CRSR
$13.18+0.76%
Corsair Gaming Inc.Stock · TechnologyRussell 2000 · 0.02% of IWMUS Stock Market · 0.0006% of VTIRussell 3000 · 0.0005% of IWV
CRSR financial statements
The full income statement, balance sheet, and cash-flow statement for Corsair Gaming Inc. (CRSR), plus valuation ratios — straight from SEC filings. Switch between annual, quarterly, and trailing-twelve-month figures, pick how far back to look, and flip the time order. Every line has a trend sparkline.
Shares outstanding (point-in-time)
2024-06 104.1M2024-09 104.7M2024-12 104.9M2025-03 105.8M2025-06 106.0M2025-09 106.6M2025-12 106.7M2026-03 106.9M2026-06 108.2M+3.9% over 8 periods
SEC-filed end-of-period counts (cover pages and balance sheets, split-adjusted) — the series realized buyback yield is computed from. The weighted-average share lines in the statements below lag these by design: an average over the year sits near the midpoint of an ongoing buyback.
PeriodRangeOrderChangeFiguresAs-reported fiscal years.
| Line item | Trend | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Income Statement | as ofDec 31 ’25 | as ofDec 31 ’24 | as ofDec 31 ’23 | as ofDec 31 ’22 | as ofDec 31 ’21 | |
| Revenue | 1.47B+11.9% | 1.32B-9.8% | 1.46B+6.2% | 1.38B-27.8% | 1.90B+11.8% | |
| 426M+30.0% | 328M-9.1% | 360M+21.5% | 297M-42.3% | 514M+10.4% | ||
| Cost of revenue | 1.05B+5.8% | 989M-10.1% | 1.10B+2.0% | 1.08B-22.4% | 1.39B+12.4% | |
| 424M+12.3% | 378M+7.7% | 351M-0.2% | 351M-6.5% | 376M+22.4% | ||
| Research & development | 69.1M+2.4% | 67.5M+3.5% | 65.3M-1.9% | 66.5M+10.3% | 60.3M+20.4% | |
| Selling, general & administrative | 355M+14.4% | 310M+8.7% | 285M+0.1% | 285M-9.7% | 316M+22.8% | |
| Amortization of intangibles | 40.2M+4.6% | 38.4M-0.1% | 38.5M-3.5% | 39.9M+14.7% | 34.8M+2.6% | |
| Operating income | 2.08M+104.2% | -50.0M-615.6% | 9.69M+117.7% | -54.8M-139.7% | 138M-12.9% | |
| Interest expense | 9.35M-29.2% | 13.2M-24.2% | 17.4M+82.2% | 9.56M-45.9% | 17.7M-49.7% | |
| Interest & investment income | 1.66M-50.4% | 3.35M-51.1% | 6.84M+1728.6% | 374K | — | |
| Pre-tax income | -12.1M+80.3% | -61.7M-1672.3% | -3.48M+94.5% | -63.8M-155.7% | 115M-6.1% | |
| Income tax | 2.82M-87.0% | 21.7M+990.1% | -2.44M+75.1% | -9.82M-172.2% | 13.6M-27.8% | |
| -16.2M+81.0% | -85.2M-3188.8% | -2.59M+95.2% | -54.4M-153.9% | 101M-2.2% | ||
| Net income to non-controlling interest | 1.19M-33.2% | 1.79M+15.1% | 1.55M+251.4% | 442K | — | |
| Net income to common | -12.5M+87.4% | -99.2M-3211.9% | 3.19M+105.2% | -60.9M-160.3% | 101M-2.2% | |
| -$0.12+87.4% | -$0.95-3266.7% | $0.03+104.8% | -$0.63-162.4% | $1.01-11.4% | ||
| EPS (basic) | -$0.12+87.4% | -$0.95-3266.7% | $0.03+104.8% | -$0.63-158.3% | $1.08-10.0% | |
| Weighted-avg shares (basic) | 106M+1.8% | 104M+1.6% | 102M+6.4% | 96.3M+3.2% | 93.3M+8.1% | |
| Weighted-avg shares (diluted) | 106M+1.8% | 104M-2.0% | 106M+10.4% | 96.3M-3.7% | 100M+10.4% | |
| Balance Sheet | as ofDec 31 ’25 | as ofDec 31 ’24 | as ofDec 31 ’23 | as ofDec 31 ’22 | as ofDec 31 ’21 | |
| 665M+6.7% | 623M-12.4% | 712M+14.3% | 623M-11.8% | 706M+2.1% | ||
