Exhibit 99.1
Corsair Gaming Reports Second Quarter 2023 Financial Results; Beats Expectations; Reiterates Full Year Financial Outlook
Milpitas, CA, August 3, 2023 – 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 second quarter ended June 30, 2023, and reiterated its financial outlook for the full year 2023.
Second Quarter 2023 Select Financial Metrics
•Net revenue was $325.4 million compared to $283.9 million in the second quarter of 2022, an increase of 14.6%. Gaming components and systems segment net revenue was $246.7 million compared to $194.9 million in the second quarter of 2022, while Gamer and creator peripherals segment net revenue was $78.8 million compared to $89.0 million in the second quarter of 2022.
•Net income attributable to common shareholders was $1.1 million, or net income of $0.01 per diluted share, compared to a net loss of $59.4 million, or a net loss of $0.62 per diluted share, in the second quarter of 2022.
•Adjusted net income was $9.8 million, or net income of $0.09 per diluted share, compared to adjusted net loss of $19.0 million, or a net loss of $0.20 per diluted share, in the second quarter of 2022.
•Adjusted EBITDA was $17.8 million, compared to a loss of $11.0 million in the second quarter of 2022.
•Cash and cash equivalents were $184.0 million as of June 30, 2023.
First Half 2023 Select Financial Metrics
•Net revenue was $679.4 million compared to $664.6 million in the first six months of 2022, an increase of 2.2%. Gaming components and systems segment net revenue was $511.7 million compared to $441.5 million in the first six months of 2022, while Gamer and creator peripherals segment net revenue was $167.7 million compared to $223.1 million in the first six months of 2022.
•Net income attributable to common shareholders was $43 thousand, or a net income of $0.00 per diluted share, compared to a net loss of $64.5 million, or a net loss of $0.68 per diluted share, in the first six months of 2022.
•Adjusted net income was $21.8 million, or net income of $0.20 per diluted share, compared to an adjusted net loss of $9.8 million, or a net loss of $0.10 per diluted share, in the first six months of 2022.
•Adjusted EBITDA was $38.3 million, compared to adjusted EBITDA of $4.4 million in the first six months of 2022.
Andy Paul, Chief Executive Officer of Corsair, stated, “We are very excited with our Q2 and 1H results, showing growth in revenue, gross margin, and profitability compared to last year. The gaming hardware market improved during the second quarter with less discounting from peripheral competitors and continued strong gaming PC build activity driven by new games and new graphics cards launching. Activity in the U.S. and Europe is now on par with mid-2022 and substantially higher than pre-pandemic levels. We continue to take market share in our components and memory segment and improve gross margins in our peripheral categories, with less market discounting occurring. In June, we launched a new ecosystem, iCUE link, which uses special proprietary connectors and protocols so that components can be connected together in series with one cable, and then controlled individually via our iCUE software. We believe this makes gaming system building much easier and should entice more new first-time customers. Following the quarter close, we announced the acquisition of certain assets of Drop, a community-based e-commerce company specializing in customized DIY keyboards and keycaps and many other enthusiast and audiophile products. We expect some significant opportunities and synergies here, both by offering custom versions of our products on the Drop site, as well as introducing some of their popular products into our worldwide channel.”
Michael G. Potter, Chief Financial Officer of Corsair, stated, “We are pleased with the substantial financial improvement led by revenue growth, improved gross margins, steadily improving adjusted EBITDA, and a more balanced inventory. We exceeded our near-term expectations for gross margins, which increased 140 basis points compared to Q1 2023, and increased 1,270 basis points and 580 basis points, compared to Q2 2022 with and without the impact of the Q2 2022 excess inventory reserve, as we benefitted from ongoing improvements in freight costs, as well as new products. We continued to be operational cash flow positive, while investing in inventory to support the expected stronger second half of 2023. Shortly after quarter-end we invested in growth via our acquisition of certain of Drop’s assets. We expect liquidity to remain excellent for the rest of 2023 allowing us to be flexible as opportunities present themselves.”
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
•Acquired certain assets of Drop, a leading privately held peripheral developer known for its customizable mechanical keyboards and switches, and its millions-member strong enthusiast community. Personalized keyboards that can be modified by the consumer is one of the fastest growing trends in the gaming peripheral space.
