Corsair Gaming, Inc. (CRSR)
Every figure this model derived for CRSR, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 16,029,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 193,856,000 | CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents |
2026-06-30 |
| current assets | 646,848,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 369,149,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 664,854,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 7,563,000 | InterestAndDebtExpense |
2026-06-30 |
| ocf | 105,744,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 1,451,465,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 27,084,000 | ShareBasedCompensation |
2026-06-30 |
The ratios
The figures themselves rather than their scores — what somebody looking up CRSR on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 3.0 |
| current ratio | 1.78 |
| current ratio reported | 1.75 |
| deferred revenue growth | 20.96 |
| dilution pct | 1.77 |
| ev ebit | 712.74 |
| ev owner earnings | 23.62 |
| ev sales | 1.02 |
| fcf margin | 6.18 |
| interest cover | 0.27 |
| operating margin | 0.14 |
| owner earnings margin | 4.32 |
| revenue growth | 3.11 |
| revenue growth per share | 1.32 |
| roic | 0.28 |
| rule of 40 | 3.25 |
| sbc pct revenue | 1.87 |
Everything else this filing tags
338 more elements from CRSR's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
Assets | 1,216,265,000 | 2026-06-30 | 48 | USD |
LiabilitiesAndStockholdersEquity | 1,216,265,000 | 2026-06-30 | 48 | USD |
AdditionalPaidInCapitalCommonStock | 718,771,000 | 2026-06-30 | 48 | USD |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest | 647,642,000 | 2026-03-31 | 76 | USD |
Liabilities | 535,913,000 | 2026-06-30 | 48 | USD |
DerivativeNotionalAmount | 465,000,000 | 2020-09-30 | 1 | USD |
CostOfRevenue | 448,530,000 | 2026-06-30 | 78 | USD |
IntangibleAssetsGrossExcludingGoodwill | 368,136,000 | 2026-06-30 | 48 | USD |
Goodwill | 357,417,000 | 2026-06-30 | 55 | USD |
ProceedsFromSaleAndCollectionOfReceivables | 334,100,000 | 2023-12-31 | 10 | USD |
FiniteLivedIntangibleAssetsGross | 332,706,000 | 2026-06-30 | 48 | USD |
CommonStockSharesAuthorized | 300,000,000 | 2026-06-30 | 69 | shares |
InventoryNet | 264,533,000 | 2026-06-30 | 48 | USD |
FiniteLivedIntangibleAssetsAccumulatedAmortization | 261,647,000 | 2026-06-30 | 48 | USD |
ProceedsFromIssuanceOfDebt | 248,513,000 | 2021-12-31 | 8 | USD |
AccountsReceivableSale | 244,000,000 | 2023-12-31 | 10 | USD |
GrossProfit | 220,317,000 | 2026-06-30 | 86 | USD |
InventoryFinishedGoodsNetOfReserves | 201,781,000 | 2026-06-30 | 48 | USD |
OperatingExpenses | 198,913,000 | 2026-06-30 | 78 | USD |
Cash | 192,240,000 | 2026-06-30 | 48 | USD |
AccruedLiabilitiesAndOtherLiabilities | 184,230,000 | 2026-06-30 | 48 | USD |
AccountsPayableCurrent | 178,796,000 | 2026-06-30 | 48 | USD |
SellingGeneralAndAdministrativeExpense | 166,221,000 | 2026-06-30 | 78 | USD |
AccountsReceivableGrossCurrent | 160,146,000 | 2026-06-30 | 48 | USD |
AccountsReceivableNetCurrent | 159,820,000 | 2026-06-30 | 48 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | 120,141,000 | 2020-09-30 | 4 | USD |
DebtInstrumentCarryingAmount | 118,750,000 | 2026-06-30 | 24 | USD |
LongTermDebt | 118,283,000 | 2026-06-30 | 44 | USD |
LongTermDebtNoncurrent | 112,160,000 | 2026-06-30 | 48 | USD |
WeightedAverageNumberOfDilutedSharesOutstanding | 108,485,000 | 2026-06-30 | 78 | shares |
CommonStockSharesIssued | 108,168,000 | 2026-06-30 | 48 | shares |
