Penguin Solutions, Inc. (PENG)
NASDAQ: PENG · Real-Time Price · USD
17.61
-0.24 (-1.34%)
At close: May 9, 2025, 4:00 PM
18.10
+0.49 (2.78%)
After-hours: May 9, 2025, 6:50 PM EDT
Penguin Solutions Cash Flow Statement
Financials in millions USD. Fiscal year is September - August.
Millions USD. Fiscal year is Sep - Aug.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Feb '25 Feb 28, 2025 | Aug '24 Aug 30, 2024 | Aug '23 Aug 25, 2023 | Aug '22 Aug 26, 2022 | Aug '21 Aug 27, 2021 | Aug '20 Aug 28, 2020 | 2015 - 2019 |
| Net Income | -5.63 | -52.47 | -187.53 | 66.56 | 21.31 | -1.14 | Upgrade
|
| Depreciation & Amortization | 59.9 | 65.72 | 71.63 | 46.67 | 34.94 | 36.43 | Upgrade
|
| Other Amortization | 3.62 | 3.72 | 4.06 | 10.26 | 8.8 | 5.87 | Upgrade
|
| Asset Writedown & Restructuring Costs | 6.08 | - | 19.09 | - | - | - | Upgrade
|
| Stock-Based Compensation | 44.66 | 43.16 | 39.23 | 37.28 | 30.96 | 18.72 | Upgrade
|
| Other Operating Activities | 9.69 | 19.72 | 182.55 | 0.39 | -33.44 | 17.01 | Upgrade
|
| Change in Accounts Receivable | -160.67 | -32.5 | 162.52 | -97.8 | -47.77 | -12.35 | Upgrade
|
| Change in Inventory | -24.61 | 23.77 | 95.22 | 30.73 | -99.91 | -51.84 | Upgrade
|
| Change in Accounts Payable | 175.43 | 54.31 | -256.13 | -44.91 | 192.54 | 65.81 | Upgrade
|
| Change in Other Net Operating Assets | 45.95 | -19.9 | -66.96 | -10.32 | 15.42 | 10.82 | Upgrade
|
| Operating Cash Flow | 154.32 | 77.19 | 104.39 | 104.93 | 153.35 | 87.21 | Upgrade
|
| Operating Cash Flow Growth | 76.57% | -26.06% | -0.52% | -31.57% | 75.85% | -48.60% | Upgrade
|
| Capital Expenditures | -13.74 | -19.42 | -39.42 | -20.36 | -16.67 | -32.45 | Upgrade
|
| Cash Acquisitions | - | - | -213.07 | - | -35.68 | - | Upgrade
|
| Investment in Securities | -12.12 | 8.89 | -29.17 | - | - | - | Upgrade
|
| Other Investing Activities | -0.62 | 118.12 | -16.91 | -18.61 | -31.83 | 0.4 | Upgrade
|
| Investing Cash Flow | -26.48 | 107.59 | -298.57 | -38.97 | -84.18 | -32.04 | Upgrade
|
| Long-Term Debt Issued | - | 192.69 | 295.29 | 354.78 | 172.5 | 346.13 | Upgrade
|
| Total Debt Issued | 192.69 | 192.69 | 295.29 | 354.78 | 172.5 | 346.13 | Upgrade
|
| Long-Term Debt Repaid | - | -351.34 | -35.78 | -235.72 | -147.5 | -316.44 | Upgrade
|
| Total Debt Repaid | -299.7 | -351.34 | -35.78 | -235.72 | -147.5 | -316.44 | Upgrade
|
| Net Debt Issued (Repaid) | -107.01 | -158.64 | 259.51 | 119.06 | 25 | 29.69 | Upgrade
|
| Issuance of Common Stock | 9.3 | 9.81 | 43.05 | 12.14 | 14.92 | 5.48 | Upgrade
|
| Repurchase of Common Stock | -23.04 | -21.31 | -24.67 | -57.23 | -48.51 | -0.75 | Upgrade
|
| Other Financing Activities | -25 | -39.96 | -41.47 | -0.09 | 11.44 | -21.83 | Upgrade
|
| Financing Cash Flow | 51.9 | -210.1 | 236.42 | 73.88 | 2.85 | 12.59 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.08 | -1.26 | 4.77 | 0.24 | 0.15 | -15.09 | Upgrade
|
| Net Cash Flow | 179.67 | -26.59 | 47 | 140.08 | 72.18 | 52.67 | Upgrade
|
| Free Cash Flow | 140.58 | 57.76 | 64.97 | 84.57 | 136.68 | 54.76 | Upgrade
|
| Free Cash Flow Growth | 143.15% | -11.09% | -23.18% | -38.13% | 149.60% | -59.80% | Upgrade
|
| Free Cash Flow Margin | 10.66% | 4.93% | 4.51% | 6.06% | 12.95% | 4.88% | Upgrade
|
| Free Cash Flow Per Share | 2.65 | 1.10 | 1.27 | 1.55 | 2.81 | 1.14 | Upgrade
|
| Cash Interest Paid | 47.7 | 47.7 | 41.8 | 12.8 | 8 | 12.98 | Upgrade
|
| Cash Income Tax Paid | 13.1 | 13.1 | 35.5 | 13.8 | 6.7 | 9.15 | Upgrade
|
| Levered Free Cash Flow | 137.23 | 65.44 | 317.1 | -31.05 | 21.5 | 82.58 | Upgrade
|
| Unlevered Free Cash Flow | 144.96 | 79.45 | 335.8 | -26.1 | 23.42 | 86.08 | Upgrade
|
| Change in Net Working Capital | -8.11 | 32.66 | -205.51 | 162.08 | 45.98 | -36.87 | Upgrade
|
Updated Apr 2, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.