| Cash & equivalents | 98.8M-9.8% | 110M-38.6% | 179M+15.9% | 154M+135.6% | 65.4M-51.1% | |
| Accounts receivable | 234M+7.0% | 219M-13.7% | 253M+7.5% | 236M-19.1% | 291M-0.8% | |
| Inventory | 303M+16.7% | 260M+8.2% | 240M+24.6% | 193M-35.4% | 298M+32.0% | |
| Prepaid expenses | 29.6M-16.2% | 35.4M-11.2% | 39.8M-1.9% | 40.6M-20.4% | 51.0M+34.3% | |
| 1.25B+1.5% | 1.24B-9.0% | 1.36B+4.6% | 1.30B-3.0% | 1.34B+1.8% | ||
| Property, plant & equipment | 31.5M+6.0% | 29.7M-7.7% | 32.2M-7.8% | 34.9M+107.7% | 16.8M+2.1% | |
| Operating lease right-of-use | 57.6M+9.5% | 52.6M+44.8% | 36.3M-19.6% | 45.2M-12.1% | 51.4M+97.7% | |
| Goodwill | 358M+1.0% | 354M-0.1% | 355M+2.0% | 348M+9.7% | 317M+1.4% | |
| Intangible assets | 125M-23.8% | 164M-12.6% | 188M-13.1% | 216M-4.2% | 226M-13.0% | |
| Other non-current assets | 73.6M+15.1% | 63.9M-9.6% | 70.7M-6.1% | 75.3M+4.8% | 71.8M+109.0% | |
| 431M+8.7% | 396M-5.3% | 418M+22.0% | 343M-23.2% | 447M-11.6% | ||
| Accounts payable | 213M+2.6% | 207M-13.6% | 240M+39.5% | 172M-27.1% | 236M-21.2% | |
| Deferred revenue | 9.00M+23.5% | 7.28M-2.1% | 7.44M+18.9% | 6.26M-6.1% | 6.66M-31.9% | |
| Short-term & current debt | 6.12M-50.0% | 12.2M+0.3% | 12.2M+87.7% | 6.50M+36.7% | 4.75M | |
| Current lease liability | 16.4M+3.5% | 15.8M+63.0% | 9.72M-12.0% | 11.1M+16.9% | 9.46M+4.3% | |
| Other current liabilities | 25.9M-1.5% | 26.3M+26.3% | 20.8M+4.4% | 20.0M-51.0% | 40.7M-36.0% | |
| 608M-1.4% | 616M-7.1% | 663M+3.4% | 642M-16.6% | 769M-12.3% | ||
| Long-term debt | 115M-28.6% | 161M-13.3% | 186M-19.9% | 232M-4.4% | 243M-24.4% | |
| Non-current lease liability | 52.8M+10.8% | 47.7M+23.5% | 38.6M-15.1% | 45.5M-11.1% | 51.2M+191.1% | |
| Operating lease liability (total) | 69.2M+8.9% | 63.5M+31.5% | 48.3M-14.5% | 56.5M-6.8% | 60.6M+127.5% | |
| Deferred tax liabilities | 6.07M-17.7% | 7.38M-57.6% | 17.4M-3.7% | 18.1M-29.8% | 25.7M-13.6% | |
| Other non-current liabilities | 55.8M+8.6% | 51.4M+23.5% | 41.6M-14.4% | 48.6M-9.8% | 53.9M+166.7% | |
| 634M+4.8% | 604M-9.5% | 668M+7.0% | 624M+9.8% | 568M+29.9% | ||
| Common stock | 11.0K+10.0% | 10.0K+0.0% | 10.0K+0.0% | 10.0K+11.1% | 9.00K+0.0% | |
| Additional paid-in capital | 705M+5.7% | 668M+5.9% | 631M+6.3% | 593M+26.2% | 470M+7.2% | |
| Retained earnings | -71.2M-21.2% | -58.8M-245.4% | 40.4M+8.6% | 37.2M-62.1% | 98.1M+3589.1% | |
| Accumulated other comprehensive income | -585K+87.2% | -4.56M-30.7% | -3.49M+49.3% | -6.88M-1923.8% | -340K-122.3% | |
| Non-controlling interest | — | 0.00-100.0% | 10.5M+2.3% | 10.2M | — | |
| Total equity incl. non-controlling | 634M+4.8% | 604M-10.9% | 678M+6.9% | 634M+11.6% | 568M+29.9% | |
| Total liabilities & equity | 1.25B+1.5% | 1.24B-9.0% | 1.36B+4.6% | 1.30B-3.0% | 1.34B+1.8% | |
| Common shares issued | 107M+1.8% | 105M+0.0% | 105M+1.5% | 103M+1.8% | 101M+10.3% | |
| Common shares outstanding | 107M+1.8% | 105M+1.5% | 103M+1.8% | 101M+7.3% | 94.5M+2.8% | |
| Shares outstanding (cover) | 107M+1.7% | 105M+1.5% | 103M+1.8% | 101M+6.6% | 95.2M+3.6% | |
| Cash Flow | as ofDec 31 ’25 | as ofDec 31 ’24 | as ofDec 31 ’23 | as ofDec 31 ’22 | as ofDec 31 ’21 | |
| 50.1M+39.7% | 35.9M-59.8% | 89.2M+34.3% | 66.4M+228.8% | 20.2M-88.0% | ||
