Corsair Gaming Reports Q3 2024 Financial Results
Third Quarter 2024 Select Financial Metrics
-
Net revenue was
$304.2 million compared to$363.2 million in the third quarter of 2023, a decrease of 16.2%. Gaming Components and Systems segment net revenue was$202.2 million compared to$272.8 million in the third quarter of 2023, while Gamer and Creator Peripherals segment net revenue was$102.0 million compared to$90.4 million in the third quarter of 2023. -
Net loss attributable to common shareholders was
$58.4 million , or a net loss of$0.56 per diluted share, compared to a net loss of$3.1 million , or a net loss of$0.03 per diluted share, in the third quarter of 2023. -
Adjusted net loss was
$30.3 million , or an adjusted net loss of$0.29 per diluted share, compared to adjusted net income of$13.4 million , or an adjusted net income of$0.13 per diluted share, in the third quarter of 2023. Loss per share in the current quarter includes a$32.5 million non-cash charge for valuation allowance on deferred tax assets. -
Adjusted EBITDA was
$4.8 million , compared to adjusted EBITDA of$23.0 million in the third quarter of 2023. -
Cash and restricted cash were
$61.6 million as ofSeptember 30, 2024 .
First Nine Months 2024 Select Financial Metrics
-
Net revenue was
$902.8 million compared to$1,042.6 million in the first nine months of 2023, a decrease of 13.4%. Gaming Components and Systems segment net revenue was$599.6 million compared to$784.5 million in the first nine months of 2023, while Gamer and Creator Peripherals segment net revenue was$303.2 million compared to$258.1 million in the first nine months of 2023. -
Net loss attributable to common shareholders was
$100.5 million , or a net loss of$0.97 per diluted share, compared to a net loss of$3.0 million , or a net loss of$0.03 per diluted share, in the first nine months of 2023. -
Adjusted net loss was
$27.6 million , or an adjusted net loss of$0.27 per diluted share, compared to adjusted net income of$35.1 million , or an adjusted net income of$0.33 per diluted share, in the first nine months of 2023. Loss per share in the first nine months of 2024 includes the above mentioned$32.5 million non-cash charge for valuation allowance on deferred tax assets. -
Adjusted EBITDA was
$21.6 million compared to$61.3 million in the first nine months of 2023.
Updated 2024 Financial Outlook
Corsair updated its financial outlook for the full year 2024. The Company continues to expect revenue to improve through 2024, with a further improvement in adjusted EBITDA led by an additional improvement in margin, stabilized shipping costs and continued tight operating expense controls.
-
The Company reiterated its expectation for revenue for the full year 2024 to be in the range of
$1.25 billion to$1.35 billion , including approximately$20 million of EBITDA-neutral revenue in Q4 2024 from its recent Fanatec acquisition. -
Adjusted operating income is now expected to be in the range of
$28 million to$43 million , compared to$48 million to$63 million previously. -
Adjusted EBITDA is now expected to be in the range of
$40 million to$55 million , compared to$60 million to$75 million previously.
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, 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 Product Developments
-
Acquisition Moves Corsair into Sim Racing’s Pole Position: Closed the acquisition of the Fanatec Sim Racing brand and all associated personnel, in an asset purchase from Endor AG, creating a leading end-to-end premium
Sim Racing product line.The Fanatec Sim Racing product line is known for setting the gold standard for excellence in force feedback steering wheels and wheelbases, pedals, shifters and other accessories for PlayStation, Xbox, and PC-based racing simulators, which fully complements Corsair’sSim Racing chassis, Gaming PCs, Gaming and Streaming Peripherals, and Monitors. - Multi-Year Collaboration with Activision: Corsair released the first products in its multi-year, full cross-brand collaboration with the critically acclaimed Call of Duty franchise. This powerful new integration sees two of the world’s best-known gaming brands come together for the first time with the collaboration extending across multiple product categories at Corsair including Drop, Elgato, ORIGIN PC and SCUF Gaming.
