Corsair Gaming, Inc. (BMV:CRSR)

Corsair Gaming Balance Sheet

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	104.63	107.01	175.62	151.18	62.42	129.54
Cash & Short-Term Investments	104.63	107.01	175.62	151.18	62.42	129.54
Cash Growth	13.50%	-39.07%	16.17%	142.22%	-51.82%	168.96%
Accounts Receivable	179.23	218.65	253.27	235.66	291.29	293.63
Inventory	295.63	259.98	240.17	192.72	298.32	226.01
Other Current Assets	37.76	37.75	42.53	43.24	53.76	41.79
Total Current Assets	617.24	623.39	711.59	622.79	705.78	690.97
Net Property, Plant & Equipment	28.81	29.74	32.21	34.93	16.82	16.48
Other Intangible Assets	146.26	164.32	188.01	216.26	225.71	259.32
Goodwill	359.72	354.22	354.71	347.75	317.05	312.76
Other Long-Term Assets	69.84	64.16	70.95	75.52	72.04	34.59
Total Assets	1,222	1,236	1,357	1,297	1,337	1,314
Accounts Payable	257.66	207.22	239.96	172.03	236.12	299.64
Current Portion of Long-Term Debt	6.12	12.23	12.19	6.5	4.75	-
Other Current Liabilities	162.4	176.87	166.34	164.47	205.87	205.75
Total Current Liabilities	426.18	396.31	418.49	343	446.75	505.38
Long-Term Debt	118.28	161.31	186.01	232.17	242.9	321.39
Other Long-Term Liabilities	62.24	58.75	58.99	66.64	79.57	49.95
Total Long-Term Liabilities	180.53	220.06	245	298.81	322.47	371.34
Total Liabilities	606.71	616.38	663.48	641.81	769.22	876.73
Common Stock	0.01	0.01	0.01	0.01	0.01	0.01
Additional Paid-in Capital	688.83	667.62	630.64	593.49	470.36	438.67
Accumulated Other Comprehensive Income	0.89	-4.56	-3.49	-6.88	-0.34	1.53
Retained Earnings	-85.83	-58.77	40.41	37.22	98.15	-2.81
Total Common Shareholders' Equity	603.9	604.3	667.58	623.84	568.18	437.39
Minority Interest	11.27	15.15	15.94	21.37	-	-
Shareholders' Equity	615.17	619.45	683.51	645.21	568.18	437.39
Total Liabilities & Equity	1,222	1,236	1,347	1,287	1,337	1,314
Total Debt	124.4	173.54	198.2	238.67	247.65	321.39
Net Cash (Debt)	-19.77	-66.53	-22.58	-87.49	-185.24	-191.85
Net Cash Per Share	-0.19	-0.64	-0.21	-0.91	-1.85	-2.12
Book Value	603.9	604.3	667.58	623.84	568.18	437.39
Book Value Per Share	5.75	5.80	6.28	6.48	5.68	4.83
Tangible Book Value	97.92	85.76	124.86	59.84	25.42	-134.69
Tangible Book Value Per Share	0.93	0.82	1.17	0.62	0.25	-1.49

Updated Jun 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.