.31% -99.83% 50,133.33%
EBIT Growth
0.00% 0.80% 609.64% -15.87% -141.28% 113.01% -829.34% 91.39%
NOPAT Growth
0.00% 8.80% 707.08% -9.27% -131.56% 117.68% -615.57% 104.16%
Net Income Growth
0.00% 38.82% 2,559.30% -51.09% -153.43% 98.08% -7,941.85% 82.06%
EPS Growth
0.00% -38.89% 936.36% -11.40% -162.38% 104.76% -3,266.67% 87.37%
Operating Cash Flow Growth
0.00% 8,692.18% 355.36% -88.05% 228.79% 34.29% -59.76% 39.70%
Free Cash Flow Firm Growth
0.00% 0.00% 127.41% -102.07% -652.61% 218.82% -114.22% 450.35%
Invested Capital Growth
0.00% 0.00% -6.77% 20.02% -1.39% -3.57% -4.24% -2.21%
Revenue Q/Q Growth
0.00% 0.00% 0.00% -2.34% -7.52% 1.29% -0.28% 1.60%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% -16.19% -110.63% -1.40% -97.82% 75.80%
EBIT Q/Q Growth
0.00% 0.00% 0.00% -20.58% -26.46% -14.39% -10.44% 82.50%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% -14.64% -26.55% -13.53% -14.17% 110.99%
Net Income Q/Q Growth
0.00% 0.00% 0.00% -54.99% -41.49% 30.64% -6.17% 60.91%
EPS Q/Q Growth
0.00% 0.00% 0.00% -18.55% -21.15% -70.00% -5.56% 64.71%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 23.96% -78.45% 64.85% 67.24% -4.11% -25.75%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 51.63% 794.99% 50.32% -65.43%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 5.77% 0.41% -4.80% -6.19% 0.13%
Profitability Metrics
- - - - - - - -
Gross Margin
20.55% 20.44% 27.34% 26.99% 21.57% 24.68% 24.89% 28.92%
EBITDA Margin
6.61% 5.71% 11.92% 9.39% -0.08% 3.96% 0.01% 3.38%
Operating Margin
2.32% 2.16% 9.30% 7.24% -3.98% 0.66% -3.79% 0.14%
EBIT Margin
2.34% 2.02% 9.23% 6.94% -3.97% 0.49% -3.93% -0.30%
Profit (Net Income) Margin
-1.46% -0.77% 12.13% 5.30% -3.92% -0.07% -6.34% -1.02%
Tax Burden Percent
128.14% 62.65% 169.15% 88.13% 84.60% 29.81% 135.25% 123.18%
Interest Burden Percent
-48.73% -60.49% 77.65% 86.64% 116.83% -48.99% 119.04% 272.46%
Effective Tax Rate
0.00% 0.00% 15.43% 11.87% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 4.95% 20.66% 17.66% -5.15% 0.93% -5.00% 0.22%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -6.06% 43.24% 6.56% -16.81% -14.00% -120.27% -37.57%
Return on Net Nonoperating Assets (RNNOA)
0.00% -12.69% 42.45% 2.42% -3.67% -1.09% -7.69% -2.58%
Return on Equity (ROE)
0.00% -7.74% 63.11% 20.08% -8.82% -0.15% -12.70% -2.37%
Cash Return on Invested Capital (CROIC)
0.00% -195.05% 27.67% -0.54% -3.75% 4.57% -0.68% 2.45%
Operating Return on Assets (OROA)
0.00% 2.09% 13.24% 9.97% -4.14% 0.54% -3.99% -0.36%
Return on Assets (ROA)
0.00% -0.79% 17.39% 7.62% -4.10% -0.08% -6.43% -1.20%
Return on Common Equity (ROCE)
0.00% -7.74% 63.11% 20.08% -8.59% -0.15% -12.30% -2.31%
Return on Equity Simple (ROE_SIMPLE)
0.00% -3.87% 47.20% 17.77% -8.65% -0.16% -13.80% 0.00%
Net Operating Profit after Tax (NOPAT)
15 17 134 122 -38 6.78 -35 1.45
NOPAT Margin
1.63% 1.51% 7.87% 6.38% -2.79% 0.46% -2.66% 0.10%
Net Nonoperating Expense Percent (NNEP)
0.00% 11.01% -22.58% 11.10% 11.66% 14.94% 115.27% 37.78%
Return On Investment Capital (ROIC_SIMPLE)
- - - - -4.39% 0.77% -4.50% 0.19%
Cost of Revenue to Revenue
79.45% 79.56% 72.66% 73.01% 78.43% 75.32% 75.11% 71.08%
SG&A Expenses to Revenue
14.82% 14.86% 15.10% 16.58% 20.72% 19.54% 23.55% 24.09%
R&D to Revenue