-
Apple Partnership : Apple will be making a custom-made Corsair gaming keyboard and mouse available in its stores for the upcoming 2024 holiday season and continuing into 2025. -
Launches Stream Deck for Professional Broadcasters: Developed in collaboration with Bitfocus, pioneers in professional broadcast software, Corsair’s new, professional-grade
Stream Deck Studio is positioned to redefine how professional broadcasters interact with their tools. The hyper customizableStream Deck Studio was designed with a sleek 19-inch console with 32 customizable LCD keys and two customizable rotary dials, and slots seamlessly into universal studio racks. - Expands Award-Winning VIRTUOSO Gaming Headset Family: Corsair launched the new VIRTUOSO MAX Headset with cutting-edge audio technology for spectacularly clear, precise audio and ultra-immersive gaming. Available in both PC and Xbox versions, with active noise cancellation and Dolby Atmos®.
Conference Call and Webcast Information
Corsair will host a conference call to discuss the third quarter 2024 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
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 our anticipated full year 2024 financial results; market headwinds and tailwinds, including its expectations regarding the gaming market’s continued growth such as its potential for strong growth in 2025; statements regarding new product launches, the entry into new product categories and demand for new products; its ability to successfully close and integrate acquisitions and expectations regarding the growth of these acquisitions as well as their estimated impact on the Company’s financial results in future periods; statements regarding the size of this markets and segments in the future; the impact of the Company’s cost-saving measures and the timing and benefits, if any, the Company may realize as a result of these measures; and statements regarding the Company’s future EBITDA margins. 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 products and improvements to existing products; 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 impacts from geopolitical events and unrest; delays or disruptions at our or third-parties’ manufacturing and distribution facilities; the risk that we are not able to successfully identify and close acquisitions, as well as integrate any companies or assets we have acquired or may acquire; currency exchange rate fluctuations or international trade disputes resulting in our products 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
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, and acquisition accounting impact related to recognizing acquired inventory at fair value.
- Adjusted net income (loss), non-GAAP, is determined by adding back to GAAP net 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, acquisition accounting impact related to recognizing acquired inventory at fair value, 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, one-time costs related to legal and other matters, depreciation, interest expense, net, acquisition and related integration costs, restructuring and other charges, acquisition accounting impact related to recognizing acquired inventory at fair value, 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
|
|
|
Nine Months Ended
|
|
||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net revenue |
|
$ |
304,199 |
|
|
$ |
363,193 |
|
|
$ |
902,756 |
|
|
$ |
1,042,589 |
|
Cost of revenue |
|
|
234,538 |
|
|
|
273,840 |
|
|
|
683,371 |
|
|
|