| Depreciation & amortization | 54.2M+4.4% | 51.9M+2.4% | 50.7M+0.1% | 50.6M+12.3% | 45.1M+4.3% | |
| Intangible amortization | 40.2M+4.6% | 38.4M-0.1% | 38.5M-3.5% | 39.9M+14.7% | 34.8M+2.6% | |
| Share-based compensation | 33.1M+8.2% | 30.6M-0.9% | 30.9M+39.3% | 22.2M+28.6% | 17.2M+197.4% | |
| Deferred income taxes | -6.51M-157.1% | 11.4M+280.3% | -6.33M+70.9% | -21.7M-81.7% | -12.0M-60.0% | |
| Change in receivables | 17.7M+154.9% | -32.3M-282.5% | 17.7M+131.7% | -55.8M-12477.7% | -444K-100.5% | |
| Change in inventory | 51.7M+382.3% | -18.3M-146.4% | 39.5M+135.5% | -111M-256.0% | 71.3M-11.0% | |
| Change in payables | 5.54M+114.0% | -39.5M-163.6% | 62.1M+194.3% | -65.9M-3.5% | -63.7M-154.7% | |
| -15.4M+70.8% | -52.7M-95.3% | -27.0M+42.6% | -47.0M-129.0% | -20.5M-99.8% | ||
| Capital expenditure | 15.4M+56.1% | 9.85M-22.8% | 12.8M-51.5% | 26.3M+139.8% | 11.0M+22.1% | |
| Free cash flow | 34.7M+33.5% | 26.0M-65.9% | 76.4M+90.6% | 40.1M+334.7% | 9.22M-94.2% | |
| Acquisitions | 0.00-100.0% | 43.1M+203.3% | 14.2M-27.2% | 19.5M+303.1% | 4.85M+275.4% | |
| -48.9M+3.6% | -50.7M-35.6% | -37.4M-151.5% | 72.6M+211.0% | -65.4M+17.3% | ||
| Long-term debt issued | 0.00 | 0.00 | 0.00 | 0.00-100.0% | 249M | |
| Long-term debt repaid | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Common stock issued | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Common stock repurchased | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Dividends paid | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| FX effect on cash | 3.33M+333.6% | -1.43M-407.1% | -281K+91.4% | -3.28M-34.9% | -2.44M-217.1% | |
| Net change in cash | -10.8M+84.3% | -68.9M-381.3% | 24.5M-72.4% | 88.7M+230.1% | -68.2M-183.5% | |
| Interest paid | 8.84M-30.9% | 12.8M-23.7% | 16.8M+86.0% | 9.02M-20.0% | 11.3M-59.7% | |
| Income taxes paid | 10.1M+98.7% | 5.10M-30.8% | 7.38M-48.1% | 14.2M-65.5% | 41.2M+205.4% | |
| Valuation Ratios | as ofDec 31 ’25 | as ofDec 31 ’24 | as ofDec 31 ’23 | as ofDec 31 ’22 | as ofDec 31 ’21 | |
| Market cap | 634M-8.6% | 693M-52.3% | 1.45B+11.5% | 1.30B-34.9% | 2.00B-39.9% | |
| P/E | — | — | — | — | 19.8×-38.6% | |
| P/S | 0.4×-18.3% | 0.5×-47.7% | 1.0×+15.0% | 0.9×-16.6% | 1.1×-46.3% | |
| P/B | 1.0×-12.8% | 1.1×-48.7% | 2.2×-11.5% | 2.5×-28.3% | 3.5×-53.7% | |
| P/FCF | 18.2×-31.5% | 26.6×-33.9% | 40.3×-47.1% | 76.1×-64.9% | 217.0×+942.8% | |
| Earnings yield | — | — | — | — | 5.0%+62.8% | |
| FCF yield | 5.5%+46.0% | 3.8%+51.2% | 2.5%+88.9% | 1.3%+185.3% | 0.46%-90.4% | |
| Source filing | 10-K | 10-K | 10-K | 10-K | 10-K |
About this data
Source: CRSR’s SEC filings (10-K / 10-Q). Annual columns are as-reported fiscal years; quarterly columns are as-reported fiscal quarters (Q4 derived as full-year minus the first three quarters where a company doesn’t file a standalone Q4); TTM (quarterly) rolls the trailing four quarters at every quarter end, TTM (yearly) samples that one year apart; balance-sheet rows show the period-end balance. Valuation ratios are sampled as of each period end. View all CRSR filings on SEC EDGAR → Not investment advice.