•Enhanced the Company's popular Stream Deck Mobile iOS app, allowing every iPhone or iPad user to use a 6-button app-based Stream Deck for free. A Pro subscription model unlocks further functionality and up to 64 customizable controls, empowering millions of users and making it easier to streamline tasks and save time using the iPhone or iPad they already know and love.
•Expanded Corsair's award-winning memory line-up with DOMINATOR TITANIUM DDR5 memory. Built using some of the fastest DDR5 ICs alongside patented CORSAIR DHX cooling technology for improved overclocking potential, DOMINATOR TITANIUM continues the DOMINATOR legacy with incredible design and fast performance. Boasting 11 vibrant individually addressable RGB LEDs and a replaceable top-bar, DOMINATOR TITANIUM offers unique customization options, alongside its flagship performance.
•Delivered increased simplicity to DIY PC builders with the launch of the iCUE LINK Smart Component Ecosystem. iCUE LINK changes the way experienced PC builders and newcomers alike will create their next PC, implementing patent-pending single-cable technology to reduce the time it takes to build and set up a new performance PC by as much as 50% while dramatically reducing cable management and wire clutter.
Conference Call and Webcast Information
Corsair will host a conference call to discuss the second 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 1-888-886-7786 (USA) or 1-416-764-8658 (International) with conference ID 64460612. A replay will be available approximately 3 hours after the live call ends on Corsair's Investor Relations website, or through August 10, 2023 by dialing 1-844-512-2921 (USA) or 1-412-317-6671 (International), with passcode 64460612.
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, Drop brand, which specializes in personalized keyboard and gaming setup accessories, 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 expectations regarding 2023, including its expectations regarding continued growth in the gaming hardware market in the second half of 2023 and its expectations regarding liquidity in the second half of 2023 led by estimated revenue growth and continued margin improvements; its expectations regarding potential significant opportunities and synergies from the acquisition of certain of Drop’s assets; 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, consumer confidence and financial markets generally; 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; our ability to successfully integrate any companies or assets we may acquire; 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; 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 June 30, 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 income (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 (loss), 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.
| |
Investor Relations Contact: Ronald van Veen ir@corsair.com 510-578-1407 | Media Contact: David Ross david.ross@corsair.com +44 11 8208 0542 |
Corsair Gaming, Inc.
Condensed Consolidated Statements of Operations
(Unaudited, in thousands, except per share amounts)
| | | | | | | | | | | | | | | | |
| | Three Months Ended
June 30, | | | Six Months Ended
June 30, | |
| | 2023 | | | 2022 | | | 2023 | | | 2022 | |
| | | | | | | | | | | | |
Net revenue | | $ | 325,432 | | | $ | 283,908 | | | $ | 679,396 | | | $ | 664,599 | |
Cost of revenue | | | 242,600 | | | | 247,449 | | | | 511,160 | | | | 537,384 | |
Gross profit | | | 82,832 | | | | 36,459 | | | | 168,236 | | | | 127,215 | |