785,000 |
|
Gross profit |
|
|
69,661 |
|
|
|
89,353 |
|
|
|
219,385 |
|
|
|
257,589 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Sales, general and administrative |
|
|
74,072 |
|
|
|
74,000 |
|
|
|
224,677 |
|
|
|
211,482 |
|
Product development |
|
|
16,533 |
|
|
|
16,111 |
|
|
|
50,585 |
|
|
|
48,542 |
|
Total operating expenses |
|
|
90,605 |
|
|
|
90,111 |
|
|
|
275,262 |
|
|
|
260,024 |
|
Operating loss |
|
|
(20,944 |
) |
|
|
(758 |
) |
|
|
(55,877 |
) |
|
|
(2,435 |
) |
Other (expense) income: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest expense |
|
|
(3,011 |
) |
|
|
(4,271 |
) |
|
|
(10,138 |
) |
|
|
(13,069 |
) |
Interest income |
|
|
297 |
|
|
|
1,742 |
|
|
|
3,020 |
|
|
|
5,194 |
|
Other income (expense), net |
|
|
(910 |
) |
|
|
304 |
|
|
|
(1,887 |
) |
|
|
(1,326 |
) |
Total other expense, net |
|
|
(3,624 |
) |
|
|
(2,225 |
) |
|
|
(9,005 |
) |
|
|
(9,201 |
) |
Loss before income taxes |
|
|
(24,568 |
) |
|
|
(2,983 |
) |
|
|
(64,882 |
) |
|
|
(11,636 |
) |
Income tax benefit (expense) |
|
|
(27,018 |
) |
|
|
97 |
|
|
|
(21,240 |
) |
|
|
3,023 |
|
Net loss |
|
|
(51,586 |
) |
|
|
(2,886 |
) |
|
|
(86,122 |
) |
|
|
(8,613 |
) |
Less: Net income attributable to noncontrolling interest |
|
|
122 |
|
|
|
193 |
|
|
|
1,345 |
|
|
|
958 |
|
Net loss attributable to |
|
$ |
(51,708 |
) |
|
$ |
(3,079 |
) |
|
$ |
(87,467 |
) |
|
$ |
(9,571 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Calculation of net loss per share attributable to common stockholders of |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net loss attributable to |
|
$ |
(51,708 |
) |
|
$ |
(3,079 |
) |
|
$ |
(87,467 |
) |
|
$ |
(9,571 |
) |
Change in redemption value of redeemable noncontrolling interest |
|
|
(6,684 |
) |
|
|
— |
|
|
|
(13,044 |
) |
|
|
6,535 |
|
Net loss attributable to common stockholders of |
|
$ |
(58,392 |
) |
|
$ |
(3,079 |
) |
|
$ |
(100,511 |
) |
|
$ |
(3,036 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net loss per share attributable to common stockholders of |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
(0.56 |
) |
|
$ |
(0.03 |
) |
|
$ |
(0.97 |
) |
|
$ |
(0.03 |
) |
Diluted |
|
$ |
(0.56 |
) |
|
$ |
(0.03 |
) |
|
$ |
(0.97 |
) |
|
$ |
(0.03 |
) |
Weighted-average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
|
104,397 |
|
|
|
102,863 |
|
|
|
103,974 |
|
|
|
102,288 |
|
Diluted |
|
|
104,397 |
|
|
|
102,863 |
|
|
|
103,974 |
|
|
|
102,288 |
|
Segment Information (Unaudited, in thousands, except percentages) |
||||||||||||||||
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Gamer and Creator Peripherals |
|
$ |
101,966 |
|
|
$ |
90,356 |
|
|
$ |
303,168 |
|
|
$ |
258,053 |
|
Gaming Components and Systems |
|
|
202,233 |
|
|
|
272,837 |
|
|
|
599,588 |
|
|
|
784,536 |
|
Total Net revenue |
|
$ |
304,199 |
|
|
$ |
363,193 |
|
|
$ |
902,756 |
|
|
$ |
1,042,589 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Gross Profit: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Gamer and Creator Peripherals |
|
$ |
39,032 |
|
|
$ |
29,928 |
|
|
$ |
118,374 |
|
|
$ |
82,085 |
|
Gaming Components and Systems |
|
|
30,629 |
|
|
|
59,425 |
|
|
|
101,011 |
|
|
|
175,504 |
|
Total Gross Profit |
|
$ |
69,661 |
|
|
$ |
89,353 |
|
|
$ |
219,385 |
|
|
$ |
257,589 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Gross Margin: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Gamer and Creator Peripherals |
|
|
38.3 |
% |
|
|
33.1 |
% |
|
|
39.0 |
% |
|
|
31.8 |
% |
Gaming Components and Systems |
|
|
15.1 |
% |
|
|
