Corsair Reports Strong Second Quarter 2026 Profit Growth and Cash Generation
Exceeds Profit Expectations with and without Tariff Refund
Second Quarter 2026 Select Financial Highlights (compared to second quarter 2025 unless otherwise stated)
-
Gross profit increased 21% year-over-year to
$104.3 million . Gross margin expanded by 635 basis points year-over-year and 45 basis points sequentially to 33.2%, a company record. -
GAAP operating income improved to
$7.6 million from an operating loss of$16.9 million , while net income improved to$9.1 million from a net loss of$20.3 million . -
Adjusted EBITDA increased 279% year-over-year to
$30.8 million , nearly double the high end of the Company’s guidance of$15.5 million . Adjusted EBITDA margin expanded by 730 basis points to 9.8%. -
GAAP diluted earnings per share was
$0.06 , compared with a loss of$0.16 a year ago; non-GAAP diluted earnings per share was$0.23 , compared with$0.01 a year ago, which was more than three times the high end of the Company’s guided range of$0.05 to$0.07 . -
Net revenue was
$314.3 million , down 2% year-over-year, above the assumed midpoint of the Company’s guided range of$295 million to$320 million . - Direct-to-consumer business was 20% of total net revenue.
-
Net cash provided by operating activities increased 148% year-over-year to
$74.8 million . Cash and restricted cash increased$74.1 million sequentially to$193.9 million at quarter-end.
During the second quarter of 2026, the Company recognized a benefit of approximately
Definitions of the non-GAAP financial measures used in this press release and reconciliations of such measures to their nearest GAAP equivalents are included below under the heading “Use and Reconciliation of Non-GAAP Financial Measures.”
Business Segment Highlights:
Gamer and Creator Peripherals Segment
Revenue grew 13% year over year to
Gross profit increased 27% year-over-year to
Elgato and Stream Deck continued to expand beyond content creation into broader workflow automation and professional broadcast applications. In the first half of 2026, the
Recent Developments:
On
Gaming Components and Systems Segment
Revenue declined 9% year-over-year to
Elsewhere within the segment, memory revenue grew 17% year-over-year, supported by continued excellence in supply chain management, robust demand and sequential market share gains in
Within Systems, demand remained strong, with continued AI compute momentum driving solid year-over-year revenue growth. Corsair is building its AI workstation offering as a natural extension of its existing capabilities in high-performance systems, customization, memory, thermal management and power delivery, initially targeting the approximately
Despite the market headwinds in components, gross profit increased 17% year-over-year to
Management Commentary:
“Looking ahead, our investments remain focused on margin potential, ecosystem value and our ability to win. We see meaningful opportunities to further expand Stream Deck into workflow automation and professional broadcasting, accelerate Marketplace development through AI, deepen our direct-to-consumer relationships and build on Fanatec’s momentum in
Third Quarter and Updated Full Year 2026 Financial Outlook:
For the third quarter of 2026, we expect:
-
Net revenue to be in the range of
$320 million to$350 million . -
Adjusted EBITDA to be in the range of
$18 million to$21 million . -
Non-GAAP EPS to be in the range of
$0.09 to$0.12 .
For the full year 2026, we expect:
-
Net revenue to be in the range of
$1.40 billion to$1.47 billion . -
Adjusted EBITDA to be in the range of
$121 to$131 million . -
Non-GAAP EPS to be in the range of
$0.85 to$0.94 .
The third quarter and full year 2026 outlook assumes continued double-digit growth in Gamer and Creator Peripherals, led by Fanatec, Elgato and Stream Deck, with the higher-margin mix and continued direct-to-consumer progress supporting consolidated gross margin. Gaming Components and Systems is expected to remain pressured by elevated memory pricing delaying DIY demand, although supply availability is expected to remain adequate.