CommonStockSharesOutstanding | 108,168,000 | 2026-06-30 | 53 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 107,110,000 | 2026-06-30 | 78 | shares |
IntangibleAssetsNetExcludingGoodwill | 106,489,000 | 2026-06-30 | 48 | USD |
UnrecordedUnconditionalPurchaseObligationPurchases | 103,100,000 | 2020-09-30 | 2 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour | 96,875,000 | 2026-06-30 | 13 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive | 96,875,000 | 2025-12-31 | 2 | USD |
SharesOutstanding | 95,780,000 | 2022-06-30 | 2 | shares |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | 95,023,000 | 2026-06-30 | 54 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments | 92,099,000 | 2021-09-30 | 13 | USD |
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization | 89,114,000 | 2025-12-31 | 10 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 86,495,000 | 2025-12-31 | 7 | USD |
PropertyPlantAndEquipmentGross | 86,202,000 | 2026-06-30 | 48 | USD |
PaymentsOfDividendsCommonStock | 85,000,000 | 2018-12-31 | 1 | USD |
StockIssuedDuringPeriodValueStockDividend | 85,000,000 | 2018-12-31 | 1 | USD |
ProceedsFromIssuanceInitialPublicOffering | 81,655,000 | 2022-12-31 | 6 | USD |
StockIssuedDuringPeriodValueNewIssues | 80,862,000 | 2022-12-31 | 13 | USD |
OtherAssetsNoncurrent | 74,892,000 | 2026-06-30 | 48 | USD |
IncreaseDecreaseInAccountsReceivable | -73,131,000 | 2026-06-30 | 54 | USD |
FiniteLivedIntangibleAssetsNet | 71,059,000 | 2026-06-30 | 48 | USD |
OperatingLeaseLiability | 69,185,000 | 2025-12-31 | 9 | USD |
DeferredTaxAssetsGross | 67,170,000 | 2025-12-31 | 12 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 55,835,000 | 2026-06-30 | 48 | USD |
OperatingLeaseRightOfUseAsset | 55,415,000 | 2026-06-30 | 44 | USD |
ProceedsFromIssuanceOfCommonStock | 53,500,000 | 2019-12-31 | 2 | USD |
RetainedEarningsAccumulatedDeficit | -52,538,000 | 2026-06-30 | 48 | USD |
OtherLiabilitiesNoncurrent | 50,997,000 | 2026-06-30 | 48 | USD |
OperatingLeaseLiabilityNoncurrent | 49,400,000 | 2026-06-30 | 44 | USD |
InventoryRawMaterialsNetOfReserves | 46,722,000 | 2026-06-30 | 48 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet | 46,300,000 | 2024-12-31 | 1 | USD |
ProceedsFromLinesOfCredit | 45,000,000 | 2025-12-31 | 18 | USD |
RepaymentsOfLinesOfCredit | 45,000,000 | 2025-12-31 | 19 | USD |
BusinessCombinationConsiderationTransferred1 | 43,700,000 | 2024-12-31 | 2 | USD |
PaymentsToAcquireBusinessesNetOfCashAcquired | 43,131,000 | 2024-12-31 | 38 | USD |
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized | 42,714,000 | 2026-06-30 | 19 | USD |
DeferredTaxAssetsValuationAllowance | 42,156,000 | 2025-12-31 | 12 | USD |
AmortizationOfIntangibleAssets | 40,228,000 | 2025-12-31 | 36 | USD |
IncreaseDecreaseInInventories | -38,905,000 | 2026-06-30 | 54 | USD |
MarketingAndAdvertisingExpense | 34,500,000 | 2025-12-31 | 22 | USD |
IncreaseDecreaseInAccountsPayable | -33,698,000 | 2026-06-30 | 54 | USD |
ResearchAndDevelopmentExpense | 32,692,000 | 2026-06-30 | 78 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive | 31,416,000 | 2025-12-31 | 6 | USD |
PropertyPlantAndEquipmentNet | 30,367,000 | 2026-06-30 | 48 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic | -30,356,000 | 2025-12-31 | 18 | USD |
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities | -29,463,000 | 2026-06-30 | 54 | USD |
OtherLiabilitiesCurrent | 29,446,000 | 2026-06-30 | 48 | USD |
InterestExpense | 29,116,000 | 2020-09-30 | 4 | USD |
PrepaidExpenseAndOtherAssetsCurrent | 28,891,000 | 2026-06-30 | 48 | USD |