21.8 |
% |
|
|
16.8 |
% |
|
|
22.4 |
% |
Total Gross Margin |
|
|
22.9 |
% |
|
|
24.6 |
% |
|
|
24.3 |
% |
|
|
24.7 |
% |
Condensed Consolidated Balance Sheets (Unaudited, in thousands) |
||||||||
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
Assets |
|
|
|
|
|
|
||
Current assets: |
|
|
|
|
|
|
||
Cash and restricted cash |
|
$ |
61,361 |
|
|
$ |
178,325 |
|
Accounts receivable, net |
|
|
178,102 |
|
|
|
253,268 |
|
Inventories |
|
|
293,005 |
|
|
|
240,172 |
|
Prepaid expenses and other current assets |
|
|
39,085 |
|
|
|
39,824 |
|
Total current assets |
|
|
571,553 |
|
|
|
711,589 |
|
Restricted cash, noncurrent |
|
|
245 |
|
|
|
239 |
|
Property and equipment, net |
|
|
32,125 |
|
|
|
32,212 |
|
|
|
|
357,520 |
|
|
|
354,705 |
|
Intangible assets, net |
|
|
175,387 |
|
|
|
188,009 |
|
Other assets |
|
|
65,836 |
|
|
|
70,709 |
|
Total assets |
|
$ |
1,202,666 |
|
|
$ |
1,357,463 |
|
Liabilities |
|
|
|
|
|
|
||
Current liabilities: |
|
|
|
|
|
|
||
Debt maturing within one year, net |
|
$ |
12,223 |
|
|
$ |
12,190 |
|
Accounts payable |
|
|
190,600 |
|
|
|
239,957 |
|
Other liabilities and accrued expenses |
|
|
158,301 |
|
|
|
166,340 |
|
Total current liabilities |
|
|
361,124 |
|
|
|
418,487 |
|
Long-term debt, net |
|
|
164,993 |
|
|
|
186,006 |
|
Deferred tax liabilities |
|
|
8,388 |
|
|
|
17,395 |
|
Other liabilities, noncurrent |
|
|
55,290 |
|
|
|
41,595 |
|
Total liabilities |
|
|
589,795 |
|
|
|
663,483 |
|
Temporary equity |
|
|
|
|
|
|
||
Redeemable noncontrolling interest |
|
|
14,387 |
|
|
|
15,937 |
|
Permanent equity |
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
Common stock and additional paid-in capital |
|
|
659,905 |
|
|
|
630,652 |
|
(Accumulated deficit) retained earnings |
|
|
(60,101 |
) |
|
|
40,410 |
|
Accumulated other comprehensive loss |
|
|
(1,320 |
) |
|
|
(3,487 |
) |
|
|
|
598,484 |
|
|
|
667,575 |
|
Nonredeemable noncontrolling interest |
|
|
— |
|
|
|
10,468 |
|
Total permanent equity |
|
|
598,484 |
|
|
|
678,043 |
|
Total liabilities, temporary equity and permanent equity |
|
$ |
1,202,666 |
|
|
$ |
1,357,463 |
|
Condensed Consolidated Statements of Cash Flows (Unaudited, in thousands) |
||||||||||||||||
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net loss |
|
$ |
(51,586 |
) |
|
$ |
(2,886 |
) |
|
$ |
(86,122 |
) |
|
$ |
(8,613 |
) |
Adjustments to reconcile net loss to net cash (used in) provided by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Stock-based compensation |
|
|
7,424 |
|
|
|
7,825 |
|
|
|
23,125 |
|
|
|
23,245 |
|
Depreciation |
|
|
3,314 |
|
|
|
3,083 |
|
|
|
9,494 |
|
|
|
9,016 |
|
Amortization |
|
|
9,566 |
|
|
|
9,507 |
|
|
|
28,582 |
|
|
|
29,005 |
|
Deferred income taxes, net of valuation allowance |
|
|
28,031 |
|
|
|
(2,025 |
) |
|
|
12,766 |
|
|
|
(7,724 |
) |
Other |
|
|
1,408 |
|
|
|
211 |
|
|
|
2,789 |
|
|
|
2,493 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Accounts receivable |
|
|
(1,561 |
) |
|
|
(31,996 |
) |
|
|
74,258 |
|
|
|
(18,070 |
) |
Inventories |
|
|
16,301 |
|
|
|
(16,110 |
) |
|
|
(9,569 |
) |
|
|
(35,452 |
) |
Prepaid expenses and other assets |
|
|
(7,118 |
) |
|
|
1,036 |
|
|
|
216 |
|
|
|
(4,551 |
) |
Accounts payable |
|
|
10,702 |
|
|
|
12,727 |
|
|
|
(61,316 |
) |
|
|
38,287 |
|
Other liabilities and accrued expenses |
|
|
8,620 |
|
|
|
6,716 |
|
|
|
(13,901 |
) |
|
|
4,424 |
|
Net cash (used in) provided by operating activities |
|
|
25,101 |
|
|
|
(11,912 |
) |
|
|
(19,678 |
) |
|
|
32,060 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Acquisition of business, net of cash acquired |