Our full year 2026 outlook for net revenue represents an increase of approximately
Conference Call and Webcast Information
Corsair will host a conference call to discuss the second quarter of 2026 financial results today at
About
Corsair (Nasdaq: CRSR) is a leading global developer and manufacturer of high-performance products 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 products under its Fanatec brand, the leading end-to-end premium
Forward-Looking Statements
This press release contains express and implied forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including, but not limited to, statements regarding the Company’s financial outlook for the third quarter 2026 and the full year 2026; potential future growth in certain product categories; future headwinds and tailwinds that may impact the Company’s sales and results of operations including semiconductor supply constraints and demand for AI-focused workstations; the potential growth and the long-term trajectory of our segments; expected synergies from the acquisition of Trak Racer; the potential market opportunity for desktop AI PCs; the anticipated timeline for a more meaningful contribution from the Company's AI workstation initiative; statements regarding the status of the tariff refund process and the possibility of future administrative adjustments; and the Company's view that elevated DIY PC demand has been deferred rather than lost and its positioning to benefit as market conditions normalize. 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: the Company’s limited operating history, which makes it difficult to forecast the Company’s future results of operations; current macroeconomic conditions, including the impacts of high inflation and risk of recession, on demand for our products, consumer confidence and financial markets generally; changes in trade regulations, policies, and agreements and the imposition of tariffs that affect our products or operations, including potential new tariffs that may be imposed on
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, one-time costs related to legal and other matters, acquisition and related integration costs, restructuring and other charges, legal and due diligence costs related to strategic investments, and acquisition accounting impact related to recognizing acquired inventory at fair value.
- Adjusted net income (loss), non-GAAP, excludes the impact from amortization, stock-based compensation, one-time costs related to legal and other matters, acquisition and related integration costs, restructuring and other charges, acquisition accounting impact related to recognizing acquired inventory at fair value, legal and due diligence costs related to strategic investments, and the bargain purchase gain on business acquisition, as well as 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 (loss), non-GAAP by the respective weighted average shares outstanding, inclusive of the impact of other dilutive securities.