Operating expenses: | | | | | | | | | | | | |
Sales, general and administrative | | | 69,953 | | | | 73,393 | | | | 137,482 | | | | 149,524 | |
Product development | | | 15,593 | | | | 18,026 | | | | 32,431 | | | | 35,136 | |
Total operating expenses | | | 85,546 | | | | 91,419 | | | | 169,913 | | | | 184,660 | |
Operating loss | | | (2,714 | ) | | | (54,960 | ) | | | (1,677 | ) | | | (57,445 | ) |
Other (expense) income: | | | | | | | | | | | | |
Interest expense, net | | | (2,518 | ) | | | (1,676 | ) | | | (5,346 | ) | | | (2,955 | ) |
Other (expense) income, net | | | (1,134 | ) | | | 633 | | | | (1,630 | ) | | | 134 | |
Total other expense, net | | | (3,652 | ) | | | (1,043 | ) | | | (6,976 | ) | | | (2,821 | ) |
Loss before income taxes | | | (6,366 | ) | | | (56,003 | ) | | | (8,653 | ) | | | (60,266 | ) |
Income tax benefit | | | 2,287 | | | | 4,164 | | | | 2,926 | | | | 5,147 | |
Net loss | | | (4,079 | ) | | | (51,839 | ) | | | (5,727 | ) | | | (55,119 | ) |
Less: Net income (loss) attributable to noncontrolling interest | | | 401 | | | | 174 | | | | 765 | | | | (233 | ) |
Net loss attributable to Corsair Gaming, Inc. | | $ | (4,480 | ) | | $ | (52,013 | ) | | $ | (6,492 | ) | | $ | (54,886 | ) |
| | | | | | | | | | | | |
Calculation of net loss per share attributable to common stockholders of Corsair Gaming, Inc.: | | | | | | | | | | | | |
Net loss attributable to Corsair Gaming, Inc. | | $ | (4,480 | ) | | $ | (52,013 | ) | | $ | (6,492 | ) | | $ | (54,886 | ) |
Change in redemption value of redeemable noncontrolling interest | | | 5,577 | | | | (7,379 | ) | | | 6,535 | | | | (9,640 | ) |
Net income (loss) attributable to common stockholders of Corsair Gaming, Inc. | | $ | 1,097 | | | $ | (59,392 | ) | | $ | 43 | | | $ | (64,526 | ) |
| | | | | | | | | | | | |
Net income (loss) per share attributable to common stockholders of Corsair Gaming, Inc.: | | | | | | | | | | | | |
Basic | | $ | 0.01 | | | $ | (0.62 | ) | | $ | 0.00 | | | $ | (0.68 | ) |
Diluted | | $ | 0.01 | | | $ | (0.62 | ) | | $ | 0.00 | | | $ | (0.68 | ) |
Weighted-average common shares outstanding: | | | | | | | | | | | | |
Basic | | | 102,304 | | | | 95,467 | | | | 101,996 | | | | 95,372 | |
Diluted | | | 106,502 | | | | 95,467 | | | | 106,169 | | | | 95,372 | |
Corsair Gaming, Inc.
Segment Information
(Unaudited, in thousands, except percentages)
| | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, | | | Six Months Ended June 30, | |
| | 2023 | | | 2022 | | | 2023 | | | 2022 | |
| | | | | | | | | | | | |
Net revenue: | | | | | | | | | | | | |
Gamer and Creator Peripherals | | $ | 78,755 | | | $ | 88,989 | | | $ | 167,697 | | | $ | 223,137 | |
Gaming Components and Systems | | | 246,677 | | | | 194,919 | | | | 511,699 | | | | 441,462 | |
Total Net revenue | | $ | 325,432 | | | $ | 283,908 | | | $ | 679,396 | | | $ | 664,599 | |
| | | | | | | | | | | | |
Gross Profit: | | | | | | | | | | | | |
Gamer and Creator Peripherals | | $ | 25,509 | | | $ | 10,558 | | | $ | 52,157 | | | $ | 53,615 | |
Gaming Components and Systems | | | 57,323 | | | | 25,901 | | | | 116,079 | | | | 73,600 | |
Total Gross Profit | | $ | 82,832 | | | $ | 36,459 | | | $ | 168,236 | | | $ | 127,215 | |
| | | | | | | | | | | | |
Gross Margin: | | | | | | | | | | | | |
Gamer and Creator Peripherals | | | 32.4 | % | | | 11.9 | % | | | 31.1 | % | | | 24.0 | % |
Gaming Components and Systems | | | 23.2 | % | | | 13.3 | % | | | 22.7 | % | | | 16.7 | % |
Total Gross Margin | | | 25.5 | % | | | 12.8 | % | | | 24.8 | % | | | 19.1 | % |
Corsair Gaming, Inc.
Condensed Consolidated Balance Sheets
(Unaudited, in thousands)
| | | | | | | |
| | June 30,
2023 | | December 31,
2022 | |
| | | | | |
Assets | | | | | |
Current assets: | | | | | |
Cash and restricted cash | | $ | 183,776 | | $ | 153,827 | |
Accounts receivable, net | | | 220,219 | | | 235,656 | |
Inventories | | | 212,538 | | | 192,717 | |
Prepaid expenses and other current assets | | | 45,147 | | | 40,593 | |
Total current assets | | | 661,680 | | | 622,793 | |
Restricted cash, noncurrent | | | 236 | | | 233 | |
Property and equipment, net | | | 33,589 | | | 34,927 | |
Goodwill | | | 348,554 | | | 347,747 | |
Intangibles assets, net | | | 197,689 | | | 216,255 | |
Other assets | | | 77,216 | | | 75,290 | |
Total assets | | $ | 1,318,964 | | $ | 1,297,245 | |
Liabilities | | | | | |
Current liabilities: | | | | | |
Debt maturing within one year, net | | $ | 10,251 | | $ | 6,495 | |
Accounts payable | | | 196,275 | | | 172,033 | |
Other liabilities and accrued expenses | | | 159,209 | | | 164,470 | |
Total current liabilities | | | 365,735 | | | 342,998 | |
Long-term debt, net | | | 217,357 | | | 232,170 | |
Deferred tax liabilities | | | 16,932 | | | 18,054 | |
Other liabilities, noncurrent | | | 45,018 | | | 48,589 | |
Total liabilities | | | 645,042 | | | 641,811 | |
Temporary equity | | | | | |
Redeemable noncontrolling interest | | | 15,231 | | | 21,367 | |
Permanent equity | | | | | |
Corsair Gaming, Inc. stockholders’ equity: | | | | | |
Common stock and additional paid-in capital | | | 614,681 | | | 593,496 | |
Retained earnings | | | 37,266 | | | 37,223 | |
Accumulated other comprehensive loss | | | (3,761 | ) | | (6,881 | ) |
Total Corsair Gaming, Inc. stockholders' equity | | | 648,186 | | | 623,838 | |
Nonredeemable noncontrolling interest | | | 10,505 | | | 10,229 | |
Total permanent equity | | | 658,691 | | | 634,067 | |
Total liabilities, temporary equity and permanent equity | | $ | 1,318,964 | | $ | 1,297,245 | |
Corsair Gaming, Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited, in thousands)
| | | | | | | | | | | | | | | | |
| | Three Months Ended
June 30, | | | Six Months Ended
June 30, | |
| | 2023 | | | 2022 | | | 2023 | | | 2022 | |
| | | | | | | | | | | | |
Cash flows from operating activities: | | | | | | | | | | | | |
Net loss | | $ | (4,079 | ) | | $ | (51,839 | ) | | $ | (5,727 | ) | | $ | (55,119 | ) |
Adjustments to reconcile net loss to net cash provided by operating activities: | | | | | | | | | | | | |
Stock-based compensation | | | 8,174 | | | | 6,087 | | | | 15,420 | | | | 11,234 | |
Depreciation | | | 3,036 | | | | 2,545 | | | | 5,933 | | | | 5,149 | |
Amortization | | | 9,757 | | | | 13,434 | | | | 19,498 | | | | 23,572 | |
Deferred income taxes | | | (3,490 | ) | | | (6,742 | ) | | | (5,699 | ) | | | (10,820 | ) |
Other | | | 2,154 | | | | 2,434 | | | | 2,282 | | | | 3,087 | |
Changes in operating assets and liabilities: | | | | | | | | | | | | |
Accounts receivable | | | (697 | ) | | | 65,612 | | | | 13,926 | | | | 120,046 | |
Inventories | | | (24,014 | ) | | | 11,221 | | | | (19,342 | ) | | | 10,559 | |
Prepaid expenses and other assets | | | (4,510 | ) | | | (1,334 | ) | | | (5,587 | ) | | | (9,481 | ) |
Accounts payable | | | 7,404 | | | | (8,188 | ) | | | 25,560 | | | | (43,496 | ) |
Other liabilities and accrued expenses | | | 8,411 | | | | (17,073 | ) | | | (2,292 | ) | | | (44,680 | ) |
Net cash provided by operating activities | | | 2,146 | | | | 16,157 | | | | 43,972 | | | | 10,051 | |
Cash flows from investing activities: | | | | | | | | | | | | |
Acquisition of business, net of cash acquired | | | — | | | | — | | | | — | | | | (19,534 | ) |
Payment of deferred consideration | | | — | | | | (95 | ) | | | — | | | | (95 | ) |
Purchase of property and equipment | | | (2,780 | ) | | | (7,556 | ) | | | (7,457 | ) | | | (11,921 | ) |
Investment in available-for-sale convertible note | | | — | | | | (1,000 | ) | | | — | | | | (1,000 | ) |
Net cash used in investing activities | | | (2,780 | ) | | | (8,651 | ) | | | (7,457 | ) | | | (32,550 | ) |
Cash flows from financing activities: | | | | | | | | | | | | |
Repayment of debt | | | (1,250 | ) | | | (1,500 | ) | | | (11,250 | ) | | | (2,750 | ) |
Borrowing from line of credit | | | — | | | | 110,000 | | | | — | | | | 403,000 | |
Repayment of line of credit | | | — | | | | (110,000 | ) | | | — | | | | (403,000 | ) |
Payment of other offering costs | | | — | | | | — | | | | (497 | ) | | | — | |
Payment of contingent consideration | | | — | | | | (146 | ) | | | (950 | ) | | | (438 | ) |
Proceeds from issuance of shares through employee equity incentive plans | | | 4,262 | | | | 2,985 | | | | 6,379 | | | | 3,508 | |
Payment of taxes related to net share settlement of equity awards | | | (231 | ) | | | (110 | ) | | | (787 | ) | | | (997 | ) |
Net cash provided by (used in) financing activities | | | 2,781 | | | | 1,229 | | | | (7,105 | ) | | | (677 | ) |
Effect of exchange rate changes on cash | | | (188 | ) | | | (2,018 | ) | | | 542 | | | | (3,502 | ) |
Net increase (decrease) in cash and restricted cash | | | 1,959 | | | | 6,717 | | | | 29,952 | | | | (26,678 | ) |
Cash and restricted cash at the beginning of the period | | | 182,053 | | | | 31,985 | | | | 154,060 | | | | 65,380 | |
Cash and restricted cash at the end of the period | | $ | 184,012 | | | $ | 38,702 | | | $ | 184,012 | | | $ | 38,702 | |
Corsair Gaming, Inc.
GAAP to Non-GAAP Reconciliations
Non-GAAP Operating Income (Loss) Reconciliations
(Unaudited, in thousands, except percentages)
| | | | | | | | | | | | | | | | |
| | Three Months Ended
June 30, | | | Six Months Ended
June 30, | |
| | 2023 | | | 2022 | | | 2023 | | | 2022 | |
| | | | | | | | | | | | |
Operating Loss - GAAP | | $ | (2,714 | ) | | $ | (54,960 | ) | | $ | (1,677 | ) | | $ | (57,445 | ) |
Amortization | | | 9,757 | | | | 13,434 | | | | 19,498 | | | | 23,572 | |
Stock-based compensation | | | 8,174 | | | | 6,087 | | | | 15,420 | | | | 11,234 | |
Inventory reserve in excess of normal run rate to address overhang in the channel | | | — | | | | 19,489 | | | | — | | | | 19,489 | |
Restructuring costs | | | — | | | | 1,488 | | | | — | | | | 1,488 | |
Acquisition-related and integration-related costs | | | 634 | | | | 227 | | | | 774 | | | | 470 | |
Other | | | — | | | | 34 | | | | — | | | | 309 | |
Adjusted Operating Income (Loss) - Non-GAAP | | $ | 15,851 | | | $ | (14,201 | ) | | $ | 34,015 | | | $ | (883 | ) |
| | | | | | | | | | | | |
As a % of net revenue - GAAP | | | -0.8 | % | | | -19.4 | % | | | -0.2 | % | | | -8.6 | % |
As a % of net revenue - Non-GAAP | | | 4.9 | % | | | -5.0 | % | | | 5.0 | % | | | -0.1 | % |
Corsair Gaming, Inc.
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
June 30, | | | Six Months Ended
June 30, | |
| | 2023 | | | 2022 | | | 2023 | | | 2022 | |
Net income (loss) attributable to common stockholders of Corsair Gaming, Inc. (1) | | $ | 1,097 | | | $ | (59,392 | ) | | $ | 43 | | | $ | (64,526 | ) |
Less: Change in redemption value of redeemable noncontrolling interest | | | 5,577 | | | | (7,379 | ) | | | 6,535 | | | | (9,640 | ) |
Net loss attributable to Corsair Gaming, Inc. | | | (4,480 | ) | | | (52,013 | ) | | | (6,492 | ) | | | (54,886 | ) |
Add: Net income (loss) attributable to noncontrolling interest | | | 401 | | | | 174 | | | | 765 | | | | (233 | ) |
Net Loss - GAAP | | | (4,079 | ) | | | (51,839 | ) | | | (5,727 | ) | | | (55,119 | ) |
Adjustments: | | | | | | | | | | | | |
Amortization | | | 9,757 | | | | 13,434 | | | | 19,498 | | | | 23,572 | |
Stock-based compensation | | | 8,174 | | | | 6,087 | | | | 15,420 | | | | 11,234 | |
Inventory reserve in excess of normal run rate to address overhang in the channel | | | — | | | | 19,489 | | | | — | | | | 19,489 | |
Restructuring costs | | | — | | | | 1,488 | | | | — | | | | 1,488 | |
Acquisition-related and integration-related costs | | | 634 | | | | 227 | | | | 774 | | | | 470 | |
Other | | | — | | | | 34 | | | | — | | | | 309 | |
Non-GAAP income tax adjustment | | | (4,665 | ) | | | (7,923 | ) | | | (8,215 | ) | | | (11,272 | ) |
Adjusted Net Income (Loss) - Non-GAAP | | $ | 9,821 | | | $ | (19,003 | ) | | $ | 21,750 | | | $ | (9,829 | ) |
| | | | | | | | | | | | |
Diluted net income (loss) per share: | | | | | | | | | | | | |
GAAP | | $ | 0.01 | | | $ | (0.62 | ) | | $ | 0.00 | | | $ | (0.68 | ) |
Adjusted, Non-GAAP | | $ | 0.09 | | | $ | (0.20 | ) | | $ | 0.20 | | | $ | (0.10 | ) |
| | | | | | | | | | | | |
Weighted-average common shares outstanding - Diluted: | | | | | | | | | | | | |
GAAP | | | 106,502 | | | | 95,467 | | | | 106,169 | | | | 95,372 | |
Adjusted, Non-GAAP | | | 106,502 | | | | 95,467 | | | | 106,169 | | | | 95,372 | |
| | | | | | | | | | | | |
(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
June 30, | | | Six Months Ended
June 30, | |
| | 2023 | | | 2022 | | | 2023 | | | 2022 | |
Net loss - GAAP | | $ | (4,079 | ) | | $ | (51,839 | ) | | $ | (5,727 | ) | | $ | (55,119 | ) |
Amortization | | | 9,757 | | | | 13,434 | | | | 19,498 | | | | 23,572 | |
Stock-based compensation | | | 8,174 | | | | 6,087 | | | | 15,420 | | | | 11,234 | |
Inventory reserve in excess of normal run rate to address overhang in the channel | | | — | | | | 19,489 | | | | — | | | | 19,489 | |
Depreciation | | | 3,036 | | | | 2,545 | | | | 5,933 | | | | 5,149 | |
Interest expense, net | | | 2,518 | | | | 1,676 | | | | 5,346 | | | | 2,955 | |
Restructuring costs | | | — | | | | 1,488 | | | | — | | | | 1,488 | |
Acquisition-related and integration-related costs | | | 634 | | | | 227 | | | | 774 | | | | 470 | |
Other | | | — | | | | 34 | | | | — | | | | 309 | |
Income tax benefit | | | (2,287 | ) | | | (4,164 | ) | | | (2,926 | ) | | | (5,147 | ) |
Adjusted EBITDA - Non-GAAP | | $ | 17,753 | | | $ | (11,023 | ) | | $ | 38,318 | | | $ | 4,400 | |
| | | | | | | | | | | | |
Adjusted EBITDA margin - Non-GAAP | | | 5.5 | % | | | -3.9 | % | | | 5.6 | % | | | 0.7 | % |
