Corsair Gaming, Inc. (CRSR)
NASDAQ: CRSR · Real-Time Price · USD
7.11
+0.36 (5.26%)
Nov 21, 2024, 12:29 PM EST - Market open

Corsair Gaming Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2014
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Net Income
-80.49-2.59-54.39100.96103.22-8.39
Upgrade
Depreciation & Amortization
50.7550.753.5245.0943.2337.51
Upgrade
Other Amortization
0.680.680.41.462.552.99
Upgrade
Stock-Based Compensation
30.7530.8722.1617.245.83.85
Upgrade
Other Operating Activities
19.98-1.2-16.83-3.8-0.77-11.88
Upgrade
Change in Accounts Receivable
74.64-17.6955.850.44-91.49-48.03
Upgrade
Change in Inventory
-13.59-39.47111.29-71.32-80.0915.71
Upgrade
Change in Accounts Payable
-37.4562.15-65.93-63.72116.5216.2
Upgrade
Change in Other Net Operating Assets
-7.865.69-39.68-6.1669.9829.15
Upgrade
Operating Cash Flow
37.4289.1566.3920.19168.9537.1
Upgrade
Operating Cash Flow Growth
-29.81%34.29%228.79%-88.05%355.36%8692.18%
Upgrade
Capital Expenditures
-10.33-12.76-26.32-10.97-8.99-8.85
Upgrade
Cash Acquisitions
-43.13-14.22-19.72-9.57-1.29-136.4
Upgrade
Sale (Purchase) of Intangibles
-0.1-----0.18
Upgrade
Other Investing Activities
1.04--1---
Upgrade
Investing Cash Flow
-52.52-26.98-47.03-20.54-10.28-145.43
Upgrade
Short-Term Debt Issued
--701.563.5--
Upgrade
Long-Term Debt Issued
---248.51-113.89
Upgrade
Total Debt Issued
21.5-701.5312.01-113.89
Upgrade
Short-Term Debt Repaid
---701.5-63.5--27
Upgrade
Long-Term Debt Repaid
--41-9.48-328.39-190.59-3.97
Upgrade
Total Debt Repaid
-67.5-41-710.98-391.89-190.59-30.97
Upgrade
Net Debt Issued (Repaid)
-46-41-9.48-79.88-190.5982.92
Upgrade
Issuance of Common Stock
5.777.4588.6714.87119.9153.62
Upgrade
Repurchase of Common Stock
-0.65-1.41-1.53-0.4--1.53
Upgrade
Other Financing Activities
-29.91-2.43-5.05--8.46-2.7
Upgrade
Financing Cash Flow
-70.8-37.3972.61-65.4-79.13132.31
Upgrade
Foreign Exchange Rate Adjustments
-0.26-0.28-3.28-2.442.080.04
Upgrade
Net Cash Flow
-86.1624.588.68-68.1981.6224.03
Upgrade
Free Cash Flow
27.0976.3940.079.22159.9628.26
Upgrade
Free Cash Flow Growth
-24.88%90.63%334.74%-94.24%466.14%-
Upgrade
Free Cash Flow Margin
2.05%5.23%2.91%0.48%9.40%2.58%
Upgrade
Free Cash Flow Per Share
0.260.720.420.091.770.37
Upgrade
Cash Interest Paid
13.8616.779.0211.2727.9632.84
Upgrade
Cash Income Tax Paid
8.147.3814.2241.2413.510.57
Upgrade
Levered Free Cash Flow
18.3371.4374.22-14.69141.1444.01
Upgrade
Unlevered Free Cash Flow
26.7181.6379.8-8.17157.9863.24
Upgrade
Change in Net Working Capital
17-6.77-64.66145.71-18.96-16.09
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.