- Adjusted EBITDA excludes the impact from amortization, stock-based compensation, one-time costs related to legal and other matters, acquisition and related integration costs, restructuring and other charges, acquisition accounting impact related to recognizing acquired inventory at fair value, legal and due diligence costs related to strategic investments, and the bargain purchase gain on business acquisition, depreciation, interest expense, net, and tax expense (benefit).
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.
|
Condensed Consolidated Statements of Operations (Unaudited, in thousands, except per share amounts) |
||||||||||||||||
|
|
|
|
|
|
||||||||||||
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
|
|
2026 |
|
|
|
2025 |
|
|
|
2026 |
|
|
|
2025 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net revenue |
|
$ |
314,335 |
|
|
$ |
320,112 |
|
|
$ |
668,847 |
|
|
$ |
689,862 |
|
|
Cost of revenue |
|
|
210,047 |
|
|
|
234,241 |
|
|
|
448,530 |
|
|
|
501,629 |
|
|
Gross profit |
|
|
104,288 |
|
|
|
85,871 |
|
|
|
220,317 |
|
|
|
188,233 |
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
||||||||
|
Sales, general and administrative |
|
|
81,233 |
|
|
|
85,280 |
|
|
|
166,221 |
|
|
|
172,272 |
|
|
Product development |
|
|
15,447 |
|
|
|
17,514 |
|
|
|
32,692 |
|
|
|
35,147 |
|
|
Total operating expenses |
|
|
96,680 |
|
|
|
102,794 |
|
|
|
198,913 |
|
|
|
207,419 |
|
|
Operating income (loss) |
|
|
7,608 |
|
|
|
(16,923 |
) |
|
|
21,404 |
|
|
|
(19,186 |
) |
|
Other (expense) income: |
|
|
|
|
|
|
|
|
||||||||
|
Interest expense |
|
|
(1,674 |
) |
|
|
(2,476 |
) |
|
|
(3,365 |
) |
|
|
(5,152 |
) |
|
Interest income |
|
|
1,404 |
|
|
|
580 |
|
|
|
1,825 |
|
|
|
1,210 |
|
|
Other (expense) income, net |
|
|
1,781 |
|
|
|
(1,856 |
) |
|
|
2,155 |
|
|
|
(5,803 |
) |
|
Total other expense, net |
|
|
1,511 |
|
|
|
(3,752 |
) |
|
|
615 |
|
|
|
(9,745 |
) |
|
Income (loss) before income taxes |
|
|
9,119 |
|
|
|
(20,675 |
) |
|
|
22,019 |
|
|
|
(28,931 |
) |
|
Income tax benefit (expense) |
|
|
30 |
|
|
|
369 |
|
|
|
187 |
|
|
|
(1,692 |
) |
|
Net income (loss) |
|
|
9,149 |
|
|
|
(20,306 |
) |
|
|
22,206 |
|
|
|
(30,623 |
) |
|
Less: Net income attributable to noncontrolling interest |
|
|
306 |
|
|
|
556 |
|
|
|
579 |
|
|
|
698 |
|
|
Net income (loss) attributable to |
|
$ |
8,843 |
|
|
$ |
(20,862 |
) |
|
$ |
21,627 |
|
|
$ |
(31,321 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Calculation of net income (loss) per share attributable to common stockholders of |
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) attributable to |
|
$ |
8,843 |
|
|
$ |
(20,862 |
) |
|
$ |
21,627 |
|
|
$ |
(31,321 |
) |
|
Change in redemption value of redeemable noncontrolling interest |
|
|
(2,015 |
) |
|
|
3,861 |
|
|
|
(2,935 |
) |
|
|
4,253 |
|
|
Net income (loss) attributable to common stockholders of |
|
$ |
6,828 |
|
|
$ |
(17,001 |
) |
|
$ |
18,692 |
|
|
$ |
(27,068 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) per share attributable to common stockholders of |
|
|
|
|
|
|
|
|
||||||||
|
Basic |
|
$ |
0.06 |
|
|
$ |
(0.16 |
) |
|
$ |
0.17 |
|
|
$ |
(0.26 |
) |
|
Diluted |
|
$ |
0.06 |
|
|
$ |
(0.16 |
) |
|
$ |
0.17 |
|
|
$ |
(0.26 |
) |
|
Weighted-average common shares outstanding: |
