Corsair Gaming Inc Financial Statements (CRSR)
|
|
|
|
Report date
|
|
|
27.02.2023 |
31.12.2023 |
27.02.2024 |
26.02.2025 |
25.02.2026 |
|
07.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
1 375 |
1 460 |
1 460 |
1 316 |
1 472 |
|
1 457 |
|
Operating Income, bln rub |
|
|
-54.8 |
9.69 |
9.69 |
-50.0 |
2.08 |
|
18.1 |
|
EBITDA, bln rub |
? |
|
-0.683 |
60.4 |
64.6 |
3.45 |
51.4 |
|
71.6 |
|
Net profit, bln rub |
? |
|
-54.4 |
3.19 |
-2.59 |
-85.2 |
-12.5 |
|
5.43 |
|
|
OCF, bln rub |
? |
|
66.4 |
89.2 |
89.2 |
35.9 |
50.1 |
|
61.1 |
|
CAPEX, bln rub |
? |
|
26.3 |
12.8 |
12.8 |
9.85 |
15.4 |
|
16.0 |
|
FCF, bln rub |
? |
|
40.1 |
76.4 |
76.4 |
26.0 |
34.7 |
|
45.1 |
|
Dividend payout, bln rub
|
|
|
4.31 |
0.000 |
0.000 |
5.79 |
0.000 |
|
0.000 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
OPEX, bln rub |
|
|
351.4 |
350.6 |
350.6 |
377.6 |
423.8 |
|
421.4 |
|
Cost of production, bln rub |
|
|
1 078 |
1 100 |
1 100 |
988.8 |
1 047 |
|
1 018 |
|
R&D, bln rub |
|
|
66.5 |
65.3 |
65.3 |
67.5 |
69.1 |
|
68.8 |
|
Interest expenses, bln rub |
|
|
9.56 |
17.4 |
17.4 |
13.2 |
9.35 |
|
8.37 |
|
|
Assets, bln rub |
|
|
1 297 |
1 357 |
1 357 |
1 236 |
1 254 |
|
1 177 |
|
Net Assets, bln rub |
? |
|
623.8 |
667.6 |
667.6 |
604.3 |
633.6 |
|
647.6 |
|
Debt, bln rub |
|
|
295.2 |
198.2 |
246.5 |
237.0 |
121.3 |
|
6.12 |
|
Cash, bln rub |
|
|
151.2 |
178.3 |
175.6 |
107.0 |
98.6 |
|
118.2 |
|
Net debt, bln rub |
|
|
144.0 |
19.9 |
70.9 |
130.0 |
22.8 |
|
-112.0 |
|
|
Ordinary share price, rub |
|
|
13.6 |
14.1 |
14.1 |
6.61 |
5.94 |
|
7.89 |
|
Number of ordinary shares, mln |
|
|
96.3 |
106.3 |
102.5 |
104.2 |
106.0 |
|
106.9 |
|
|
Market cap, bln rub |
|
|
1 307 |
1 498 |
1 445 |
689 |
630 |
|
843 |
|
EV, bln rub |
? |
|
1 451 |
1 518 |
1 516 |
819 |
652 |
|
731 |
|
Book value, bln rub |
|
|
60 |
313 |
125 |
86 |
151 |
|
175 |
|
|
EPS, rub |
? |
|
-0.56 |
0.03 |
-0.03 |
-0.82 |
-0.12 |
|
0.05 |
|
FCF/share, rub |
|
|
0.42 |
0.72 |
0.75 |
0.25 |
0.33 |
|
0.42 |
|
BV/share, rub |
|
|
0.62 |
2.94 |
1.22 |
0.82 |
1.42 |
|
1.64 |
|
|
EBITDA margin, % |
? |
|
-0.05% |
4.14% |
4.43% |
0.26% |
3.49% |
|
4.91% |
|
Net margin, % |
? |
|
-3.96% |
0.22% |
-0.18% |
-6.47% |
-0.85% |
|
0.37% |
|
FCF yield, % |
? |
|
3.07% |
5.10% |
5.29% |
3.78% |
5.52% |
|
5.35% |
|
ROE, % |
? |
|
-8.72% |
0.48% |
-0.39% |
-14.1% |
-1.97% |
|
0.84% |
|
ROA, % |
? |
|
-4.19% |
0.23% |
-0.19% |
-6.89% |
-0.99% |
|
0.46% |
|
|
P/E |
? |
|
-24.0 |
470.2 |
-557.9 |
-8.08 |
-50.5 |
|
155.3 |
|
P/FCF |
|
|
32.6 |
19.6 |
18.9 |
26.5 |
18.1 |
|
18.7 |
|
P/S |
? |
|
0.95 |
1.03 |
0.99 |
0.52 |
0.43 |
|
0.58 |
|
P/BV |
? |
|
21.8 |
4.79 |
11.6 |
8.03 |
4.18 |
|
4.82 |
|
EV/EBITDA |
? |
|
-2 124 |
25.1 |
23.5 |
237.5 |
12.7 |
|
10.2 |
|
Debt/EBITDA |
|
|
-210.8 |
0.33 |
1.10 |
37.7 |
0.44 |
|
-1.57 |
|
|
R&D/CAPEX, % |
|
|
252.7% |
511.4% |
511.4% |
685.8% |
449.8% |
|
430.5% |
|
|
CAPEX/Revenue, % |
|
|
1.91% |
0.87% |
0.87% |
0.75% |
1.04% |
|
1.10% |
|
| Corsair Gaming Inc shareholders |
