Corsair Gaming Inc. logo

Corsair Gaming Inc.

CRSR | NASDAQ
Chart Builder DCF Calculator
$13.45
-$0.07 (-0.52%)
Sep 22, 2026, 1:07 PM ET · Market open
Fiscal Quarter
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
22.21M 13.06M 26.05M -9.53M -20.31M -10.32M 2.29M -51.59M -23.51M -11.03M 7.58M -2.89M -4.08M -1.65M 12.5M -5.95M -59.39M -3.28M 24.72M 1.78M 27.75M 46.72M
Depreciation & Amortization
25.82M 13.36M 14.24M 13.59M 13.2M 13.16M 13.82M 12.88M 12.59M 12.6M 12.68M 12.59M 12.79M 12.64M 11.9M 12.9M 15.98M 12.74M 11.4M 11.35M 11.21M 11.14M
Stock-Based Compensation
12.63M 6.69M 9.27M n/a 9.34M 9.32M 7.47M 7.42M 8.01M 7.69M 7.63M 7.83M 8.17M 7.25M n/a 5.64M n/a 5.15M n/a 5.81M 4.77M 3.08M
Other Working Capital
-29.57M -31.16M 55.55M -641K -3.46M -10.22M 24.88M 1.5M 1.96M -17.15M 5.82M 7.75M 3.9M -11.78M 8.69M 5.79M -18.41M -35.75M -22.47M -4.75M -401K 21.46M
Other Non-Cash Items
1.54M 737K -734K 4.32M 2.08M 5.61M 21.19M 1.41M 623K 758K 1.77M 211K 2.15M 128K 3.04M -1.09M 16.07M 653K 5.1M 4.97M 623K 2.29M
Deferred Income Tax
-6.39M -2.77M -3.31M 96K -2.29M -1.02M n/a 28.03M -9.21M -6.06M 1.39M -2.03M -3.49M -2.21M -2.18M -8.73M -6.74M -4.08M -5.41M -1.37M -2.18M -3.01M
Change in Working Capital
48.76M -1.35M -7.35M -45.46M 28.16M 1.99M 10.79M 26.94M -6.98M -30.28M 26.05M -27.63M -13.41M 25.67M -3.74M 32.32M 50.24M -17.29M -40.88M -56.88M -10.54M -32.46M
Operating Cash Flow
104.57M 29.73M 38.17M -36.99M 30.19M 18.75M 55.56M 25.1M -18.46M -26.32M 57.09M -11.91M 2.15M 41.83M 21.51M 35.09M 16.16M -6.11M -5.07M -34.34M 31.63M 27.77M
Capital Expenditures
-6.44M -3.67M -5.25M -4.34M -2.71M -3.07M -1.5M -3.32M -2.61M -2.52M -1.98M -3.33M -2.78M -4.68M -6.47M -7.93M -7.56M -4.37M -3.3M -2.78M -2.86M -2.04M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a -43.13M n/a 1.04M n/a -14.22M n/a n/a n/a n/a n/a -19.53M -3.16M n/a n/a -1.68M
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -1M n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
n/a n/a n/a n/a n/a n/a -666K 12.31M -12.41M n/a n/a n/a n/a n/a -90K n/a -95K n/a -43K -325K n/a -4.35M
Investing Cash Flow
-6.44M -3.67M -5.25M -4.34M -2.71M -3.07M -2.16M -34.14M -14.92M -1.48M -1.98M -17.55M -2.78M -4.68M -6.56M -7.93M -8.65M -23.9M -6.5M -3.11M -2.86M -8.07M
Debt Repayment
-3.13M -1.56M -1.56M -2.25M -24M -25M -3.75M -3.13M -3.13M -15M -24.75M -5M -1.25M -10M -5.73M -1.27M -1.5M -1.25M 247.3M -273.97M -25M -28M
Common Stock Repurchased
-5.01M -5.01M n/a n/a n/a n/a -11K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a -175K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-967K -630K -64K -164K -779K 2.75M -303K -21.35M 932K -4.95M 568K -1.1M 4.03M 114K -2.24M -1.98M -256K -656K -248.7M 248.31M 9.27M 185K
Financial Cash Flow
-2.59M -5.32M -1.48M -365K -24.78M -22.25M -4.06M -24.47M -2.19M -19.95M -24.18M -6.1M 2.78M -9.89M 76.27M -3.25M 1.23M -1.91M 1.98M -23.64M -15.73M -27.82M
Net Cash Flow
95.02M 20.92M 32.78M -41.4M 4.92M -7.1M 48.03M -32.98M -35.6M -48.38M 30.79M -36.24M 1.96M 27.99M 92.38M 22.98M 6.72M -33.4M -10.95M -62.22M 12.97M -7.99M
Free Cash Flow
98.13M 26.06M 32.92M -41.33M 27.48M 15.68M 54.06M 21.78M -21.07M -28.84M 55.12M -15.24M -634K 37.15M 15.05M 27.16M 8.6M -10.47M -8.37M -37.12M 28.77M 25.73M
Adj. Free Cash Flow
85.5M 19.37M 23.65M -41.33M 18.15M 6.36M 46.59M 14.36M -29.08M -36.53M 47.49M -23.06M -8.81M 29.9M 15.05M 21.52M 8.6M -15.62M -8.37M -42.93M 24M 22.66M
Maintenance CapEx
-6.44M -3.67M -4.25M -2.54M -172.32K -1.67M -1.5M -3.32M -2.61M -2.52M -1.39M -1.69M -1.46M -4.68M -6.47M -7.93M -7.56M -4.37M -3.3M -2.78M -996.98K n/a
Growth CapEx
n/a n/a -1M -1.8M -2.54M -1.4M n/a n/a n/a n/a -588.97K -1.63M -1.32M n/a n/a n/a n/a n/a n/a n/a -1.86M -2.04M
Owner Earnings
98.13M 26.06M 33.92M -39.53M 30.02M 17.08M 54.06M 21.78M -21.07M -28.84M 55.7M -13.61M 683.97K 37.15M 15.05M 27.16M 8.6M -10.47M -8.37M -37.12M 30.63M 27.77M

© 2026 bestshares.com. All rights reserved.