InterestExpenseDebt | 28,259,000 | 2020-09-30 | 4 | USD |
ValuationAllowanceDeferredTaxAssetChangeInAmount | 28,000,000 | 2025-09-30 | 6 | USD |
ProceedsFromRepaymentsOfLinesOfCredit | -27,000,000 | 2019-12-31 | 3 | USD |
LeaseCost | 26,397,000 | 2025-12-31 | 16 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths | 25,384,000 | 2026-06-30 | 24 | USD |
AdjustmentForAmortization | 23,572,000 | 2022-06-30 | 2 | USD |
ProfitLoss | 22,206,000 | 2026-06-30 | 72 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | 22,019,000 | 2026-06-30 | 75 | USD |
NetIncomeLoss | 21,627,000 | 2026-06-30 | 91 | USD |
OperatingIncomeLoss | 21,404,000 | 2026-06-30 | 86 | USD |
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest | 21,363,000 | 2026-06-30 | 58 | USD |
ComprehensiveIncomeNetOfTax | 20,822,000 | 2026-06-30 | 78 | USD |
PaymentsToMinorityShareholders | 19,750,000 | 2024-12-31 | 4 | USD |
EmployeeRelatedLiabilitiesCurrent | 18,946,000 | 2026-06-30 | 48 | USD |
NetIncomeLossAvailableToCommonStockholdersBasic | 18,692,000 | 2026-06-30 | 58 | USD |
OperatingLeasesFutureMinimumPaymentsDue | 18,621,000 | 2019-12-31 | 2 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign | 18,207,000 | 2025-12-31 | 18 | USD |
OperatingLeasePayments | 17,802,000 | 2025-12-31 | 16 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear | 17,526,000 | 2026-06-30 | 18 | USD |
RedeemableNoncontrollingInterestEquityCommonFairValue | 17,522,000 | 2022-12-31 | 8 | USD |
OperatingLeaseCost | 17,499,000 | 2025-12-31 | 16 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 17,310,000 | 2025-12-31 | 7 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 17,283,000 | 2025-12-31 | 7 | USD |
OperatingLeaseLiabilityCurrent | 17,186,000 | 2026-06-30 | 46 | USD |
InventoryWorkInProcessNetOfReserves | 16,030,000 | 2026-06-30 | 48 | USD |
RedeemableNoncontrollingInterestEquityCarryingAmount | 15,498,000 | 2026-06-30 | 32 | USD |
RedeemableNoncontrollingInterestEquityCommonCarryingAmount | 15,498,000 | 2026-06-30 | 69 | USD |
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions | 15,400,000 | 2020-09-30 | 1 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive | 15,356,000 | 2025-12-31 | 6 | USD |
DeferredTaxAssetsNet | 15,204,000 | 2026-06-30 | 42 | USD |
IncomeTaxReconciliationForeignIncomeTaxRateDifferential | 15,027,000 | 2024-12-31 | 17 | USD |
StockIssuedDuringPeriodValueAcquisitions | 14,504,000 | 2022-12-31 | 14 | USD |
IncomeTaxesPaid | 14,221,000 | 2022-12-31 | 23 | USD |
IncomeTaxReconciliationTaxContingenciesForeign | -14,035,000 | 2024-12-31 | 16 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAccruedLiabilities | 13,842,000 | 2025-12-31 | 12 | USD |
NetIncomeLossIncludingPortionAttributableToNonredeemableNoncontrollingInterest | 12,784,000 | 2026-03-31 | 49 | USD |
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | 12,755,000 | 2026-06-30 | 74 | shares |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | 12,702,000 | 2026-06-30 | 73 | USD |
AllocatedShareBasedCompensationExpense | 12,629,000 | 2026-06-30 | 78 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 12,459,000 | 2025-12-31 | 7 | USD |
PaymentsToAcquireLoansReceivable | 12,310,000 | 2024-06-30 | 2 | USD |
NoncontrollingInterestIncreaseFromBusinessCombination | 12,084,000 | 2022-12-31 | 9 | USD |
DeferredOfferingCosts | 12,000,000 | 2020-12-31 | 8 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber | 11,811,127 | 2025-12-31 | 14 | shares |
CurrentForeignTaxExpenseBenefit | 10,086,000 | 2025-12-31 | 18 | USD |
