Corsair Gaming, Inc. (CRSR)
NASDAQ: CRSR · Real-Time Price · USD
8.74
-0.14 (-1.58%)
At close: Aug 15, 2025, 4:00 PM
8.90
+0.16 (1.83%)
After-hours: Aug 15, 2025, 6:35 PM EDT
Corsair Gaming 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 | Jun '25 Jun 30, 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 | -80.74 | -85.18 | -2.59 | -54.39 | 100.96 | 103.22 | Upgrade
|
| Depreciation & Amortization | 53.06 | 51.9 | 50.7 | 53.52 | 45.09 | 43.23 | Upgrade
|
| Other Amortization | - | - | - | - | 1.46 | 2.55 | Upgrade
|
| Stock-Based Compensation | 33.55 | 30.59 | 30.87 | 22.16 | 17.24 | 5.8 | Upgrade
|
| Provision & Write-off of Bad Debts | 2.89 | - | - | - | - | - | Upgrade
|
| Other Operating Activities | 31.14 | 16.28 | -0.52 | -16.43 | -3.8 | -0.77 | Upgrade
|
| Change in Accounts Receivable | -5.51 | 32.29 | -17.69 | 55.85 | 0.44 | -91.49 | Upgrade
|
| Change in Inventory | 0.45 | 18.32 | -39.47 | 111.29 | -71.32 | -80.09 | Upgrade
|
| Change in Accounts Payable | 82.07 | -39.51 | 62.15 | -65.93 | -63.72 | 116.52 | Upgrade
|
| Change in Other Net Operating Assets | 12.7 | 11.19 | 5.69 | -39.68 | -6.16 | 69.98 | Upgrade
|
| Operating Cash Flow | 129.6 | 35.88 | 89.15 | 66.39 | 20.19 | 168.95 | Upgrade
|
| Operating Cash Flow Growth | 32138.56% | -59.76% | 34.29% | 228.79% | -88.05% | 355.36% | Upgrade
|
| Capital Expenditures | -10.61 | -9.85 | -12.76 | -26.32 | -10.97 | -8.99 | Upgrade
|
| Cash Acquisitions | -43.13 | -43.13 | -14.22 | -19.72 | -9.57 | -1.29 | Upgrade
|
| Sale (Purchase) of Intangibles | - | -0.1 | - | - | - | - | Upgrade
|
| Other Investing Activities | -0.67 | 0.38 | - | -1 | - | - | Upgrade
|
| Investing Cash Flow | -42.09 | -52.71 | -26.98 | -47.03 | -20.54 | -10.28 | Upgrade
|
| Short-Term Debt Issued | - | 25 | - | 701.5 | 63.5 | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | 248.51 | - | Upgrade
|
| Total Debt Issued | 25 | 25 | - | 701.5 | 312.01 | - | Upgrade
|
| Short-Term Debt Repaid | - | -25 | - | -701.5 | -63.5 | - | Upgrade
|
| Long-Term Debt Repaid | - | -25 | -41 | -9.48 | -328.39 | -190.59 | Upgrade
|
| Total Debt Repaid | -80.88 | -50 | -41 | -710.98 | -391.89 | -190.59 | Upgrade
|
| Net Debt Issued (Repaid) | -55.88 | -25 | -41 | -9.48 | -79.88 | -190.59 | Upgrade
|
| Issuance of Common Stock | 5.52 | 5.38 | 7.45 | 88.67 | 14.87 | 119.91 | Upgrade
|
| Repurchase of Common Stock | -1.14 | -0.57 | -1.41 | -1.53 | -0.4 | - | Upgrade
|
| Other Financing Activities | -24.08 | -30.48 | -2.43 | -5.05 | - | -8.46 | Upgrade
|
| Financing Cash Flow | -75.57 | -50.68 | -37.39 | 72.61 | -65.4 | -79.13 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.93 | -1.43 | -0.28 | -3.28 | -2.44 | 2.08 | Upgrade
|
| Net Cash Flow | 12.86 | -68.93 | 24.5 | 88.68 | -68.19 | 81.62 | Upgrade
|
| Free Cash Flow | 118.99 | 26.03 | 76.39 | 40.07 | 9.22 | 159.96 | Upgrade
|
| Free Cash Flow Growth | - | -65.93% | 90.63% | 334.74% | -94.24% | 466.14% | Upgrade
|
| Free Cash Flow Margin | 8.45% | 1.98% | 5.23% | 2.91% | 0.48% | 9.40% | Upgrade
|
| Free Cash Flow Per Share | 1.13 | 0.25 | 0.72 | 0.42 | 0.09 | 1.77 | Upgrade
|
| Cash Interest Paid | 10.78 | 12.79 | 16.77 | 9.02 | 11.27 | 27.96 | Upgrade
|
| Cash Income Tax Paid | 7.7 | 5.1 | 7.38 | 14.22 | 41.24 | 13.51 | Upgrade
|
| Levered Free Cash Flow | 131.3 | 24.32 | 70.75 | 73.82 | -14.69 | 141.14 | Upgrade
|
| Unlevered Free Cash Flow | 138.32 | 32.57 | 81.63 | 79.8 | -8.17 | 157.98 | Upgrade
|
| Change in Working Capital | 89.7 | 22.29 | 10.69 | 61.52 | -140.75 | 14.92 | Upgrade
|
Updated Aug 7, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.