|
|
|
|
|
|
|
|
||||||||
|
Basic |
|
|
107,351 |
|
|
|
105,864 |
|
|
|
107,110 |
|
|
|
105,554 |
|
|
Diluted |
|
|
109,193 |
|
|
|
105,864 |
|
|
|
108,485 |
|
|
|
105,554 |
|
|
Segment Information (Unaudited, in thousands, except percentages) |
||||||||||||||||
|
|
|
|
|
|
||||||||||||
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
|
|
2026 |
|
|
|
2025 |
|
|
|
2026 |
|
|
|
2025 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net revenue: |
|
|
|
|
|
|
|
|
||||||||
|
Gamer and Creator Peripherals |
|
$ |
115,884 |
|
|
$ |
102,642 |
|
|
$ |
239,194 |
|
|
$ |
214,615 |
|
|
Gaming Components and Systems |
|
|
198,451 |
|
|
|
217,470 |
|
|
|
429,653 |
|
|
|
475,247 |
|
|
Total Net revenue |
|
$ |
314,335 |
|
|
$ |
320,112 |
|
|
$ |
668,847 |
|
|
$ |
689,862 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Gross Profit: |
|
|
|
|
|
|
|
|
||||||||
|
Gamer and Creator Peripherals |
|
$ |
52,044 |
|
|
$ |
41,089 |
|
|
$ |
102,334 |
|
|
$ |
87,503 |
|
|
Gaming Components and Systems |
|
|
52,244 |
|
|
|
44,782 |
|
|
|
117,983 |
|
|
|
100,730 |
|
|
Total Gross Profit |
|
$ |
104,288 |
|
|
$ |
85,871 |
|
|
$ |
220,317 |
|
|
$ |
188,233 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Gross Margin: |
|
|
|
|
|
|
|
|
||||||||
|
Gamer and Creator Peripherals |
|
|
44.9 |
% |
|
|
40.0 |
% |
|
|
42.8 |
% |
|
|
40.8 |
% |
|
Gaming Components and Systems |
|
|
26.3 |
% |
|
|
20.6 |
% |
|
|
27.5 |
% |
|
|
21.2 |
% |
|
Total Gross Margin |
|
|
33.2 |
% |
|
|
26.8 |
% |
|
|
32.9 |
% |
|
|
27.3 |
% |
|
Condensed Consolidated Balance Sheets (Unaudited, in thousands) |
||||||||
|
|
|
2026 |
|
2025 |
||||
|
|
|
|
|
|
||||
|
Assets |
|
|
|
|
||||
|
Current assets: |
|
|
|
|
||||
|
Cash and restricted cash |
|
$ |
193,604 |
|
|
$ |
98,583 |
|
|
Accounts receivable, net |
|
|
159,820 |
|
|
|
233,900 |
|
|
Inventories |
|
|
264,533 |
|
|
|
303,336 |
|
|
Prepaid expenses and other current assets |
|
|
28,891 |
|
|
|
29,639 |
|
|
Total current assets |
|
|
646,848 |
|
|
|
665,458 |
|
|
Restricted cash, noncurrent |
|
|
252 |
|
|
|
250 |
|
|
Property and equipment, net |
|
|
30,367 |
|
|
|
31,514 |
|
|
|
|
|
357,417 |
|
|
|
357,765 |
|
|
Intangible assets, net |
|
|
106,489 |
|
|
|
125,210 |
|
|
Other assets |
|
|
74,892 |
|
|
|
73,587 |
|
|
Total assets |
|
$ |
1,216,265 |
|
|
$ |
1,253,784 |
|
|
Liabilities |
|
|
|
|
||||
|
Current liabilities: |
|
|
|
|
||||
|
Debt maturing within one year, net |
|
$ |
6,123 |
|
|
$ |
6,120 |
|
|
Accounts payable |
|
|
178,796 |
|
|
|
212,547 |
|
|
Other liabilities and accrued expenses |
|
|
184,230 |
|
|
|
212,275 |
|
|
Total current liabilities |
|
|
369,149 |
|
|
|
430,942 |
|
|
Long-term debt, net |
|
|
112,160 |
|
|
|
115,222 |
|
|
Deferred tax liabilities |
|
|
3,607 |
|
|
|
6,071 |
|
|
Other liabilities, noncurrent |
|
|
50,997 |
|
|
|
55,795 |
|
|
Total liabilities |
|
|
535,913 |
|
|
|
608,030 |
|
|
Temporary equity |
|
|
|
|
||||
|
Redeemable noncontrolling interest |
|
|
15,498 |
|
|
|
12,197 |
|
|
Stockholders' equity |
|
|
|
|
||||
|
Common stock and additional paid-in capital |
|
|
718,782 |
|
|
|
705,372 |
|
|