StockIssued1 | 10,000,000 | 2019-12-31 | 4 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 9,803,000 | 2025-12-31 | 7 | USD |
OtherNonoperatingIncomeExpense | -9,201,000 | 2023-09-30 | 18 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableNumber | 9,138,211 | 2025-12-31 | 7 | shares |
VariableLeaseCost | 8,898,000 | 2025-12-31 | 16 | USD |
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets | 8,461,000 | 2025-12-31 | 12 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 8,030,000 | 2025-12-31 | 7 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardCompensationCost1 | 7,890,000 | 2021-06-30 | 4 | USD |
OperatingLeasesFutureMinimumPaymentsDueCurrent | 7,525,000 | 2019-12-31 | 2 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFive | 7,504,000 | 2025-12-31 | 6 | USD |
Depreciation | 7,200,000 | 2026-06-30 | 54 | USD |
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost | 6,911,000 | 2025-12-31 | 12 | USD |
StandardProductWarrantyAccrual | 6,642,000 | 2026-06-30 | 114 | USD |
DeferredForeignIncomeTaxExpenseBenefit | -6,542,000 | 2025-12-31 | 18 | USD |
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions | 6,511,000 | 2026-06-30 | 47 | USD |
StockIssuedDuringPeriodValueShareBasedCompensation | 6,511,000 | 2026-06-30 | 64 | USD |
NetCashProvidedByUsedInInvestingActivities | -6,440,000 | 2026-06-30 | 54 | USD |
HostingArrangementServiceContractImplementationCostCapitalizedAfterAccumulatedAmortization | 6,400,000 | 2023-12-31 | 2 | USD |
DeferredIncomeTaxExpenseBenefit | -6,394,000 | 2026-06-30 | 54 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths | 6,250,000 | 2026-06-30 | 20 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree | 6,250,000 | 2026-06-30 | 17 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo | 6,250,000 | 2026-06-30 | 19 | USD |
DebtCurrent | 6,123,000 | 2026-06-30 | 40 | USD |
LongTermDebtCurrent | 6,123,000 | 2026-06-30 | 39 | USD |
OperatingLeasesFutureMinimumPaymentsDueInTwoYears | 5,786,000 | 2019-12-31 | 2 | USD |
DueToRelatedPartiesNoncurrent | 5,779,000 | 2019-12-31 | 2 | USD |
SalesAndExciseTaxPayableCurrent | 5,750,000 | 2026-06-30 | 20 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo | 5,444,000 | 2026-06-30 | 24 | USD |
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability | 5,428,000 | 2026-06-30 | 46 | USD |
DeferredTaxAssetsLiabilitiesNet | 5,300,000 | 2025-12-31 | 5 | USD |
ContractWithCustomerLiabilityCurrent | 5,182,000 | 2026-06-30 | 44 | USD |
PaymentsForRepurchaseOfCommonStock | 5,011,000 | 2026-06-30 | 5 | USD |
StockRepurchasedDuringPeriodValue | 5,011,000 | 2026-06-30 | 5 | USD |
PreferredStockSharesAuthorized | 5,000,000 | 2026-06-30 | 64 | shares |
PaymentForContingentConsiderationLiabilityFinancingActivities | 4,942,000 | 2024-09-30 | 18 | USD |
GainsLossesOnExtinguishmentOfDebt | -4,868,000 | 2021-12-31 | 16 | USD |
InterestExpenseDebtExcludingAmortization | 4,688,000 | 2025-06-30 | 4 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue | 4,599,000 | 2025-12-31 | 14 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue | 4,599,000 | 2025-12-31 | 7 | USD |
IncomeTaxesPaidNet | 4,553,000 | 2026-06-30 | 31 | USD |
OtherAssetsMiscellaneousNoncurrent | 4,273,000 | 2026-06-30 | 42 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree | 3,764,000 | 2026-06-30 | 24 | USD |
TaxesPayableCurrent | 3,653,000 | 2023-12-31 | 28 | USD |
DeferredIncomeTaxLiabilitiesNet | 3,607,000 | 2026-06-30 | 48 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive | 3,585,000 | 2025-12-31 | 6 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour | 3,585,000 | 2026-06-30 | 24 | USD |