3.41% 3.42% 2.94% 3.17% 4.84% 4.47% 5.13% 4.70%
Operating Expenses to Revenue
18.23% 18.28% 18.04% 19.75% 25.56% 24.01% 28.68% 28.78%
Earnings before Interest and Taxes (EBIT)
22 22 157 132 -55 7.10 -52 -4.46
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
62 63 203 179 -1.06 58 0.10 50
Valuation Ratios
- - - - - - - -
Price to Book Value (P/BV)
0.00 1.10 7.61 3.49 2.09 2.18 1.15 1.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 77.99 21.77 11.63 8.07 4.20
Price to Revenue (P/Rev)
0.25 0.22 1.96 1.04 0.95 0.99 0.53 0.43
Price to Earnings (P/E)
0.00 0.00 32.26 19.63 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 3.10% 5.09% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 1.03 5.62 2.88 1.92 2.10 1.13 1.00
Enterprise Value to Revenue (EV/Rev)
0.00 0.63 2.07 1.14 1.03 1.03 0.59 0.45
Enterprise Value to EBITDA (EV/EBITDA)
0.00 11.05 17.33 12.11 0.00 25.92 7,791.64 13.43
Enterprise Value to EBIT (EV/EBIT)
0.00 31.25 22.38 16.37 0.00 210.97 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 41.71 26.26 17.81 0.00 220.91 0.00 459.68
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 18.65 20.82 107.20 21.37 16.81 21.50 13.33
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 19.61 0.00 0.00 45.12 0.00 40.37
Leverage & Solvency
- - - - - - - -
Debt to Equity
0.00 2.33 0.73 0.44 0.36 0.29 0.28 0.19
Long-Term Debt to Equity
0.00 2.32 0.73 0.43 0.35 0.27 0.26 0.18
Financial Leverage
0.00 2.09 0.98 0.37 0.22 0.08 0.06 0.07
Leverage Ratio
0.00 4.89 3.63 2.64 2.15 1.97 1.97 1.97
Compound Leverage Factor
0.00 -2.96 2.82 2.28 2.52 -0.96 2.35 5.36
Debt to Total Capital
0.00% 70.00% 42.36% 30.36% 26.69% 22.21% 21.88% 15.82%
Short-Term Debt to Total Capital
0.00% 0.33% 0.00% 0.58% 0.73% 1.37% 1.54% 0.80%
Long-Term Debt to Total Capital
0.00% 69.67% 42.36% 29.77% 25.97% 20.85% 20.34% 15.02%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 3.53% 2.96% 1.91% 1.59%
Common Equity to Total Capital
0.00% 30.00% 57.64% 69.64% 69.77% 74.83% 76.21% 82.59%
Debt to EBITDA
0.00 8.07 1.58 1.39 -225.79 3.43 1,752.92 2.44
Net Debt to EBITDA
0.00 7.25 0.93 1.02 -80.26 0.34 648.02 0.46
Long-Term Debt to EBITDA
0.00 8.04 1.58 1.36 -219.65 3.22 1,629.39 2.32
Debt to NOPAT
0.00 30.48 2.40 2.04 -6.22 29.22 -4.96 83.50
Net Debt to NOPAT
0.00 27.36 1.40 1.50 -2.21 2.93 -1.83 15.66
Long-Term Debt to NOPAT
0.00 30.34 2.40 2.00 -6.05 27.43 -4.61 79.29
Altman Z-Score
0.00 1.28 4.14 3.63 2.44 2.71 1.75 1.93
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 2.58% 4.30% 3.16% 2.16%
Liquidity Ratios
- - - - - - - -
Current Ratio
0.00 1.43 1.37 1.58 1.82 1.70 1.57 1.54
Quick Ratio
0.00 0.84 0.84 0.79 1.13 1.02 0.82 0.77
Cash Flow Metrics
- - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -654 179 -3.71 -28 33 -4.72 17
Operating Cash Flow to CapEx
5.06% 419.34% 1,879.55% 184.00% 252.29% 698.64% 364.27% 326.01%
Free Cash Flow to Firm to Interest Expense
0.00 -18.41 5.10 -0.21 -2.92 1.91 -0.36 1.77
Operating Cash Flow to Interest Expense
0.01 1.04 4.81 1.14 6.94 5.12 2.72 5.36
Operating Cash Flow Less CapEx to Interest Expense
-0.24 0.79 4.55 0.52 4.19 4.39 1.97 3.72
Efficiency Ratios
- - - - - - - -
Asset Turnover
0.00 1.04 1.43 1.44 1.04 1.10 1.02 1.18
Accounts Receivable Turnover
