Corsair Gaming, Inc. (CRSR) Annual Margin Report - Discounting Cash Flows
CRSR
Corsair Gaming, Inc.
CRSR (NASDAQ)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Jan 07
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 1,535 1,449 1,316 1,460 1,375 1,904 1,702
Revenue Growth Rate 7.61% 10.09% -9.83% 6.17% -27.78% 11.85% 55.16%
Cost of Revenue 1,142 1,060 988.8 1,100 1,078 1,390 1,237
Gross Profit 392.2 389.5 327.6 360.3 296.6 513.9 465.4
Gross Margin 25.39% 26.88% 24.89% 24.68% 21.57% 26.99% 27.34%
Operating Income 30.38 -18.89 -49.95 9.69 -54.79 137.9 158.4
Operating Margin 1.35% -1.3% -3.79% 0.664% -3.98% 7.24% 9.3%
Net Income 3.73 -39.66 -85.18 -2.59 -54.39 101 103.2
Net Margin -0.329% -2.74% -6.47% -0.177% -3.96% 5.3% 6.06%

Monetary values in USD

amounts except #

Average LTM
Jan 07
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 1,535 1,449 1,316 1,460 1,375 1,904 1,702
Cash From Operating Activities Margin 4.88% 4.66% 2.73% 6.11% 4.83% 1.06% 9.93%
Cash From Operating Activities 74.68 67.51 35.88 89.15 66.39 20.19 169
Free Cash Flow Margin 3.98% 3.86% 1.98% 5.23% 2.91% 0.484% 9.4%
Free Cash Flow 61.26 55.88 26.03 76.39 40.07 9.22 160
Depreciation and Amortization Margin 3.32% 3.71% 3.94% 3.47% 3.89% 2.37% 2.54%
Depreciation and Amortization 49.7 53.77 51.9 50.7 53.52 45.09 43.23
Capital Expenditure Margin -0.907% -0.802% -0.748% -0.874% -1.91% -0.576% -0.528%
Capital Expenditure -13.42 -11.62 -9.85 -12.76 -26.32 -10.97 -8.99
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program