InterestPaidNet | 3,292,000 | 2026-06-30 | 54 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear | 3,125,000 | 2026-06-30 | 15 | USD |
RepaymentsOfDebt | 3,125,000 | 2026-06-30 | 38 | USD |
StandardProductWarrantyAccrualPayments | 3,121,000 | 2026-06-30 | 72 | USD |
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent | 3,083,000 | 2023-06-30 | 18 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue | 3,000,000 | 2025-12-31 | 48 | USD |
MinorityInterestChangeInRedemptionValue | -2,935,000 | 2026-06-30 | 48 | USD |
ProvisionForDoubtfulAccounts | 2,828,000 | 2025-09-30 | 4 | USD |
OperatingLeasesFutureMinimumPaymentsDueInThreeYears | 2,701,000 | 2019-12-31 | 2 | USD |
UnrecognizedTaxBenefits | 2,600,000 | 2026-06-30 | 56 | USD |
BusinessCombinationBargainPurchaseGainRecognizedAmount | 2,600,000 | 2024-12-31 | 1 | USD |
NetCashProvidedByUsedInFinancingActivities | -2,592,000 | 2026-06-30 | 54 | USD |
IncomeTaxReconciliationTaxCreditsOther | 2,557,000 | 2019-12-31 | 2 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | -2,551,000 | 2025-12-31 | 18 | USD |
PurchaseCommitmentRemainingMinimumAmountCommitted | 2,500,000 | 2026-06-30 | 30 | USD |
AccruedLiabilitiesCurrent | 2,400,000 | 2020-09-30 | 1 | USD |
CapitalizedComputerSoftwareNet | 2,400,000 | 2025-12-31 | 4 | USD |
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear | 2,310,000 | 2020-09-30 | 1 | USD |
CapitalExpendituresIncurredButNotYetPaid | 2,215,000 | 2026-06-30 | 54 | USD |
AllocatedShareBasedCompensationExpenseNetOfTax | 2,157,000 | 2021-03-31 | 2 | USD |
ForeignCurrencyTransactionGainLossBeforeTax | 2,155,000 | 2026-06-30 | 74 | USD |
GoodwillAcquiredDuringPeriod | 2,151,000 | 2024-09-30 | 18 | USD |
GoodwillPurchaseAccountingAdjustments | 2,140,000 | 2025-12-31 | 21 | USD |
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitAmount | 2,073,000 | 2024-12-31 | 6 | USD |
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost | 1,866,000 | 2025-12-31 | 1 | USD |
InvestmentIncomeInterest | 1,825,000 | 2026-06-30 | 34 | USD |
IncomeTaxReconciliationOtherAdjustments | 1,809,000 | 2024-12-31 | 17 | USD |
RestrictedCash | 1,700,000 | 2025-12-31 | 12 | USD |
StandardProductWarrantyAccrualWarrantiesIssued | 1,698,000 | 2026-06-30 | 72 | USD |
DeferredTaxAssetsTaxCreditCarryforwards | 1,654,000 | 2025-12-31 | 12 | USD |
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions | 1,621,000 | 2025-12-31 | 12 | USD |
SeveranceCosts1 | 1,600,000 | 2022-09-30 | 2 | USD |
OtherSundryLiabilitiesNoncurrent | 1,597,000 | 2026-06-30 | 42 | USD |
OperatingLeasesFutureMinimumPaymentsDueInFourYears | 1,584,000 | 2019-12-31 | 2 | USD |
OtherComprehensiveIncomeLossNetOfTax | -1,579,000 | 2021-09-30 | 14 | USD |
OtherNoncashIncomeExpense | -1,540,000 | 2026-06-30 | 54 | USD |
TaxCutsAndJobsActOf2017ChangeInTaxRateDeferredTaxAssetIncomeTaxExpense | 1,507,000 | 2021-12-31 | 6 | USD |
IncomeTaxReconciliationChangeInEnactedTaxRate | 1,507,000 | 2021-12-31 | 3 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross | 1,424,478 | 2025-12-31 | 7 | shares |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | -1,390,000 | 2026-06-30 | 48 | USD |
WeightedAverageNumberDilutedSharesOutstandingAdjustment | 1,375,000 | 2026-06-30 | 34 | shares |
RestrictedCashCurrent | 1,364,000 | 2026-06-30 | 48 | USD |
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax | -1,335,000 | 2026-06-30 | 74 | USD |
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate | 1,200,000 | 2020-12-31 | 1 | USD |