0.00 5.42 6.86 6.51 5.22 5.97 5.58 6.51
Inventory Turnover
0.00 5.78 6.56 5.30 4.39 5.08 3.95 3.72
Fixed Asset Turnover
0.00 71.41 106.93 114.38 53.15 43.49 42.50 48.08
Accounts Payable Turnover
0.00 4.80 5.14 5.19 5.28 5.34 4.42 4.99
Days Sales Outstanding (DSO)
0.00 67.31 53.17 56.06 69.93 61.12 65.43 56.09
Days Inventory Outstanding (DIO)
0.00 63.17 55.63 68.83 83.09 71.85 92.31 98.23
Days Payable Outstanding (DPO)
0.00 76.11 71.07 70.33 69.07 68.38 82.53 73.20
Cash Conversion Cycle (CCC)
0.00 54.36 37.74 54.56 83.96 64.59 75.20 81.12
Capital & Investment Metrics
- - - - - - - -
Invested Capital
0.00 671 625 751 740 714 684 669
Invested Capital Turnover
0.00 3.27 2.63 2.77 1.84 2.01 1.88 2.18
Increase / (Decrease) in Invested Capital
0.00 671 -45 125 -10 -26 -30 -15
Enterprise Value (EV)
0.00 692 3,518 2,165 1,419 1,498 771 668
Market Capitalization
238 238 3,329 1,982 1,303 1,452 692 633
Book Value per Share
$0.00 $2.84 $4.76 $6.02 $6.50 $6.48 $5.77 $5.94
Tangible Book Value per Share
$0.00 ($5.08) ($1.47) $0.27 $0.62 $1.21 $0.82 $1.41
Total Capital
0.00 723 759 816 894 892 793 767
Total Debt
0.00 506 321 248 239 198 174 121
Total Long-Term Debt
0.00 503 321 243 232 186 161 115
Net Debt
0.00 454 188 183 85 20 64 23
Capital Expenditures (CapEx)
8.35 8.85 8.99 11 26 13 9.85 15
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 81 52 199 132 127 130 142
Debt-free Net Working Capital (DFNWC)
0.00 132 186 264 286 305 239 241
Net Working Capital (NWC)
0.00 130 186 259 280 293 227 235
Net Nonoperating Expense (NNE)
29 25 -73 21 16 7.82 48 16
Net Nonoperating Obligations (NNO)
0.00 454 188 183 85 20 64 23
Total Depreciation and Amortization (D&A)
40 40 46 47 54 51 52 54
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 7.34% 3.07% 10.43% 9.63% 8.70% 9.87% 9.65%
Debt-free Net Working Capital to Revenue
0.00% 12.05% 10.90% 13.85% 20.82% 20.91% 18.18% 16.34%
Net Working Capital to Revenue
0.00% 11.84% 10.90% 13.60% 20.35% 20.08% 17.25% 15.93%
Earnings Adjustments
- - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $1.20 $1.08 ($0.63) $0.03 ($0.95) ($0.12)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 86.26M 93.26M 96.28M 102.48M 104.16M 106.01M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $1.14 $1.01 ($0.63) $0.03 ($0.95) ($0.12)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 90.58M 100.00M 96.28M 106.28M 104.16M 106.01M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 91.90M 95.20M 101.49M 103.31M 104.86M 106.66M
Normalized Net Operating Profit after Tax (NOPAT)
15 17 134 122 -38 6.78 -35 1.45
Normalized NOPAT Margin
1.63% 1.51% 7.87% 6.38% -2.79% 0.46% -2.66% 0.10%
Pre Tax Income Margin
-1.14% -1.22% 7.17% 6.02% -4.64% -0.24% -4.68% -0.83%
Debt Service Ratios
- - - - - - - -
EBIT to Interest Expense
0.67 0.62 4.47 7.48 -5.71 0.41 -3.92 -0.48
NOPAT to Interest Expense
0.47 0.47 3.81 6.88 -4.01 0.39 -2.65 0.16
EBIT Less CapEx to Interest Expense
0.42 0.37 4.22 6.86 -8.46 -0.32 -4.67 -2.12
NOPAT Less CapEx to Interest Expense
0.21 0.22 3.56 6.26 -6.76 -0.34 -3.39 -1.49
Payout Ratios
- - - - - - - -
Dividend Payout Ratio
-619.53% 0.00% 0.00% 0.00% -7.99% -94.50% -30.63% -3.30%
Augmented Payout Ratio
-643.64% -21.16% 4.10% 0.00% -8.54% -142.43% -30.63% -3.30%