Accumulated deficit |
|
|
(52,538 |
) |
|
|
(71,230 |
) |
|
Accumulated other comprehensive loss |
|
|
(1,390 |
) |
|
|
(585 |
) |
|
Total stockholders' equity |
|
|
664,854 |
|
|
|
633,557 |
|
|
Total liabilities, temporary equity and stockholders' equity |
|
$ |
1,216,265 |
|
|
$ |
1,253,784 |
|
|
Condensed Consolidated Statements of Cash Flows (Unaudited, in thousands) |
||||||||||||||||
|
|
|
|
|
|
||||||||||||
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
|
|
2026 |
|
|
|
2025 |
|
|
|
2026 |
|
|
|
2025 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) |
|
$ |
9,149 |
|
|
$ |
(20,306 |
) |
|
$ |
22,206 |
|
|
$ |
(30,623 |
) |
|
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
||||||||
|
Stock-based compensation |
|
|
5,935 |
|
|
|
9,335 |
|
|
|
12,629 |
|
|
|
18,657 |
|
|
Depreciation |
|
|
3,649 |
|
|
|
3,351 |
|
|
|
7,200 |
|
|
|
6,724 |
|
|
Amortization |
|
|
8,815 |
|
|
|
9,853 |
|
|
|
18,621 |
|
|
|
19,635 |
|
|
Provision for doubtful accounts |
|
|
— |
|
|
|
2,828 |
|
|
|
— |
|
|
|
2,828 |
|
|
Reversal of bargain purchase gain on business acquisition |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,581 |
|
|
Deferred income taxes, net of valuation allowance |
|
|
(3,625 |
) |
|
|
(2,287 |
) |
|
|
(6,394 |
) |
|
|
(3,303 |
) |
|
Other |
|
|
803 |
|
|
|
(745 |
) |
|
|
1,540 |
|
|
|
2,286 |
|
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
||||||||
|
Accounts receivable |
|
|
18,917 |
|
|
|
37,822 |
|
|
|
73,131 |
|
|
|
38,023 |
|
|
Inventories |
|
|
8,725 |
|
|
|
(21,501 |
) |
|
|
38,905 |
|
|
|
(43,738 |
) |
|
Prepaid expenses and other assets |
|
|
(1,135 |
) |
|
|
1,771 |
|
|
|
(111 |
) |
|
|
4,018 |
|
|
Accounts payable |
|
|
20,885 |
|
|
|
15,306 |
|
|
|
(33,698 |
) |
|
|
49,559 |
|
|
Other liabilities and accrued expenses |
|
|
2,720 |
|
|
|
(5,234 |
) |
|
|
(29,463 |
) |
|
|
(17,704 |
) |
|
Net cash provided by operating activities |
|
|
74,838 |
|
|
|
30,193 |
|
|
|
104,566 |
|
|
|
48,943 |
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
||||||||
|
Purchase of property and equipment |
|
|
(2,771 |
) |
|
|
(2,713 |
) |
|
|
(6,440 |
) |
|
|
(5,785 |
) |
|
Net cash used in investing activities |
|
|
(2,771 |
) |
|
|
(2,713 |
) |
|
|
(6,440 |
) |
|
|
(5,785 |
) |
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
||||||||
|
Repayment of debt |
|
|
(1,562 |
) |
|
|
(24,000 |
) |
|
|
(3,125 |
) |
|
|
(49,000 |
) |
|
Repurchases of common stock |
|
|
— |
|
|
|
— |
|
|
|
(5,011 |
) |
|
|
— |
|
|
Proceeds from issuance of shares through employee equity incentive plans |
|
|
4,456 |
|
|
|
1 |
|
|
|
6,511 |
|
|
|
3,441 |
|
|
Payment of taxes related to net share settlement of equity awards |
|
|
(162 |
) |
|
|
(590 |
) |
|
|
(792 |
) |
|
|
(980 |
) |
|
Dividend paid to noncontrolling interest |
|
|
— |
|
|
|
(190 |
) |
|
|
(175 |
) |
|
|
(494 |
) |
|
Net cash used in financing activities |
|
|
2,732 |
|
|
|
(24,779 |
) |
|
|
(2,592 |
) |
|
|
(47,033 |
) |
|
Effect of exchange rate changes on cash |
|
|
(691 |
) |
|
|
2,219 |
|
|
|
(511 |
) |
|
|
1,693 |
|
|
Net increase (decrease) in cash and restricted cash |
|
|
74,108 |
|
|
|
4,920 |
|
|
|
95,023 |
|
|
|
(2,182 |
) |
|
Cash and restricted cash at the beginning of the period |
|
|
119,748 |
|
|
|
102,529 |
|
|
|
98,833 |
|
|
|
109,631 |
|
|
Cash and restricted cash at the end of the period |
|
$ |
193,856 |
|
|
$ |
107,449 |
|
|
$ |
193,856 |
|
|
$ |
107,449 |
|
|
GAAP to Non-GAAP Reconciliations
Non-GAAP Operating Income (Loss) Reconciliations (Unaudited, in thousands, except percentages) |
||||||||||||||||
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
|
|
2026 |
|
|
|
2025 |
|
|
|
2026 |
|
|
|
2025 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating income (loss) - GAAP |
|
$ |
7,608 |
|
|
$ |
(16,923 |
) |
|
$ |
21,404 |
|
|
$ |
(19,186 |
) |
|
Amortization |
|
|
8,815 |
|
|
|
9,853 |
|
|
|
18,621 |
|
|
|
19,635 |
|
|
Stock-based compensation |
|
|
5,935 |
|
|
|
9,335 |
|
|
|
12,629 |
|
|
|
18,657 |
|
|
One-time costs related to legal and other matters |
|
|
2,075 |
|
|
|
1,993 |
|
|
|
2,075 |
|
|
|
1,993 |
|
|
Restructuring and other charges |
|
|
219 |
|
|
|
772 |
|
|
|
1,799 |
|
|
|
1,867 |
|
|
Acquisition and related integration costs |
|
|
600 |
|
|
|
1,515 |
|
|
|
600 |
|
|
|
3,700 |
|
|
Legal and due diligence costs related to strategic investments |
|
|
150 |
|
|
|
— |
|
|
|
150 |
|
|
|
— |
|
|
Acquisition accounting impact related to recognizing acquired inventory at fair value |
|
|
— |
|
|
|
98 |
|
|
|
— |
|
|
|
613 |
|
|
Adjusted Operating Income - Non-GAAP |
|
$ |
25,402 |
|
|
$ |
6,643 |
|
|
$ |
57,278 |
|
|
$ |
27,279 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
As a % of net revenue - GAAP |
|
|
2.4 |
% |
|
|
-5.3 |
% |
|
|
3.2 |
% |
|
|
-2.8 |
% |
|
As a % of net revenue - Non-GAAP |
|
|
8.1 |
% |
|
|
2.1 |
% |
|
|
8.6 |
% |
|
|
4.0 |
% |
|
GAAP to Non-GAAP Reconciliations
Non-GAAP Net Income (Loss) and Net Income (Loss) Per Share Reconciliations (Unaudited, in thousands, except per share amounts) |
||||||||||||||||
|
|
|
|
|
|
||||||||||||
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
|
|
2026 |
|
|
|
2025 |
|
|
|
2026 |
|
|
|
2025 |
|
|
Net income (loss) attributable to common stockholders of |
|
$ |
6,828 |
|
|
$ |
(17,001 |
) |
|
$ |
18,692 |
|
|
$ |
(27,068 |
) |
|
Less: Change in redemption value of redeemable noncontrolling interest |
|
|
(2,015 |
) |
|
|
3,861 |
|
|
|
(2,935 |
) |
|
|
4,253 |
|
|
Net income (loss) attributable to |
|
|
8,843 |
|
|
|
(20,862 |
) |
|
|
21,627 |
|
|
|
(31,321 |
) |
|
Add: Net income attributable to noncontrolling interest |
|
|
306 |
|
|
|
556 |
|
|
|
579 |
|
|
|
698 |
|
|
Net income (loss) - GAAP |
|
|
9,149 |
|
|
|
(20,306 |
) |
|
|
22,206 |
|
|
|
(30,623 |
) |
|
Adjustments: |
|
|
|
|
|
|
|
|
||||||||
|
Amortization |
|
|
8,815 |
|
|
|
9,853 |
|
|
|
18,621 |
|
|
|
19,635 |
|
|
Stock-based compensation |
|
|
5,935 |
|
|
|
9,335 |
|
|
|
12,629 |
|
|
|
18,657 |
|
|
Restructuring and other charges |
|
|
219 |
|
|
|
772 |
|
|
|
1,799 |
|
|
|
1,867 |
|
|
One-time costs related to legal and other matters |
|
|
2,075 |
|
|
|
1,993 |
|
|
|
2,075 |
|
|
|
1,993 |
|
|
Acquisition and related integration costs |
|
|
600 |
|
|
|
1,515 |
|
|
|
600 |
|
|
|
3,700 |
|
|
Legal and due diligence costs related to strategic investments |
|
|
150 |
|
|
|
— |
|
|
|
150 |
|
|
|
— |
|
|
Reversal of bargain purchase gain on business acquisition |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,581 |
|
|
Acquisition accounting impact related to recognizing acquired inventory at fair value |
|
|
— |
|
|
|
98 |
|
|
|
— |
|
|
|
613 |
|
|
Non-GAAP income tax adjustment |
|
|
(1,978 |
) |
|
|
(1,966 |
) |
|
|
(3,961 |
) |
|
|
(4,810 |
) |
|
Adjusted net income - Non-GAAP |
|
$ |
24,965 |
|
|
$ |
1,294 |
|
|
$ |
54,119 |
|
|
$ |
13,613 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted net income (loss) per share: |
|
|
|
|
|
|
|
|
||||||||
|
GAAP |
|
$ |
0.06 |
|
|
$ |
(0.16 |
) |
|
$ |
0.17 |
|
|
$ |
(0.26 |
) |
|
Adjusted, Non-GAAP |
|
$ |
0.23 |
|
|
$ |
0.01 |
|
|
$ |
0.50 |
|
|
$ |
0.13 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted-average common shares outstanding - Diluted: |
|
|
|
|
|
|
|
|
||||||||
|
GAAP |
|
|
109,193 |
|
|
|
105,864 |
|
|
|
108,485 |
|
|
|
105,554 |
|
|
Adjusted, Non-GAAP |
|
|
109,193 |
|
|
|
107,304 |
|
|
|
108,485 |
|
|
|
107,337 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
(1) Numerator for calculating net income (loss) per share-GAAP |
||||||||||||||||
|
GAAP to Non-GAAP Reconciliations
Adjusted EBITDA Reconciliations (Unaudited, in thousands, except percentages) |
||||||||||||||||
|
|
|
|
|
|
||||||||||||
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
|
|
2026 |
|
|
|
2025 |
|
|
|
2026 |
|
|
|
2025 |
|
|
Net income (loss) - GAAP |
|
$ |
9,149 |
|
|
$ |
(20,306 |
) |
|
$ |
22,206 |
|
|
$ |
(30,623 |
) |
|
Amortization |
|
|
8,815 |
|
|
|
9,853 |
|
|
|
18,621 |
|
|
|
19,635 |
|
|
Stock-based compensation |
|
|
5,935 |
|
|
|
9,335 |
|
|
|
12,629 |
|
|
|
18,657 |
|
|
One-time costs related to legal and other matters |
|
|
2,075 |
|
|
|
1,993 |
|
|
|
2,075 |
|
|
|
1,993 |
|
|
Restructuring and other charges |
|
|
219 |
|
|
|
772 |
|
|
|
1,799 |
|
|
|
1,867 |
|
|
Acquisition and related integration costs |
|
|
600 |
|
|
|
1,515 |
|
|
|
600 |
|
|
|
3,700 |
|
|
Legal and due diligence costs related to strategic investments |
|
|
150 |
|
|
|
— |
|
|
|
150 |
|
|
|
— |
|
|
Acquisition accounting impact related to recognizing acquired inventory at fair value |
|
|
— |
|
|
|
98 |
|
|
|
— |
|
|
|
613 |
|
|
Depreciation |
|
|
3,649 |
|
|
|
3,351 |
|
|
|
7,200 |
|
|
|
6,724 |
|
|
Interest expense, net of interest income |
|
|
270 |
|
|
|
1,896 |
|
|
|
1,540 |
|
|
|
3,942 |
|
|
Reversal of bargain purchase gain on business acquisition |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,581 |
|
|
Income tax (benefit) expense |
|
|
(30 |
) |
|
|
(369 |
) |
|
|
(187 |
) |
|
|
1,692 |
|
|
Adjusted EBITDA - Non-GAAP |
|
$ |
30,832 |
|
|
$ |
8,138 |
|
|
$ |
66,633 |
|
|
$ |
30,781 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusted EBITDA margin - Non-GAAP |
|
|
9.8 |
% |
|
|
2.5 |
% |
|
|
10.0 |
% |
|
|
4.5 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20260806457257/en/
Investor Relations Contact:
ir@corsair.com
914-337-8801
Media Contact:
media@corsair.com
510-657-8747
Source:
Social