OperatingLossCarryforwardsValuationAllowance | 1,200,000 | 2024-12-31 | 1 | USD |
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax | 1,170,000 | 2025-12-31 | 12 | USD |
UnrecognizedTaxBenefitsDecreasesResultingFromPriorPeriodTaxPositions | 1,163,000 | 2025-12-31 | 10 | USD |
OperatingLeasesFutureMinimumPaymentsDueInFiveYears | 1,025,000 | 2019-12-31 | 2 | USD |
DeferredTaxAssetsTaxCreditCarryforwardsForeign | 1,000,000 | 2023-12-31 | 1 | USD |
BridgeLoan | 1,000,000 | 2024-07-31 | 2 | EUR |
DeferredTaxLiabilities | 911,000 | 2024-12-31 | 7 | USD |
IncomeTaxReconciliationTaxContingencies | -834,000 | 2025-12-31 | 1 | USD |
BusinessCombinationAcquisitionRelatedCosts | 800,000 | 2020-09-30 | 4 | USD |
PaymentsToAcquireBusinessesGross | 800,000 | 2020-08-31 | 1 | USD |
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation | 792,000 | 2026-06-30 | 54 | USD |
PaymentsRelatedToTaxWithholdingForShareBasedCompensation | 792,000 | 2026-06-30 | 41 | USD |
EffectiveIncomeTaxRateReconciliationFdiiAmount | -789,000 | 2025-12-31 | 1 | USD |
IncomeTaxPaidFederalAfterRefundReceived | -771,000 | 2025-12-31 | 1 | USD |
SupplementalDeferredPurchasePrice | 735,000 | 2021-06-30 | 5 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibles | 700,000 | 2020-08-31 | 1 | USD |
IncreaseDecreaseInIntangibleAssetsCurrent | 700,000 | 2020-09-30 | 2 | USD |
AmortizationOfFinancingCostsAndDiscounts | 679,000 | 2023-12-31 | 26 | USD |
AmortizationOfDebtDiscountPremium | 672,000 | 2020-09-30 | 4 | USD |
CurrentFederalTaxExpenseBenefit | -652,000 | 2025-12-31 | 18 | USD |
NetIncomeLossAttributableToNoncontrollingInterest | 579,000 | 2026-06-30 | 50 | USD |
NetIncomeLossAttributableToRedeemableNoncontrollingInterest | 579,000 | 2026-06-30 | 48 | USD |
StockIssuedDuringPeriodValueStockOptionsExercised | 577,000 | 2021-03-31 | 8 | USD |
StockIssuedDuringPeriodSharesStockOptionsExercised | 573,043 | 2025-12-31 | 7 | shares |
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest | 541,000 | 2026-06-30 | 50 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | -511,000 | 2026-06-30 | 52 | USD |
PaymentsOfStockIssuanceCosts | 497,000 | 2023-12-31 | 23 | USD |
AdjustmentForLongTermIntercompanyTransactionsNetOfTax | 492,000 | 2026-06-30 | 74 | USD |
DebtInstrumentUnamortizedDiscountPremiumAndDebtIssuanceCostsNet | 467,000 | 2026-06-30 | 44 | USD |
UnrecognizedTaxBenefitsDecreasesResultingFromCurrentPeriodTaxPositions | 463,000 | 2022-12-31 | 1 | USD |
StockIssuedDuringPeriodSharesShareBasedCompensation | 413,000 | 2022-06-30 | 1 | shares |
IncomeTaxReconciliationTaxCreditsResearch | -402,000 | 2025-12-31 | 15 | USD |
ContractWithCustomerLiabilityNoncurrent | 400,000 | 2020-09-30 | 2 | USD |
LettersOfCreditOutstandingAmount | 400,000 | 2026-06-30 | 47 | USD |
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders | 400,000 | 2023-09-30 | 3 | USD |
IncomeTaxReconciliationTaxCredits | 368,000 | 2018-12-31 | 1 | USD |
ForeignCurrencyTransactionGainBeforeTax | 359,000 | 2020-03-31 | 1 | USD |
GoodwillForeignCurrencyTranslationGainLoss | -348,000 | 2026-06-30 | 30 | USD |
AllowanceForDoubtfulAccountsReceivableCurrent | 326,000 | 2026-06-30 | 48 | USD |
UnrecordedUnconditionalPurchaseObligationBalanceOnFourthAnniversary | 308,000 | 2021-12-31 | 5 | USD |
DeferredTaxAssetsOperatingLossCarryforwardsForeign | 300,000 | 2023-12-31 | 1 | USD |
IncomeTaxPaidStateAndLocalAfterRefundReceived | -269,000 | 2025-12-31 | 1 | USD |
DeferredTaxAssetsOther | 267,000 | 2025-12-31 | 12 | USD |
PaymentsOfDebtIssuanceCosts | 267,000 | 2022-09-30 | 10 | USD |
RestrictedCashNoncurrent | 252,000 | 2026-06-30 | 48 | USD |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | 208,000 | 2025-12-31 | 18 | USD |
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense | 205,000 | 2026-06-30 | 67 | USD |
BusinessCombinationContingentConsiderationLiability | 200,000 | 2020-08-31 | 1 | USD |
UnrecordedUnconditionalPurchaseObligationBalanceSheetAmount | 200,000 | 2024-09-30 | 16 | USD |
DeferredTaxLiabilitiesOther | 195,000 | 2019-12-31 | 1 | USD |
IncomeTaxExpenseBenefit | -187,000 | 2026-06-30 | 78 | USD |
PaymentForContingentConsiderationLiabilityInvestingActivities | 185,000 | 2022-12-31 | 19 | USD |
ProceedsFromStockOptionsExercised | 185,000 | 2021-03-31 | 6 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod | 182,335 | 2025-12-31 | 7 | shares |
PaymentsOfDividendsMinorityInterest | 175,000 | 2026-06-30 | 26 | USD |
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions | 161,000 | 2025-12-31 | 14 | USD |
UnrecordedUnconditionalPurchaseObligationBalanceOnFifthAnniversary | 158,000 | 2020-12-31 | 1 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | 149,000 | 2020-09-30 | 2 | USD |
ForeignCurrencyTransactionLossBeforeTax | 118,000 | 2020-03-31 | 1 | USD |
AmortizationOfFinancingCosts | 116,000 | 2026-06-30 | 21 | USD |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | 111,000 | 2026-06-30 | 54 | USD |
CurrentStateAndLocalTaxExpenseBenefit | -105,000 | 2025-12-31 | 18 | USD |
InterestExpenseOther | 105,000 | 2026-06-30 | 61 | USD |
DeferredFederalIncomeTaxExpenseBenefit | 102,000 | 2025-12-31 | 18 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsReceivables | 100,000 | 2020-08-31 | 1 | USD |
PaymentsToAcquireIntangibleAssets | 100,000 | 2024-12-31 | 8 | USD |
UnrecordedUnconditionalPurchaseObligationBalanceOnSecondAnniversary | 100,000 | 2024-09-30 | 15 | USD |
EffectiveIncomeTaxRateReconciliationGiltiAmount | 78,000 | 2025-12-31 | 1 | USD |
DeferredStateAndLocalIncomeTaxExpenseBenefit | -73,000 | 2025-12-31 | 18 | USD |
OtherComprehensiveIncomeForeignCurrencyTranslationGainLossArisingDuringPeriodTax | 51,000 | 2026-06-30 | 76 | USD |
BusinessCombinationProvisionalInformationInitialAccountingIncompleteAdjustmentConsiderationTransferred | 50,000 | 2021-12-31 | 9 | USD |
UnrecordedUnconditionalPurchaseObligationBalanceOnFirstAnniversary | 50,000 | 2024-09-30 | 16 | USD |
UnrecordedUnconditionalPurchaseObligationBalanceOnThirdAnniversary | 50,000 | 2024-09-30 | 11 | USD |
EmployeeServiceShareBasedCompensationAllocationOfRecognizedPeriodCostsCapitalizedAmount | 46,000 | 2021-06-30 | 2 | USD |
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToNoncontrollingInterest | -38,000 | 2026-06-30 | 48 | USD |
UnrecordedUnconditionalPurchaseObligationDueInRemainderOfFiscalYear | 31,000 | 2024-06-30 | 11 | USD |
IncomeTaxReconciliationNondeductibleExpenseOther | -27,000 | 2025-12-31 | 1 | USD |
IncomeTaxReconciliationStateAndLocalIncomeTaxes | -24,000 | 2025-12-31 | 18 | USD |
CommonStockValue | 11,000 | 2026-06-30 | 48 | USD |
AdjustmentToAdditionalPaidInCapitalIncomeTaxEffectFromShareBasedCompensationNet | -7,000 | 2021-06-30 | 2 | USD |
SharesPaidForTaxWithholdingForShareBasedCompensation | 6,000 | 2022-06-30 | 1 | shares |
RestructuringAndRelatedCostNumberOfPositionsEliminated | 94 | 2022-09-30 | 2 | Employee |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageExercisePrice | 14 | 2025-12-31 | 7 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice | 14 | 2025-12-31 | 14 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice | 13 | 2025-12-31 | 7 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice | 11 | 2025-12-31 | 7 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue | 6 | 2025-12-31 | 19 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice | 5 | 2025-12-31 | 7 | USD/shares |
NumberOfBusinessesAcquired | 4 | 2021-12-31 | 1 | Acquisition |
StockholdersEquityNoteStockSplitConversionRatio1 | 3 | 2020-09-15 | 5 | pure |
NumberOfReportingUnits | 3 | 2024-07-01 | 5 | Segment |
NumberOfReportableSegments | 2 | 2026-06-30 | 25 | Segment |
SharebasedCompensationArrangementBySharebasedPaymentAwardPurchasePriceOfCommonStockPercent | 1 | 2020-09-30 | 1 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMaximum | 0 | 2020-09-30 | 4 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMinimum | 0 | 2020-09-30 | 4 | pure |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2025-12-31 | 5 | pure |
EarningsPerShareBasic | 0 | 2026-06-30 | 86 | USD/shares |
EarningsPerShareDiluted | 0 | 2026-06-30 | 86 | USD/shares |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseShareBasedCompensationCost | -0 | 2025-12-31 | 1 | pure |
EffectiveIncomeTaxRateReconciliationTaxContingencies | 0 | 2025-12-31 | 1 | pure |
EffectiveIncomeTaxRateReconciliationFdiiPercent | 0 | 2025-12-31 | 1 | pure |
OperatingLeaseWeightedAverageDiscountRatePercent | 0 | 2025-12-31 | 12 | pure |
EffectiveIncomeTaxRateReconciliationTaxCreditsResearch | 0 | 2025-12-31 | 1 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMaximum | 0 | 2020-09-30 | 4 | pure |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | -0 | 2025-12-31 | 1 | pure |
EffectiveIncomeTaxRateContinuingOperations | -0 | 2026-06-30 | 61 | pure |
EffectiveIncomeTaxRateReconciliationGiltiPercent | -0 | 2025-12-31 | 1 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMinimum | 0 | 2020-09-30 | 4 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseOther | -0 | 2025-12-31 | 1 | pure |
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes | -0 | 2025-12-31 | 1 | pure |
CommonStockParOrStatedValuePerShare | 0 | 2026-06-30 | 69 | USD/shares |
PreferredStockParOrStatedValuePerShare | 0 | 2026-06-30 | 63 | USD/shares |
AdjustmentForLongTermIntercompanyTransactionsTaxExpenseBenefit | 0 | 2026-06-30 | 74 | USD |
ContractWithCustomerAssetNetCurrent | 0 | 2021-12-31 | 4 | USD |
DividendsCash | 0 | 2020-12-31 | 3 | USD |
ImpairmentOfIntangibleAssetsFinitelived | 0 | 2020-12-31 | 3 | USD |
LineOfCreditFacilityCurrentBorrowingCapacity | 0 | 2026-06-30 | 44 | USD |
LossContingencyClaimsSettledNumber | 0 | 2026-06-30 | 24 | Claim |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax | 0 | 2020-09-30 | 4 | USD |
PreferredStockSharesIssued | 0 | 2026-06-30 | 46 | shares |
PreferredStockSharesOutstanding | 0 | 2026-06-30 | 47 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate | 0 | 2025-12-31 | 6 | pure |
StandardProductWarrantyAccrualAdditionsFromBusinessAcquisition | 0 | 2025-12-31 | 12 | USD |
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestExpense | 0 | 2025-12-31 | 18 | USD |
MinorityInterest | 0 | 2024-12-31 | 20 | USD |
What to be careful about
What this model itself distrusts about CRSR's figures. Written by the derivation as it ran, not added afterwards.
- operating income is annual, not TTM
- operating margin is only 0.14%, so EV/EBIT (713x) measures the rounding error in the denominator; valuation rests on EV/revenue (1.0x) instead
- forward EPS growth +143.7% is analyst consensus, not a filing: consensus 2027 EPS 0.83 against trailing 0.34, over 1 year(s), from 9 analysts (taken 2026-10-11)