Quarterly Metrics And Ratios for Corsair Gaming

This table displays calculated financial ratios and metrics derived from Corsair Gaming's official financial filings.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
DEI Shares Outstanding
- - - - - - - 106,575,210.00 106,662,337.00 106,882,211.00 108,176,959.00
DEI Adjusted Shares Outstanding
- - - - - - - 106,575,210.00 106,662,337.00 106,882,211.00 108,176,959.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - 0.24 0.12 0.08 -0.02
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-4.72% -19.71% -16.24% -0.88% 9.63% 22.51% 13.66% 5.62% -4.12% -1.80% 6.15%
EBITDA Growth
-85.42% -241.26% -173.95% -15.94% 261.34% 55.88% 179.47% 108.36% 296.36% 491.98% 69.73%
EBIT Growth
-2,074.12% -555.67% -4,713.66% -45.08% 41.85% 25.57% 70.46% 352.33% 328.18% 150.00% 90.81%
NOPAT Growth
-1,085.44% -810.61% -2,663.06% -55.49% 77.86% 31.52% 73.13% 456.96% 981.50% 164.44% 70.84%
Net Income Growth
-569.24% -476.29% -1,687.46% -63.99% 6.46% 13.62% 79.86% 854.91% 226.56% 145.06% 77.03%
EPS Growth
-1,100.00% -2,900.00% -1,766.67% -83.33% 16.67% 42.86% 83.93% 2,200.00% 210.00% 137.50% 77.78%
Operating Cash Flow Growth
-162.92% -960.30% 310.72% -2.69% 171.25% 263.54% -247.37% -31.30% 58.55% 147.87% 62.00%
Free Cash Flow Firm Growth
-133.30% -221.45% 149.11% -6.43% 285.25% 293.89% 784.71% 21.98% -68.47% -69.89% -106.17%
Invested Capital Growth
4.41% 5.94% -2.82% -4.24% -9.82% -16.83% -8.38% -2.21% -1.28% -4.32% 0.36%
Revenue Q/Q Growth
-19.18% -22.52% 16.42% 35.97% -10.61% -13.42% 8.01% 26.35% -18.85% -11.33% 16.76%
EBITDA Q/Q Growth
-92.06% -757.44% 28.98% 320.49% -64.90% -180.27% 227.93% 478.08% -33.23% -20.61% -44.61%
EBIT Q/Q Growth
-198.32% -136.24% 13.38% 127.30% -204.09% -202.40% 65.62% 518.00% -47.49% -33.74% -106.32%
NOPAT Q/Q Growth
-163.53% -141.84% 15.25% 134.18% -131.61% -647.81% 66.75% 808.66% -49.97% -45.34% -115.05%
Net Income Q/Q Growth
-245.58% -113.14% -119.45% 105.29% -478.19% -96.82% 48.82% 350.67% -49.88% -29.93% -126.09%
EPS Q/Q Growth
-300.00% -133.33% -100.00% 101.79% -1,100.00% -60.00% 43.75% 355.56% -52.17% -45.45% -133.33%
Operating Cash Flow Q/Q Growth
-146.10% 29.85% 235.96% 121.33% -66.25% 61.03% -222.52% 203.18% -22.11% 151.74% -118.78%
Free Cash Flow Firm Q/Q Growth
-202.25% -55.46% 110.78% 445.84% 102.45% 62.71% -50.80% -24.74% -47.66% 55.37% -110.08%
Invested Capital Q/Q Growth
4.03% 2.39% -4.16% -6.19% -2.04% -5.57% 5.58% 0.13% -1.11% -8.48% 10.74%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
25.69% 24.14% 22.90% 26.16% 27.68% 26.83% 26.92% 33.09% 32.73% 33.18% 26.65%
EBITDA Margin
0.57% -4.84% -2.95% 4.78% 1.88% -1.74% 2.06% 9.44% 7.76% 6.95% 3.30%
Operating Margin
-3.03% -9.46% -6.89% 1.43% -0.61% -5.29% -1.63% 6.16% 3.89% 2.42% -0.45%
EBIT Margin
-3.17% -9.66% -7.18% 1.44% -1.68% -5.87% -1.87% 6.18% 4.00% 2.99% -0.16%
Profit (Net Income) Margin
-3.27% -9.00% -16.96% 0.66% -2.79% -6.34% -3.01% 5.96% 3.68% 2.91% -0.65%
Tax Burden Percent
86.12% 85.46% 209.97% 84.62% 124.96% 98.22% 125.02% 103.81% 101.22% 100.33% 170.87%
Interest Burden Percent
119.91% 109.03% 112.42% 54.04% 132.95% 110.10% 128.75% 92.99% 91.04% 97.12% 235.58%
Effective Tax Rate
0.00% 0.00% 0.00% 15.38% 0.00% 0.00% 0.00% -3.81% -1.22% -0.33% 0.00%
Return on Invested Capital (ROIC)
-4.21% -12.35% -8.61% 2.28% -0.82% -7.48% -2.36% 13.92% 8.63% 5.70% -0.69%
ROIC Less NNEP Spread (ROIC-NNEP)
-11.94% -21.92% -47.27% -3.15% -18.33% -23.89% -9.83% 9.63% 4.74% 0.48% -7.23%
Return on Net Nonoperating Assets (RNNOA)
-0.88% -2.11% -7.01% -0.20% -1.39% -1.91% -1.39% 0.66% 0.17% -0.02% -0.21%
Return on Equity (ROE)
-5.10% -14.46% -15.62% 2.08% -2.21% -9.39% -3.75% 14.58% 8.80% 5.68% -0.90%
Cash Return on Invested Capital (CROIC)
-4.47% -8.00% -1.29% -0.68% 6.17% 14.94% 6.86% 2.45% 3.83% 11.15% 6.64%
Operating Return on Assets (OROA)
-3.58% -10.43% -7.46% 1.46% -1.81% -6.72% -2.25% 7.31% 4.82% 3.56% -0.19%
Return on Assets (ROA)
-3.70% -9.72% -17.62% 0.67% -3.02% -7.27% -3.63% 7.05% 4.44% 3.47% -0.76%
Return on Common Equity (ROCE)
-4.88% -13.85% -15.14% 2.02% -2.14% -9.08% -3.68% 14.26% 8.61% 5.56% -0.88%
Return on Equity Simple (ROE_SIMPLE)
-1.57% -4.64% -13.12% 0.00% -13.58% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-7.15 -17 -15 5.01 -1.58 -12 -3.94 28 14 7.63 -1.15
NOPAT Margin
-2.12% -6.62% -4.82% 1.21% -0.43% -3.70% -1.14% 6.39% 3.94% 2.43% -0.31%
Net Nonoperating Expense Percent (NNEP)
7.73% 9.57% 38.66% 5.44% 17.51% 16.41% 7.46% 4.29% 3.88% 5.22% 6.54%
Return On Investment Capital (ROIC_SIMPLE)
- - - 0.64% -0.21% -1.63% -0.54% 3.70% 1.82% 0.97% -0.15%
Cost of Revenue to Revenue
74.31% 75.86% 77.10% 73.84% 72.32% 73.17% 73.08% 66.91% 67.27% 66.82% 73.35%
SG&A Expenses to Revenue
23.79% 26.94% 24.35% 20.63% 23.53% 26.64% 23.72% 22.97% 23.97% 25.84% 22.99%
R&D to Revenue
4.93% 6.66% 5.43% 4.10% 4.77% 5.47% 4.83% 3.96% 4.86% 4.91% 4.11%
Operating Expenses to Revenue
28.72% 33.60% 29.78% 24.73% 28.30% 32.11% 28.55% 26.93% 28.84% 30.76% 27.10%
Earnings before Interest and Taxes (EBIT)
-11 -25 -22 5.97 -6.21 -19 -6.46 27 14 9.39 -0.59
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1.92 -13 -8.97 20 6.95 -5.58 7.13 41 28 22 12
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.92 1.78 1.21 1.15 1.53 1.65 1.58 1.00 0.91 1.55 2.17
Price to Tangible Book Value (P/TBV)
9.70 9.59 11.05 8.07 9.40 10.19 8.87 4.20 3.38 5.14 7.74
Price to Revenue (P/Rev)
0.88 0.83 0.55 0.53 0.69 0.71 0.65 0.43 0.41 0.71 0.99
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 83.57 28.09 32.55
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.20% 3.56% 3.07%
Enterprise Value to Invested Capital (EV/IC)
1.82 1.66 1.17 1.13 1.48 1.62 1.52 1.00 0.92 1.61 2.17
Enterprise Value to Revenue (EV/Rev)
0.94 0.92 0.65 0.59 0.73 0.73 0.70 0.45 0.42 0.67 0.99
Enterprise Value to EBITDA (EV/EBITDA)
28.59 49.33 188.72 7,791.64 193.27 84.25 35.82 13.43 8.61 9.96 14.18
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 38.03 22.09 29.16
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 459.68 35.76 23.39 31.12
Enterprise Value to Operating Cash Flow (EV/OCF)
64.25 3,146.12 22.85 21.50 12.23 7.92 15.01 13.33 9.91 9.21 11.32
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 22.72 9.87 21.17 40.37 23.77 14.12 32.79
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.27 0.27 0.29 0.28 0.24 0.20 0.20 0.19 0.18 0.17 0.17
Long-Term Debt to Equity
0.25 0.25 0.27 0.26 0.22 0.19 0.19 0.18 0.17 0.16 0.16
Financial Leverage
0.07 0.10 0.15 0.06 0.08 0.08 0.14 0.07 0.04 -0.04 0.03
Leverage Ratio
1.89 1.89 1.97 1.97 1.90 1.90 1.96 1.97 1.88 1.88 1.95
Compound Leverage Factor
2.26 2.06 2.22 1.07 2.53 2.10 2.53 1.83 1.71 1.83 4.60
Debt to Total Capital
21.01% 21.09% 22.43% 21.88% 19.26% 16.82% 16.75% 15.82% 15.35% 14.81% 14.49%
Short-Term Debt to Total Capital
1.40% 1.43% 1.55% 1.54% 1.59% 0.83% 0.83% 0.80% 0.78% 0.77% 0.76%
Long-Term Debt to Total Capital
19.61% 19.66% 20.88% 20.34% 17.67% 15.99% 15.92% 15.02% 14.56% 14.04% 13.73%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
2.95% 3.71% 1.82% 1.91% 1.88% 1.52% 1.41% 1.59% 1.69% 1.94% 1.93%
Common Equity to Total Capital
76.04% 75.20% 75.75% 76.21% 78.86% 81.66% 81.84% 82.59% 82.97% 83.25% 83.58%
Debt to EBITDA
3.88 7.03 39.11 1,752.92 29.02 10.21 4.34 2.44 1.70 1.21 1.14
Net Debt to EBITDA
1.13 3.35 25.57 648.02 9.05 1.41 2.02 0.46 0.00 -0.77 -0.19
Long-Term Debt to EBITDA
3.62 6.55 36.41 1,629.39 26.63 9.71 4.13 2.32 1.62 1.15 1.08
Debt to NOPAT
-167.12 -10.93 -5.79 -4.96 -5.06 -5.20 -9.29 83.50 7.08 2.84 2.49
Net Debt to NOPAT
-48.66 -5.21 -3.78 -1.83 -1.58 -0.72 -4.32 15.66 0.02 -1.81 -0.41
Long-Term Debt to NOPAT
-155.99 -10.19 -5.39 -4.61 -4.64 -4.94 -8.83 79.29 6.72 2.69 2.36
Altman Z-Score
2.76 2.53 1.92 1.91 2.11 2.18 2.24 2.02 2.15 2.59 2.63
Noncontrolling Interest Sharing Ratio
4.19% 4.26% 3.04% 3.16% 3.07% 3.33% 2.02% 2.16% 2.16% 2.07% 1.99%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.82 1.80 1.58 1.57 1.52 1.45 1.48 1.54 1.74 1.75 1.55
Quick Ratio
0.97 0.87 0.66 0.82 0.76 0.67 0.63 0.77 0.86 0.95 0.68
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-39 -60 6.46 35 71 116 57 43 23 35 -3.52
Operating Cash Flow to CapEx
-1,044.33% -735.83% 755.60% 3,708.61% 610.35% 1,112.90% -852.52% 727.03% 810.25% 2,700.76% -531.98%
Free Cash Flow to Firm to Interest Expense
-10.44 -17.43 2.15 11.49 26.67 46.91 27.83 20.05 13.31 20.89 -2.08
Operating Cash Flow to Interest Expense
-7.13 -5.37 8.34 18.10 7.01 12.19 -18.02 17.79 17.58 44.71 -8.31
Operating Cash Flow Less CapEx to Interest Expense
-7.81 -6.10 7.23 17.61 5.86 11.10 -20.13 15.35 15.41 43.05 -9.87
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.13 1.08 1.04 1.02 1.08 1.15 1.21 1.18 1.21 1.19 1.16
Accounts Receivable Turnover
6.78 6.75 6.15 5.58 6.36 7.65 7.83 6.51 7.33 8.56 7.73
Inventory Turnover
4.91 4.34 3.78 3.95 3.80 3.71 3.49 3.72 3.70 3.55 3.06
Fixed Asset Turnover
44.19 42.73 40.50 42.50 45.24 47.10 46.16 48.08 48.89 49.05 49.44
Accounts Payable Turnover
5.70 5.70 4.92 4.42 4.66 4.90 4.85 4.99 5.12 4.55 4.13
Days Sales Outstanding (DSO)
53.86 54.10 59.34 65.43 57.38 47.68 46.59 56.09 49.79 42.63 47.23
Days Inventory Outstanding (DIO)
74.28 84.11 96.66 92.31 95.93 98.32 104.62 98.23 98.68 102.90 119.09
Days Payable Outstanding (DPO)
64.02 64.02 74.26 82.53 78.32 74.51 75.22 73.20 71.33 80.18 88.41
Cash Conversion Cycle (CCC)
64.12 74.19 81.74 75.20 75.00 71.49 75.98 81.12 77.15 65.35 77.91
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
743 760 729 684 670 632 668 669 661 605 670
Invested Capital Turnover
1.99 1.87 1.79 1.88 1.91 2.02 2.08 2.18 2.19 2.35 2.20
Increase / (Decrease) in Invested Capital
31 43 -21 -30 -73 -128 -61 -15 -8.54 -27 2.38
Enterprise Value (EV)
1,350 1,265 855 771 990 1,026 1,013 668 605 974 1,457
Market Capitalization
1,271 1,147 725 692 929 998 946 633 592 1,034 1,460
Book Value per Share
$6.41 $6.19 $5.75 $5.77 $5.81 $5.71 $5.66 $5.94 $6.07 $6.22 $6.23
Tangible Book Value per Share
$1.26 $1.15 $0.63 $0.82 $0.94 $0.93 $1.01 $1.41 $1.64 $1.88 $1.74
Total Capital
873 855 790 793 772 740 733 767 781 799 806
Total Debt
183 180 177 174 149 124 123 121 120 118 117
Total Long-Term Debt
171 168 165 161 136 118 117 115 114 112 111
Net Debt
53 86 116 64 46 17 57 23 0.32 -75 -19
Capital Expenditures (CapEx)
2.52 2.51 3.32 1.50 3.07 2.71 4.34 5.25 3.67 2.77 2.64
Debt-free, Cash-free Net Working Capital (DFCFNWC)
161 175 161 130 126 90 138 142 142 90 131
Debt-free Net Working Capital (DFNWC)
291 269 223 239 228 197 204 241 261 284 267
Net Working Capital (NWC)
279 257 210 227 216 191 198 235 255 278 261
Net Nonoperating Expense (NNE)
3.88 6.21 37 2.28 8.73 8.46 6.45 1.86 0.91 -1.52 1.24
Net Nonoperating Obligations (NNO)
53 86 116 64 46 17 57 23 0.32 -75 -19
Total Depreciation and Amortization (D&A)
13 13 13 14 13 13 14 14 13 12 13
Debt-free, Cash-free Net Working Capital to Revenue
11.18% 12.67% 12.22% 9.87% 9.35% 6.39% 9.52% 9.65% 9.74% 6.22% 8.87%
Debt-free Net Working Capital to Revenue
20.18% 19.51% 16.87% 18.18% 16.94% 14.01% 14.06% 16.34% 17.94% 19.55% 18.10%
Net Working Capital to Revenue
19.34% 18.63% 15.94% 17.25% 16.03% 13.57% 13.64% 15.93% 17.52% 19.13% 17.69%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.12) ($0.28) ($0.56) $0.01 ($0.10) ($0.16) ($0.09) $0.23 $0.11 $0.06 ($0.02)
Adjusted Weighted Average Basic Shares Outstanding
103.56M 103.96M 104.40M 104.16M 105.24M 105.86M 106.29M 106.01M 106.87M 107.35M 108.71M
Adjusted Diluted Earnings per Share
($0.12) ($0.28) ($0.56) $0.01 ($0.10) ($0.16) ($0.09) $0.23 $0.11 $0.06 ($0.02)
Adjusted Weighted Average Diluted Shares Outstanding
103.56M 103.96M 104.40M 104.16M 105.24M 105.86M 106.29M 106.01M 107.77M 109.19M 108.71M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
103.91M 104.15M 104.70M 104.86M 105.82M 106.04M 106.58M 106.66M 106.88M 108.18M 109.25M
Normalized Net Operating Profit after Tax (NOPAT)
-7.15 -17 -15 5.01 -1.58 -12 -3.94 19 9.66 5.33 -1.15
Normalized NOPAT Margin
-2.12% -6.62% -4.82% 1.21% -0.43% -3.70% -1.14% 4.31% 2.72% 1.69% -0.31%
Pre Tax Income Margin
-3.80% -10.53% -8.08% 0.78% -2.23% -6.46% -2.40% 5.74% 3.64% 2.90% -0.38%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-2.89 -7.34 -7.26 1.94 -2.32 -7.58 -3.14 12.58 8.38 5.61 -0.35
NOPAT to Interest Expense
-1.94 -5.03 -4.87 1.63 -0.59 -4.78 -1.92 13.01 8.26 4.56 -0.68
EBIT Less CapEx to Interest Expense
-3.58 -8.07 -8.36 1.46 -3.47 -8.68 -5.26 10.13 6.21 3.95 -1.91
NOPAT Less CapEx to Interest Expense
-2.62 -5.77 -5.97 1.14 -1.74 -5.88 -4.03 10.57 6.09 2.90 -2.24
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
-28.22% -9.85% -31.79% -30.63% -28.89% -30.29% -2.78% -3.30% 4.34% 0.46% 0.38%
Augmented Payout Ratio
-28.22% -9.85% -31.79% -30.63% -28.89% -30.29% -2.78% -3.30% 63.93% 13.70% 11.31%

Financials Breakdown Chart

Key Financial Trends

Corsair Gaming’s financial results show a meaningful recovery from the losses reported through much of 2024 and early 2025. In Q2 2026, revenue was $314.3 million, down 11.3% from Q1 2026 but up 24.4% from the restated Q2 2025 level of $252.9 million. Gross profit increased to $104.3 million, producing a 33.2% gross margin versus 26.8% a year earlier. The company also reported $7.6 million of operating income and $8.8 million of net income attributable to common shareholders, compared with operating and net losses in Q2 2025.

Cash generation has improved considerably. Corsair produced $74.8 million of operating cash flow in Q2 2026, up from $29.7 million in Q1 and $30.2 million in Q2 2025. Cash and equivalents increased to $192.2 million from $118.2 million at the end of Q1, while total debt declined modestly to approximately $118.3 million from $119.8 million. The balance sheet remains supported by $646.8 million of current assets against $369.1 million of current liabilities, although inventory remains a substantial component of the asset base.

Investors should view the recovery as encouraging but still incomplete. Quarterly revenue remains below the $436.9 million reported in Q4 2025, operating income is still modest relative to sales, and the company continues to carry negative retained earnings. The latest cash flow also benefited from a $46.5 million favorable change in operating assets and liabilities, so future results will need to demonstrate that cash generation can remain strong without relying heavily on working-capital movements.

  • Improved profitability: Q2 2026 operating income reached $7.6 million, reversing the $16.9 million operating loss reported in the restated Q2 2025 period.
  • Gross-margin expansion: Gross margin improved to approximately 33.2% in Q2 2026 from 26.8% a year earlier, indicating better product mix, pricing, or cost control.
  • Strong operating cash flow: Operating cash flow rose to $74.8 million in Q2 2026, more than double the prior-year period and well above the $29.7 million generated in Q1.
  • Higher liquidity: Cash and equivalents increased by $74.1 million sequentially to $192.2 million, strengthening Corsair’s ability to fund operations and manage seasonal demand.
  • Lower debt burden: Total short- and long-term debt declined to about $118.3 million from approximately $124.4 million in Q2 2025, while cash increased substantially.
  • Inventory reduction: Net inventory fell to $264.5 million from $295.6 million a year earlier, which may reduce the risk of excess stock and inventory-related markdowns.
  • Working-capital volatility: The Q2 operating cash-flow increase included a $46.5 million benefit from changes in operating assets and liabilities. Investors should monitor whether this improvement is recurring or timing-related.
  • Seasonal revenue pattern: Q2 revenue declined sequentially from $354.5 million in Q1 2026, and it remains well below the $436.9 million reported in Q4 2025. Corsair’s results may continue to fluctuate with the consumer electronics and gaming upgrade cycle.
  • Still-thin operating margin: Q2 2026 operating margin was only about 2.4%, down from approximately 3.9% in Q1. A modest decline in sales or gross margin could quickly pressure profitability.
  • Share-count and balance-sheet risks: Diluted weighted-average shares rose to 109.2 million in Q2 2026 from 107.8 million in Q1, while retained earnings remained negative at $52.5 million. Goodwill and intangible assets also totaled approximately $463.9 million, creating potential impairment risk if business performance weakens.
11/14/26 12:25 PM ETAI Generated. May Contain Errors.

Corsair Gaming Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Corsair Gaming's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Corsair Gaming's net income appears to be on a downward trend, with a most recent value of -$14.97 million in 2025, falling from -$13.72 million in 2018. The previous period was -$83.39 million in 2024. See Corsair Gaming's forecast for analyst expectations on what's next for the company.

Corsair Gaming's total operating income in 2025 was $2.08 million, based on the following breakdown:
  • Total Gross Profit: $425.88 million
  • Total Operating Expenses: $423.81 million

Over the last 7 years, Corsair Gaming's total revenue changed from $937.55 million in 2018 to $1.47 billion in 2025, a change of 57.1%.

In the past 13 quarters, Corsair Gaming's cash and equivalents has ranged from $58.91 million in Q3 2024 to $192.24 million in Q2 2026, and is currently $134.60 million as of their latest financial filing in Q3 2026.

Corsair Gaming had total debt of $121.34 million at the end of 2025, a 30.1% decrease from 2024, and none in 2018.

Over the last 7 years, Corsair Gaming's book value per share changed from 0.00 in 2018 to 5.94 in 2025, a change of 594.5%.



Financial statements for NASDAQ:CRSR last updated on 11/5/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners