MILPITAS, Calif.--(BUSINESS WIRE)--Corsair Gaming, Inc. (Nasdaq: CRSR) (“Corsair” or the “Company”), a leading global provider and innovator of high-performance gear for gamers, streamers, content-creators, and gaming PC builders, today announced financial results for the first quarter ended March 31, 2023.
First Quarter 2023 Select Financial Metrics
- Net revenue was $354.0 million compared to $380.7 million in the first quarter of 2022. Gaming components and systems segment net revenue was $265.0 million compared to $246.5 million in the first quarter of 2022, while Gamer and creator peripherals segment net revenue was $88.9 million compared to $134.1 million in the first quarter of 2022.
- Net loss attributable to common shareholders was $1.1 million, or $0.01 per diluted share, compared to a net loss of $5.1 million, or $0.05 per diluted share, in the first quarter of 2022.
- Adjusted net income was $11.9 million, or $0.11 per diluted share, compared to adjusted net income of $9.2 million, or $0.09 per diluted share, in the first quarter of 2022.
- Adjusted EBITDA was $20.6 million, compared to $15.4 million in the first quarter of 2022.
- Cash and cash equivalents were $182.1 million as of March 31, 2023.
Andy Paul, Chief Executive Officer of Corsair, stated, “We are off to a strong start to 2023 with a 33% improvement in adjusted EBITDA compared to the year ago period. We are thrilled to see that enthusiast-level consumers continue to build new gaming PCs at a rate significantly above pre-pandemic levels. Recent third party data shows that Corsair continues to gain and hold leading market share positions in most of our categories of components used in those builds. The broader market for gaming peripherals is also holding up at a level significantly above pre-pandemic levels, although slightly behind 2022 levels, most notably in Europe. During 2023 we started to ship many new innovative products, including our FLEX OLED bendable monitor, engineered in partnership with LG. With lower priced GPUs coming to market and exciting new game titles being released this year, we are confident that the gaming market will continue to grow off the higher recent levels and we believe that Corsair can continue to gain market share in many of the new categories we are entering.”
Michael G. Potter, Chief Financial Officer of Corsair, stated, “We were able to build off the good start to the year and continue to improve our financial strength and flexibility. Gross margins increased 30 basis points compared to Q1 2022 as we benefited from lower freight expenses. We are also starting to see the benefit of cost actions we took last year with operating expenses down almost 10% year-over-year. Our working capital position also improved in Q1 reflecting the positive impact of our inventory reduction efforts in 2022, and we reduced debt by $10 million, while preserving capital to invest further in growth.”
Financial Outlook
The Company reiterated its outlook for the full year 2023 for revenue to be flat to slightly up in a softer economic environment as compared to 2022. Corsair continues to expect an improvement for the full year 2023 in adjusted EBITDA led by an improvement in margin, normalized shipping costs and continued tight operating expense controls.
- Net revenue for the full year 2023 is expected to be in the range of $1.35 billion to $1.55 billion.
- Adjusted operating income to be in the range of $75 million to $95 million.
- Adjusted EBITDA to be in the range of $90 million to $110 million.
Certain non-GAAP measures included in our financial outlook were not reconciled to the comparable GAAP financial measures because the GAAP measures are not accessible on a forward-looking basis. We are unable to reconcile these forward-looking non-GAAP financial measures to the most directly comparable GAAP measures without unreasonable efforts because we are currently unable to predict with a reasonable degree of certainty the type and extent of certain items that would be expected to impact GAAP measures for these periods but would not impact the non-GAAP measures. Such items may include stock-based compensation charges, depreciation and amortization, and other items. The unavailable information could have a significant impact on our GAAP financial results.
The foregoing forward-looking statements reflect our expectations as of today's date. Given the number of risk factors, uncertainties and assumptions discussed below, actual results may differ materially. We do not intend to update our financial outlook until our next quarterly results announcement.
Recent Developments
- Expanded our gaming headset lineup, with new wireless versions of the HS65 and HS55 lightweight headsets. Both feature Dolby 7.1 surround sound and low-latency 2.4GHz wireless and Bluetooth® connectivity, giving multi-platform compatibility. The HS65 also features Sound ID for personalized audio profiles.
- Fully rolled out the new MURALS feature in iCUE software, adding an intuitive new interface with which users can design and create system-wide lighting profiles in a variety of ways. Users can create a lighting profile from a sample video, image or even music, and apply that lighting profile across all their Corsair gear. MURALS also enables lighting synchronization and control for supported products from popular lighting manufacturers Philips HUE and Nanoleaf, further expanding the Corsair iCUE ecosystem of supported products.
- Launched new high performance DDR5 memory kits with break-through capacities of up to 192GB for a 4-module kit, meeting the ever growing DRAM needs of gamers and content creators
- Launched Corsair Build Kits, selling complete PC build kits for customers to assemble themselves, helping customers by removing the research and part hunting sometimes required when building a new PC. With six different kits ranging from entry level to range-topping, the kits include everything users need to build a new PC, including processor, graphics card and memory. Supported by in-depth video tutorials to help customers build their PC, Corsair Build Kits offer a new way for customers to shop for a new PC, while still building it themselves.
- Announced a long-term partnership with world renowned gamer and streamer, Nick Kolchoff (known as Nickmercs), who will be exclusively using Corsair and Elgato Peripherals, Scuf Controllers and Origin gaming PCs for his game playing and streaming.
- Launched a market place for 3rd party software providers to offer plug ins and software solutions for the growing installed base of Elgato Streamdecks.
Conference Call and Webcast Information
Corsair will host a conference call to discuss the first quarter 2023 financial results today at 2:00 p.m. Pacific Time. The conference call will be accessible on Corsair’s Investor Relations website at https://ir.corsair.com, or by dialing 1-877-407-0784 (USA) or 1-201-689-8560 (International) with conference ID 13737369. A replay will be available approximately 3 hours after the live call ends on Corsair's Investor Relations website, or through May 17, 2023 by dialing 1-844-512-2921 (USA) or 1-412-317-6671 (International), with passcode 13737369.
About Corsair Gaming, Inc.
CORSAIR (Nasdaq: CRSR) is a leading global developer and manufacturer of high-performance gear and technology for gamers, content creators, and PC enthusiasts. From award-winning PC components and peripherals, to premium streaming equipment and smart ambient lighting, CORSAIR delivers a full ecosystem of products that work together to enable everyone, from casual gamers to committed professionals, to perform at their very best. Corsair also sells gear under its Elgato brand, which provides premium studio equipment and accessories for content creators, SCUF Gaming brand, which builds custom-designed controllers for competitive gamers and ORIGIN PC brand, a builder of custom gaming and workstation desktop PCs.
Forward Looking Statements
Except for the historical information contained herein, the matters set forth in this press release are forward-looking statements within the meaning of the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995, including, but not limited to, Corsair’s expectations regarding market headwinds and tailwinds, its belief that the self-built gaming PC market will continue to improve, its expectations regarding 2023, including lower priced graphics processing units, new game releases, its ability to continue to release innovative and what it believes to be industry leading products, whether cost actions will benefit margins and its estimated full year 2023 net revenue, adjusted operating income and adjusted EBITDA. Forward-looking statements are based on our management’s beliefs, as well as assumptions made by, and information currently available to them. Because such statements are based on expectations as to future financial and operating results and are not statements of fact, actual results may differ materially from those projected. Factors which may cause actual results to differ materially from current expectations include, but are not limited to: current macroeconomic conditions, including the impacts of high inflation and risk of recession on demand for our products; the lingering impacts and future outbreaks of the COVID-19 pandemic and its impacts on our operations and the operations of our manufacturers, retailers and other partners, as well as its impacts on the economy overall, including capital markets; our ability to build and maintain the strength of our brand among gaming and streaming enthusiasts and our ability to continuously develop and successfully market new gear and improvements to existing gear; the introduction and success of new third-party high-performance computer hardware, particularly graphics processing units and central processing units as well as sophisticated new video games; fluctuations in operating results; the risk that we are not able to compete with competitors and/or that the gaming industry, including streaming and esports, does not grow as expected or declines; the loss or inability to attract and retain key management; the impact of global instability, such as the war between Russia and Ukraine, and any sanctions or other geopolitical tensions that may result therefrom; delays or disruptions at our or third-parties’ manufacturing and distribution facilities; currency exchange rate fluctuations or international trade disputes resulting in our gear becoming relatively more expensive to our overseas customers or resulting in an increase in our manufacturing costs; general economic conditions that adversely effect, among other things, the financial markets and consumer confidence and spending; and the other factors described under the heading “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2022 filed with the Securities and Exchange Commission (“SEC”) and our subsequent filings with the SEC. Copies of each filing may be obtained from us or the SEC. All forward-looking statements reflect our beliefs and assumptions only as of the date of this press release. We undertake no obligation to update forward-looking statements to reflect future events or circumstances. Our results for the quarter ended March 31, 2023 are also not necessarily indicative of our operating results for any future periods.
Use and Reconciliation of Non-GAAP Financial Measures
To supplement the financial results presented in accordance with GAAP, this earnings release presents certain non-GAAP financial information, including adjusted operating income (loss), adjusted net income (loss), adjusted net income (loss) per diluted share and adjusted EBITDA. These are important financial performance measures for us, but are not financial measures as defined by GAAP. The presentation of this non-GAAP financial information is not intended to be considered in isolation of or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP.
We use adjusted operating income (loss), adjusted net income (loss), adjusted net income (loss) per share and adjusted EBITDA to evaluate our operating performance and trends and make planning decisions. We believe that these non-GAAP financial measures help identify underlying trends in our business that could otherwise be masked by the effect of the expenses and other items that we exclude in such non-GAAP measures. Accordingly, we believe that these non-GAAP financial measures provide useful information to investors and others in understanding and evaluating our operating results, enhancing the overall understanding of our past performance and future prospects, and allowing for greater transparency with respect to the key financial metrics used by our management in our financial and operational decision-making. We also present these non-GAAP financial measures because we believe investors, analysts and rating agencies consider it useful in measuring our ability to meet our debt service obligations.
Our use of these terms may vary from that of others in our industry. These non-GAAP financial measures should not be considered as an alternative to net revenue, operating income (loss), net income (loss), cash provided by operating activities, or any other measures derived in accordance with GAAP as measures of operating performance or liquidity. Reconciliations of these measures to the most directly comparable GAAP financial measures are presented in the attached schedules.
We calculate these non-GAAP financial measures as follows:
- Adjusted operating income (loss), non-GAAP, is determined by adding back to GAAP operating income (loss), the impact from amortization, stock-based compensation, certain acquisition-related and integration-related costs, and other costs.
- Adjusted net income (loss), non-GAAP, is determined by adding back to GAAP net loss, the impact from amortization, stock-based compensation, certain acquisition-related and integration-related costs, and other costs, and the related tax effects of each of these adjustments.
- Adjusted net income (loss) per diluted share, non-GAAP, is determined by dividing adjusted net income, non-GAAP by the respective weighted average shares outstanding, inclusive of the impact of other dilutive securities.
- Adjusted EBITDA is determined by adding back to GAAP net income (loss), the impact from amortization, stock-based compensation, depreciation, interest expense, certain acquisition-related and integration-related costs, tax benefit, and other costs.
We encourage investors and others to review our financial information in its entirety, not to rely on any single financial measure and to view these non-GAAP financial measures in conjunction with the related GAAP financial measures.
Corsair Gaming, Inc. Condensed Consolidated Statements of Operations (Unaudited, in thousands, except per share amounts) |
||||||||
|
|
Three Months Ended
|
|
|||||
|
|
2023 |
|
|
2022 |
|
||
|
|
|
|
|
|
|
||
Net revenue |
|
$ |
353,964 |
|
|
$ |
380,691 |
|
Cost of revenue |
|
|
268,560 |
|
|
|
289,935 |
|
Gross profit |
|
|
85,404 |
|
|
|
90,756 |
|
Operating expenses: |
|
|
|
|
|
|
||
Sales, general and administrative |
|
|
67,529 |
|
|
|
76,131 |
|
Product development |
|
|
16,838 |
|
|
|
17,110 |
|
Total operating expenses |
|
|
84,367 |
|
|
|
93,241 |
|
Operating income (loss) |
|
|
1,037 |
|
|
|
(2,485 |
) |
Other (expense) income: |
|
|
|
|
|
|
||
Interest expense |
|
|
(2,828 |
) |
|
|
(1,279 |
) |
Other expense, net |
|
|
(496 |
) |
|
|
(499 |
) |
Total other expense, net |
|
|
(3,324 |
) |
|
|
(1,778 |
) |
Loss before income taxes |
|
|
(2,287 |
) |
|
|
(4,263 |
) |
Income tax benefit |
|
|
639 |
|
|
|
983 |
|
Net loss |
|
|
(1,648 |
) |
|
|
(3,280 |
) |
Less: Net income (loss) attributable to noncontrolling interest |
|
|
364 |
|
|
|
(407 |
) |
Net loss attributable to Corsair Gaming, Inc. |
|
$ |
(2,012 |
) |
|
$ |
(2,873 |
) |
|
|
|
|
|
|
|
||
Calculation of net loss per share attributable to common stockholders of Corsair Gaming, Inc.: |
|
|
|
|
|
|
||
Net loss attributable to Corsair Gaming, Inc. |
|
$ |
(2,012 |
) |
|
$ |
(2,873 |
) |
Change in redemption value of redeemable noncontrolling interest |
|
|
958 |
|
|
|
(2,261 |
) |
Net loss attributable to common stockholders of Corsair Gaming, Inc. |
|
$ |
(1,054 |
) |
|
$ |
(5,134 |
) |
|
|
|
|
|
|
|
||
Net loss per share attributable to common stockholders of Corsair Gaming, Inc.: |
|
|
|
|
|
|
||
Basic |
|
$ |
(0.01 |
) |
|
$ |
(0.05 |
) |
Diluted |
|
$ |
(0.01 |
) |
|
$ |
(0.05 |
) |
Weighted-average common shares outstanding: |
|
|
|
|
|
|
||
Basic |
|
|
101,685 |
|
|
|
95,275 |
|
Diluted |
|
|
101,685 |
|
|
|
95,275 |
|
Corsair Gaming, Inc. Segment Information (Unaudited, in thousands, except percentages) |
|||||||||
|
|
Three Months Ended March 31, |
|
|
|||||
|
|
2023 |
|
|
2022 |
|
|
||
|
|
|
|
|
|
|
|
||
Net revenue: |
|
|
|
|
|
|
|
||
Gamer and Creator Peripherals |
|
$ |
88,942 |
|
|
$ |
134,148 |
|
|
Gaming Components and Systems |
|
|
265,022 |
|
|
|
246,543 |
|
|
Total Net revenue |
|
$ |
353,964 |
|
|
$ |
380,691 |
|
|
|
|
|
|
|
|
|
|
||
Gross Profit: |
|
|
|
|
|
|
|
||
Gamer and Creator Peripherals |
|
$ |
26,648 |
|
|
$ |
43,057 |
|
|
Gaming Components and Systems |
|
|
58,756 |
|
|
|
47,699 |
|
|
Total Gross Profit |
|
$ |
85,404 |
|
|
$ |
90,756 |
|
|
|
|
|
|
|
|
|
|
||
Gross Margin: |
|
|
|
|
|
|
|
||
Gamer and Creator Peripherals |
|
|
30.0 |
% |
|
|
32.1 |
% |
|
Gaming Components and Systems |
|
|
22.2 |
% |
|
|
19.3 |
% |
|
Total Gross Margin |
|
|
24.1 |
% |
|
|
23.8 |
% |
|
Corsair Gaming, Inc. Condensed Consolidated Balance Sheets (Unaudited, in thousands) |
||||||||
|
|
March 31,
|
|
|
December 31,
|
|
||
|
|
|
|
|
|
|
||
Assets |
|
|
|
|
|
|
||
Current assets: |
|
|
|
|
|
|
||
Cash and restricted cash |
|
$ |
181,819 |
|
|
$ |
153,827 |
|
Accounts receivable, net |
|
|
220,992 |
|
|
|
235,656 |
|
Inventories |
|
|
188,481 |
|
|
|
192,717 |
|
Prepaid expenses and other current assets |
|
|
41,678 |
|
|
|
40,593 |
|
Total current assets |
|
|
632,970 |
|
|
|
622,793 |
|
Restricted cash, noncurrent |
|
|
234 |
|
|
|
233 |
|
Property and equipment, net |
|
|
34,128 |
|
|
|
34,927 |
|
Goodwill |
|
|
348,210 |
|
|
|
347,747 |
|
Intangibles assets, net |
|
|
207,082 |
|
|
|
216,255 |
|
Other assets |
|
|
74,701 |
|
|
|
75,290 |
|
Total assets |
|
$ |
1,297,325 |
|
|
$ |
1,297,245 |
|
Liabilities |
|
|
|
|
|
|
||
Current liabilities: |
|
|
|
|
|
|
||
Debt maturing within one year, net |
|
$ |
8,372 |
|
|
$ |
6,495 |
|
Accounts payable |
|
|
188,035 |
|
|
|
172,033 |
|
Other liabilities and accrued expenses |
|
|
152,485 |
|
|
|
164,470 |
|
Total current liabilities |
|
|
348,892 |
|
|
|
342,998 |
|
Long-term debt, net |
|
|
220,390 |
|
|
|
232,170 |
|
Deferred tax liabilities |
|
|
17,680 |
|
|
|
18,054 |
|
Other liabilities, noncurrent |
|
|
46,054 |
|
|
|
48,589 |
|
Total liabilities |
|
|
633,016 |
|
|
|
641,811 |
|
Temporary equity |
|
|
|
|
|
|
||
Redeemable noncontrolling interest |
|
|
20,646 |
|
|
|
21,367 |
|
Permanent equity |
|
|
|
|
|
|
||
Corsair Gaming, Inc. stockholders’ equity: |
|
|
|
|
|
|
||
Common stock and additional paid-in capital |
|
|
602,378 |
|
|
|
593,496 |
|
Retained earnings |
|
|
36,169 |
|
|
|
37,223 |
|
Accumulated other comprehensive loss |
|
|
(5,276 |
) |
|
|
(6,881 |
) |
Total Corsair Gaming, Inc. stockholders' equity |
|
|
633,271 |
|
|
|
623,838 |
|
Nonredeemable noncontrolling interest |
|
|
10,392 |
|
|
|
10,229 |
|
Total permanent equity |
|
|
643,663 |
|
|
|
634,067 |
|
Total liabilities, temporary equity and permanent equity |
$ | 1,297,325 |
$ | 1,297,245 |
||||
Corsair Gaming, Inc. Condensed Consolidated Statements of Cash Flows (Unaudited, in thousands) |
||||||||
|
|
Three Months Ended
|
|
|||||
|
|
2023 |
|
|
2022 |
|
||
|
|
|
|
|
|
|
||
Cash flows from operating activities: |
|
|
|
|
|
|
||
Net loss |
|
$ |
(1,648 |
) |
|
$ |
(3,280 |
) |
Adjustments to reconcile net loss to
|
|
|
|
|
|
|
||
Stock-based compensation |
|
|
7,246 |
|
|
|
5,147 |
|
Depreciation |
|
|
2,897 |
|
|
|
2,604 |
|
Amortization |
|
|
9,741 |
|
|
|
10,138 |
|
Deferred income taxes |
|
|
(2,209 |
) |
|
|
(4,078 |
) |
Other |
|
|
128 |
|
|
|
653 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
||
Accounts receivable |
|
|
14,623 |
|
|
|
54,434 |
|
Inventories |
|
|
4,672 |
|
|
|
(662 |
) |
Prepaid expenses and other assets |
|
|
(1,077 |
) |
|
|
(8,147 |
) |
Accounts payable |
|
|
18,156 |
|
|
|
(35,308 |
) |
Other liabilities and accrued expenses |
|
|
(10,703 |
) |
|
|
(27,607 |
) |
Net cash provided by (used in) operating activities |
|
|
41,826 |
|
|
|
(6,106 |
) |
Cash flows from investing activities: |
|
|
|
|
|
|
||
Acquisition of business, net of cash acquired |
|
|
— |
|
|
|
(19,534 |
) |
Purchase of property and equipment |
|
|
(4,677 |
) |
|
|
(4,365 |
) |
Net cash used in investing activities |
|
|
(4,677 |
) |
|
|
(23,899 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
||
Repayment of debt |
|
|
(10,000 |
) |
|
|
(1,250 |
) |
Borrowing from line of credit |
|
|
— |
|
|
|
293,000 |
|
Repayment of line of credit |
|
|
— |
|
|
|
(293,000 |
) |
Payment of other offering costs |
|
|
(497 |
) |
|
|
— |
|
Payment of contingent consideration |
|
|
(950 |
) |
|
|
(292 |
) |
Proceeds from issuance of shares through employee
|
|
|
2,117 |
|
|
|
523 |
|
Payment of taxes related to net share settlement of equity awards |
|
|
(556 |
) |
|
|
(887 |
) |
Net cash used in financing activities |
|
|
(9,886 |
) |
|
|
(1,906 |
) |
Effect of exchange rate changes on cash |
|
|
730 |
|
|
|
(1,484 |
) |
Net increase (decrease) in cash and restricted cash |
|
|
27,993 |
|
|
|
(33,395 |
) |
Cash and restricted cash at the beginning of the period |
|
|
154,060 |
|
|
|
65,380 |
|
Cash and restricted cash at the end of the period |
|
$ |
182,053 |
|
|
$ |
31,985 |
|
Corsair Gaming, Inc. GAAP to Non-GAAP Reconciliations |
||||||||
Non-GAAP Operating Income Reconciliations (Unaudited, in thousands, except percentages) |
||||||||
|
Three Months Ended
|
|
||||||
|
|
2023 |
|
|
2022 |
|
||
|
|
|
|
|
|
|
||
Operating Income (Loss) - GAAP |
|
$ |
1,037 |
|
|
$ |
(2,485 |
) |
Amortization |
|
|
9,741 |
|
|
|
10,138 |
|
Stock-based compensation |
|
|
7,246 |
|
|
|
5,147 |
|
Acquisition-related and integration-related costs |
|
|
140 |
|
|
|
243 |
|
Other |
|
|
— |
|
|
|
275 |
|
Adjusted Operating Income - Non-GAAP |
|
$ |
18,164 |
|
|
$ |
13,318 |
|
|
|
|
|
|
|
|
||
As a % of net revenue - GAAP |
|
|
0.3 |
% |
|
|
-0.7 |
% |
As a % of net revenue - Non-GAAP |
|
|
5.1 |
% |
|
|
3.5 |
% |
Non-GAAP Net Income and Net Income Per Share Reconciliations (Unaudited, in thousands, except per share amounts) |
||||||||
|
|
Three Months Ended
|
|
|||||
|
|
2023 |
|
|
2022 |
|
||
|
|
|
|
|
|
|
||
Net loss attributable to common stockholders of Corsair Gaming, Inc. (1) |
|
$ |
(1,054 |
) |
|
$ |
(5,134 |
) |
Less: Change in redemption value of redeemable noncontrolling interest |
|
|
958 |
|
|
|
(2,261 |
) |
Net loss attributable to Corsair Gaming, Inc. |
|
|
(2,012 |
) |
|
|
(2,873 |
) |
Add: Net income (loss) attributable to noncontrolling interest |
|
|
364 |
|
|
|
(407 |
) |
Net Loss - GAAP |
|
|
(1,648 |
) |
|
|
(3,280 |
) |
Adjustments: |
|
|
|
|
|
|
||
Amortization |
|
|
9,741 |
|
|
|
10,138 |
|
Stock-based compensation |
|
|
7,246 |
|
|
|
5,147 |
|
Acquisition-related and integration-related costs |
|
|
140 |
|
|
|
243 |
|
Other |
|
|
— |
|
|
|
275 |
|
Non-GAAP income tax adjustment |
|
|
(3,550 |
) |
|
|
(3,349 |
) |
Adjusted Net Income - Non-GAAP |
|
$ |
11,929 |
|
|
$ |
9,174 |
|
|
|
|
|
|
|
|
||
Diluted net income (loss) per share: |
|
|
|
|
|
|
||
GAAP |
|
$ |
(0.01 |
) |
|
$ |
(0.05 |
) |
Adjusted, Non-GAAP |
|
$ |
0.11 |
|
|
$ |
0.09 |
|
|
|
|
|
|
|
|
||
Weighted-average common shares outstanding - Diluted: |
|
|
|
|
|
|
||
GAAP |
|
|
101,685 |
|
|
|
95,275 |
|
Add: Dilutive effect of stock options and RSUs |
|
|
4,147 |
|
|
|
5,015 |
|
Adjusted, Non-GAAP |
|
|
105,832 |
|
|
|
100,290 |
|
|
|
|
|
|
|
|
||
(1) Numerator for calculating net loss per share-GAAP |
||||||||
Corsair Gaming, Inc. GAAP to Non-GAAP Reconciliations |
||||||||
Adjusted EBITDA Reconciliations (Unaudited, in thousands, except percentages) |
||||||||
|
Three Months Ended
|
|
||||||
|
|
2023 |
|
|
2022 |
|
||
|
|
|
|
|
|
|
||
Net loss - GAAP |
|
$ |
(1,648 |
) |
|
$ |
(3,280 |
) |
Amortization |
|
|
9,741 |
|
|
|
10,138 |
|
Stock-based compensation |
|
|
7,246 |
|
|
|
5,147 |
|
Depreciation |
|
|
2,897 |
|
|
|
2,604 |
|
Interest expense, net |
|
|
2,828 |
|
|
|
1,279 |
|
Acquisition-related and integration-related costs |
|
|
140 |
|
|
|
243 |
|
Other |
|
|
— |
|
|
|
275 |
|
Income tax benefit |
|
|
(639 |
) |
|
|
(983 |
) |
Adjusted EBITDA - Non-GAAP |
|
$ |
20,565 |
|
|
$ |
15,423 |
|
|
|
|
|
|
|
|
||
Adjusted EBITDA margin - Non-GAAP |
|
|
5.8 |
% |
|
|
4.1 |
% |