|
|
(43,131 |
) |
|
|
(14,220 |
) |
|
|
(43,131 |
) |
|
|
(14,220 |
) |
Purchase of property and equipment |
|
|
(3,322 |
) |
|
|
(3,327 |
) |
|
|
(8,351 |
) |
|
|
(10,784 |
) |
Purchase of intangible asset |
|
|
— |
|
|
|
— |
|
|
|
(100 |
) |
|
|
— |
|
Purchase price adjustment related to business acquisition |
|
|
— |
|
|
|
— |
|
|
|
1,041 |
|
|
|
— |
|
Settlement of bridge Loan receivable |
|
|
12,310 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Net cash used in investing activities |
|
|
(34,143 |
) |
|
|
(17,547 |
) |
|
|
(50,541 |
) |
|
|
(25,004 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Repayment of debt |
|
|
(3,125 |
) |
|
|
(5,000 |
) |
|
|
(21,250 |
) |
|
|
(16,250 |
) |
Borrowings from line of credit |
|
|
21,500 |
|
|
|
— |
|
|
|
21,500 |
|
|
|
— |
|
Repayment of line of credit |
|
|
(21,500 |
) |
|
|
— |
|
|
|
(21,500 |
) |
|
|
— |
|
Purchase of additional ownership interest |
|
|
(19,750 |
) |
|
|
— |
|
|
|
(19,750 |
) |
|
|
— |
|
Payment of deferred and contingent consideration |
|
|
— |
|
|
|
— |
|
|
|
(4,942 |
) |
|
|
(950 |
) |
Proceeds from issuance of shares through employee equity incentive plans |
|
|
1,810 |
|
|
|
411 |
|
|
|
5,110 |
|
|
|
6,790 |
|
Payment of taxes related to net share settlement of equity awards |
|
|
(147 |
) |
|
|
(531 |
) |
|
|
(562 |
) |
|
|
(1,318 |
) |
Dividend paid to noncontrolling interest |
|
|
(3,262 |
) |
|
|
(980 |
) |
|
|
(5,222 |
) |
|
|
(980 |
) |
Payment of other offering costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(497 |
) |
Net cash used in financing activities |
|
|
(24,474 |
) |
|
|
(6,100 |
) |
|
|
(46,616 |
) |
|
|
(13,205 |
) |
Effect of exchange rate changes on cash |
|
|
535 |
|
|
|
(683 |
) |
|
|
(123 |
) |
|
|
(141 |
) |
Net decrease in cash and restricted cash |
|
|
(32,981 |
) |
|
|
(36,242 |
) |
|
|
(116,958 |
) |
|
|
(6,290 |
) |
Cash and restricted cash at the beginning of the period |
|
|
94,587 |
|
|
|
184,012 |
|
|
|
178,564 |
|
|
|
154,060 |
|
Cash and restricted cash at the end of the period |
|
$ |
61,606 |
|
|
$ |
147,770 |
|
|
$ |
61,606 |
|
|
$ |
147,770 |
|
GAAP to Non-GAAP Reconciliations |
||||||||||||||||
Non-GAAP Operating Income Reconciliations (Unaudited, in thousands, except percentages) |
||||||||||||||||
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Operating Loss - GAAP |
|
$ |
(20,944 |
) |
|
$ |
(758 |
) |
|
$ |
(55,877 |
) |
|
$ |
(2,435 |
) |
Amortization |
|
|
9,567 |
|
|
|
9,507 |
|
|
|
28,583 |
|
|
|
29,005 |
|
Stock-based compensation |
|
|
7,424 |
|
|
|
7,825 |
|
|
|
23,125 |
|
|
|
23,245 |
|
One-time costs related to legal and other matters |
|
|
29 |
|
|
|
— |
|
|
|
7,499 |
|
|
|
— |
|
Acquisition and related integration costs |
|
|
2,281 |
|
|
|
1,386 |
|
|
|
4,660 |
|
|
|
2,160 |
|
Restructuring and other charges |
|
|
3,369 |
|
|
|
709 |
|
|
|
4,935 |
|
|
|
709 |
|
Acquisition accounting impact related to recognizing acquired inventory at fair value |
|
|
695 |
|
|
|
960 |
|
|
|
1,073 |
|
|
|
960 |
|
Adjusted Operating Income - Non-GAAP |
|
$ |
2,421 |
|
|
$ |
19,629 |
|
|
$ |
13,998 |
|
|
$ |
53,644 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
As a % of net revenue - GAAP |
|
|
-6.9 |
% |
|
|
-0.2 |
% |
|
|
-6.2 |
% |
|
|
-0.2 |
% |
As a % of net revenue - Non-GAAP |
|
|
0.8 |
% |
|
|
5.4 |
% |
|
|
1.6 |
% |
|
|
5.1 |
% |
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
|
|
|
Nine Months Ended
|
|
||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Net loss attributable to common stockholders of |
|
$ |
(58,392 |
) |
|
$ |
(3,079 |
) |
|
$ |
(100,511 |
) |
|
$ |
(3,036 |
) |
Less: Change in redemption value of redeemable noncontrolling interest |
|
|
(6,684 |
) |
|
|
— |
|
|
|
(13,044 |
) |
|
|
6,535 |
|
Net loss attributable to |
|
|
(51,708 |
) |
|
|
(3,079 |
) |
|
|
(87,467 |
) |
|
|
(9,571 |
) |
Add: Net income attributable to noncontrolling interest |
|
|
122 |
|
|
|
193 |
|
|
|
1,345 |
|
|
|
958 |
|
Net Loss - GAAP |
|
|
(51,586 |
) |
|
|
(2,886 |
) |
|
|
(86,122 |
) |
|
|
(8,613 |
) |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Amortization |
|
|
9,567 |
|
|
|
9,507 |
|
|
|
28,583 |
|
|
|
29,005 |
|
Stock-based compensation |
|
|
7,424 |
|
|
|
7,825 |
|
|
|
23,125 |
|
|
|
23,245 |
|
One-time costs related to legal and other matters |
|
|
29 |
|
|
|
— |
|
|
|
7,499 |
|
|
|
— |
|
Acquisition and related integration costs |
|
|
2,281 |
|
|
|
1,386 |
|
|
|
4,660 |
|
|
|
2,160 |
|
Restructuring and other charges |
|
|
3,369 |
|
|
|
709 |
|
|
|
4,935 |
|
|
|
709 |
|
Acquisition accounting impact related to recognizing acquired inventory at fair value |
|
|
695 |
|
|
|
960 |
|
|
|
1,073 |
|
|
|
960 |
|
Non-GAAP income tax adjustment |
|
|
(2,031 |
) |
|
|
(4,137 |
) |
|
|
(11,317 |
) |
|
|
(12,352 |
) |
Adjusted Net Income (Loss) - Non-GAAP |
|
$ |
(30,252 |
) |
|
$ |
13,364 |
|
|
$ |
(27,564 |
) |
|
$ |
35,114 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted net income (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
GAAP |
|
$ |
(0.56 |
) |
|
$ |
(0.03 |
) |
|
$ |
(0.97 |
) |
|
$ |
(0.03 |
) |
Adjusted, Non-GAAP |
|
$ |
(0.29 |
) |
|
$ |
0.13 |
|
|
$ |
(0.27 |
) |
|
$ |
0.33 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted-average common shares outstanding - Diluted: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
GAAP |
|
|
104,397 |
|
|
|
102,863 |
|
|
|
103,974 |
|
|
|
102,288 |
|
Adjusted, Non-GAAP |
|
|
104,397 |
|
|
|
106,532 |
|
|
|
103,974 |
|
|
|
106,293 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
(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
|
|
|
Nine Months Ended
|
|
||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Net Loss - GAAP |
|
$ |
(51,586 |
) |
|
$ |
(2,886 |
) |
|
$ |
(86,122 |
) |
|
$ |
(8,613 |
) |
Amortization |
|
|
9,567 |
|
|
|
9,507 |
|
|
|
28,583 |
|
|
|
29,005 |
|
Stock-based compensation |
|
|
7,424 |
|
|
|
7,825 |
|
|
|
23,125 |
|
|
|
23,245 |
|
One-time costs related to legal and other matters |
|
|
29 |
|
|
|
— |
|
|
|
7,499 |
|
|
|
— |
|
Depreciation |
|
|
3,314 |
|
|
|
3,083 |
|
|
|
9,494 |
|
|
|
9,016 |
|
Interest expense, net of interest income |
|
|
2,714 |
|
|
|
2,529 |
|
|
|
7,118 |
|
|
|
7,875 |
|
Acquisition and related integration costs |
|
|
2,281 |
|
|
|
1,386 |
|
|
|
4,660 |
|
|
|
2,160 |
|
Restructuring and other charges |
|
|
3,369 |
|
|
|
709 |
|
|
|
4,935 |
|
|
|
709 |
|
Acquisition accounting impact related to recognizing acquired inventory at fair value |
|
|
695 |
|
|
|
960 |
|
|
|
1,073 |
|
|
|
960 |
|
Income tax (benefit) expense |
|
|
27,018 |
|
|
|
(97 |
) |
|
|
21,240 |
|
|
|
(3,023 |
) |
Adjusted EBITDA - Non-GAAP |
|
$ |
4,825 |
|
|
$ |
23,016 |
|
|
$ |
21,605 |
|
|
$ |
61,334 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Adjusted EBITDA margin - Non-GAAP |
|
|
1.6 |
% |
|
|
6.3 |
% |
|
|
2.4 |
% |
|
|
5.9 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20241106011577/en/
Investor Relations Contact:
ir@corsair.com
510-578-1407
Media Contact:
david.ross@corsair.com
+4411 8208 0542
Source: