Corsair Gaming Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	1,472	1,316	1,460	1,375	1,904
Revenue Growth (YoY)	11.86%	-9.83%	6.17%	-27.78%	11.85%
Cost of Revenue	1,047	988.78	1,100	1,078	1,390
Gross Profit	425.88	327.6	360.26	296.63	513.85
Selling, General & Admin	354.66	310.01	285.31	284.93	315.67
Research & Development	69.15	67.54	65.26	66.49	60.29
Operating Expenses	423.81	377.55	350.57	351.43	375.96
Operating Income	2.08	-49.95	9.69	-54.79	137.89
Interest Expense	-9.35	-13.21	-17.42	-9.56	-12.77
Interest & Investment Income	1.66	3.35	6.84	0.37	-
Currency Exchange Gain (Loss)	-	-4.6	-2.8	1	-5.8
Other Non Operating Income (Expenses)	-6.54	0.18	0.21	-0.79	0.14
EBT Excluding Unusual Items	-12.15	-64.24	-3.48	-63.77	119.46
Other Unusual Items	-	2.58	-	-	-4.9
Pretax Income	-12.15	-61.66	-3.48	-63.77	114.56
Income Tax Expense	2.82	21.74	-2.44	-9.82	13.6
Earnings From Continuing Operations	-14.97	-83.39	-1.04	-53.95	100.96
Net Income to Company	-14.97	-83.39	-1.04	-53.95	100.96
Minority Interest in Earnings	-1.19	-1.79	-1.55	-0.44	-
Net Income	-16.16	-85.18	-2.59	-54.39	100.96
Preferred Dividends & Other Adjustments	3.69	13.99	-5.78	6.54	-
Net Income to Common	-19.85	-99.18	3.19	-60.92	100.96
Net Income Growth	-	-	-	-	-2.19%
Shares Outstanding (Basic)	106	104	102	96	93
Shares Outstanding (Diluted)	106	104	106	96	100
Shares Change (YoY)	1.77%	-1.99%	10.38%	-3.72%	10.41%
EPS (Basic)	-0.19	-0.95	0.03	-0.63	1.08
EPS (Diluted)	-0.19	-0.95	0.03	-0.63	1.01
EPS Growth	-	-	-	-	-11.40%
Free Cash Flow	34.75	26.03	76.39	40.07	9.22
Free Cash Flow Per Share	0.33	0.25	0.72	0.42	0.09
Gross Margin	28.92%	24.89%	24.68%	21.57%	26.99%
Operating Margin	0.14%	-3.79%	0.66%	-3.98%	7.24%
Profit Margin	-1.35%	-7.53%	0.22%	-4.43%	5.30%
Free Cash Flow Margin	2.36%	1.98%	5.23%	2.91%	0.48%
EBITDA	56.27	1.94	60.39	-1.27	182.99
EBITDA Margin	3.82%	0.15%	4.14%	-0.09%	9.61%
D&A For EBITDA	54.19	51.9	50.7	53.52	45.09
EBIT	2.08	-49.95	9.69	-54.79	137.89
EBIT Margin	0.14%	-3.79%	0.66%	-3.98%	7.24%
Effective Tax Rate	-	-	-	-	11.87%
Advertising Expenses	-	24	21.2	17.3	19.8

Source: S&P Global Market Intelligence. Standard template. Financial Sources.