Operating cash flow swung to -$74.8M in 2026Q3 due to a -$139.9M working capital outflow, despite net income of $44.7M, highlighting earnings quality concerns.
Penguin Solutions, Inc. (PENG) cash flow statement — 11-year operating, investing & financing cash flows
| Metric | TTM | Aug'25 | Aug'24 | Aug'23 | Aug'22 | Aug'21 | Aug'20 | Aug'19 | Aug'18 | Aug'17 | Aug'16 | Aug'15 |
|---|
| Cash from Operations | -55.84M | 109.08M | 77.19M | 104.39M | 104.93M | 153.35M | 87.2M | 169.66M | 67.91M | -933K | 15.05M | 40.76M |
| Operating CF Margin % | - | 7.97% | 6.59% | 7.24% | 7.52% | 14.53% | 7.77% | 14% | 5.27% | -0.12% | 2.82% | 6.33% |
| Operating CF Growth % | -406.13% | 41.33% | -26.06% | -0.52% | -31.57% | 75.85% | -48.6% | 149.84% | 7378.35% | -106.2% | -63.08% | - |
| Net Income | 96.61M | 28.84M | -44.32M | 9.69M | 24.41M | -41.95M | -1.14M | 51.33M | 119.46M | -7.79M | -19.96M | -46.45M |
| Depreciation & Amortization | 51.08M | 56.22M | 65.72M | 71.63M | 46.66M | 34.94M | 36.43M | 29.21M | 26.18M | 33.24M | 31.48M | 50.15M |
| Stock-Based Compensation | 22.93M | 41.18M | 43.16M | 39.23M | 37.28M | 30.96M | 18.72M | 18.2M | 10.56M | 5.36M | 3.87M | 6.13M |
| Deferred Taxes | 376K | 0 | -11.04M | -63.6M | -20K | -1.98M | -2.12M | -719K | -2.82M | -2.39M | -1.42M | -2.46M |
| Other Non-Cash Items | -8.77M | 1.96M | -31M | 39.07M | 118.89M | 71.11M | 24.99M | 809K | 827K | 31.86M | 4.66M | 10.34M |
| Working Capital Changes | -220.68M | -19.1M | 54.67M | 8.37M | -122.3M | 60.28M | 10.32M | 70.83M | -86.3M | -61.21M | -3.58M | 23.06M |
| Change in Receivables | -413.71M | -56.16M | -32.49M | 162.51M | -97.8M | -47.77M | -12.35M | 35.24M | -55.3M | -40.43M | 44.92M | 8.6M |
| Change in Inventory | -317.66M | -101.61M | 23.77M | 95.22M | 30.73M | -99.91M | -51.84M | 102.08M | -42.44M | -21.85M | 31.33M | -19.99M |
| Change in Payables | 340.72M | 131.01M | 0 | 0 | -44.91M | 0 | 70.09M | -64.57M | 17.55M | -10.61M | -86.59M | 53.24M |
| Cash from Investing | 86.4M | 24.97M | 107.58M | -298.57M | -38.97M | -84.18M | -32.04M | -109.44M | -67.75M | -18.03M | -13.37M | -8.72M |
| Capital Expenditures | -7.3M | -9.01M | -19.42M | -39.42M | -20.36M | -16.67M | -32.45M | -33.43M | -25.74M | -18.68M | -13.84M | -31.66M |
| CapEx % of Revenue | 0.49% | 0.66% | 1.66% | 2.74% | 1.46% | 1.58% | 2.89% | 2.76% | 2% | 2.45% | 2.59% | 4.92% |
| Acquisitions | 0 | 0 | 0 | -213.07M | 0 | -35.68M | 0 | -76.09M | -42.32M | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 35.58M | 26.69M | 118.12M | -16.91M | -18.61M | -31.83M | 404K | 81K | 305K | 651K | 475K | 22.95M |
| Cash from Financing | -260.81M | -63.46M | -210.1M | 236.42M | 73.88M | 2.85M | 12.59M | 100K | 7.94M | -16.98M | -10.91M | -32.65M |
| Debt Issued (Net) | -220.08M | -200.01M | -158.64M | 273.65M | 119.06M | 25M | 29.69M | -6.75M | 2.81M | 76.14M | -10.92M | 802K |
| Equity Issued (Net) | -12.8M | 139.81M | -11.5M | 18.37M | -45.09M | -33.59M | 4.73M | 6.85M | 5.91M | 63.51M | -124K | 12K |
| Dividends Paid | -4M | -7.86M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -19.65M | -60.18M | -21.31M | -24.67M | -57.23M | -48.51M | -749K | -520K | -1.59M | 0 | -124K | 0 |
| Other Financing | -23.75M | 4.61M | -39.96M | -55.61M | -86K | 11.44M | -21.82M | 0 | -768K | -156.62M | 133K | -5.12M |
| Net Change in Cash | -231.57M | 70.61M | -26.59M | 47M | 140.08M | 72.17M | 52.67M | 60.91M | 7.77M | -35.96M | -9.46M | -10M |
| Free Cash Flow | -66.38M | 100.07M | 57.76M | 64.97M | 84.57M | 136.68M | 54.76M | 136.22M | 42.17M | -19.61M | 1.21M | 9.1M |
| FCF Margin % | -4.42% | 7.31% | 4.93% | 4.51% | 6.06% | 12.95% | 4.88% | 11.24% | 3.27% | -2.58% | 0.23% | 1.41% |
| FCF Growth % | -142.58% | 73.25% | -11.09% | -23.18% | -38.12% | 149.6% | -59.8% | 223.04% | 315.03% | -1726.12% | -86.75% | - |
| FCF per Share | -1.25 | 1.84 | 1.10 | 1.27 | 1.55 | 2.65 | 1.14 | 2.90 | 0.91 | -0.62 | 0.03 | 0.22 |
| FCF Conversion (FCF/Net Income) | -0.69x | 5.06x | -1.47x | -0.56x | 1.58x | 7.20x | -76.29x | 3.31x | 0.57x | 0.12x | -0.75x | -0.88x |
| Interest Paid | 0 | 0 | 0 | 0 | 12.8M | 8.03M | 12.98M | 20.65M | 15.29M | 21.46M | 22.41M | 23.75M |
| Taxes Paid | 0 | 0 | 0 | 0 | 13.81M | 6.7M | 9.15M | 15.31M | 21.83M | 8.1M | 5.3M | 8M |
Quick answers to the most common questions about buying PENG stock.
Penguin Solutions, Inc. (PENG) generated $109.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Penguin Solutions, Inc. (PENG) generated $100.1M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Penguin Solutions, Inc. (PENG) spent $9.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Penguin Solutions, Inc. (PENG) returned $7.9M to shareholders via cash dividends and spent $60.2M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Working capital volatility
Metrics are mathematically derived from official filings.
Earnings Quality Masked by Working Capital Swings
In 2026Q3, PENG reported net income of $44.7M but operating cash flow of -$74.8M, a stark divergence driven by a -$139.9M working capital outflow, as per the latest quarterly data.
The OCF/NI ratio of -1.67 in 2026Q3 underscores that reported profitability is not translating into cash, primarily due to a massive working capital build. This suggests that revenue growth may be consuming cash through receivables or inventory, warranting close monitoring of collection cycles. Historically, quarters with positive OCF (e.g., 2025Q3) show ratios above 9, indicating that the current negative conversion is an anomaly but a recurring pattern in high-growth periods.
Free Cash Flow Volatility Masks Underlying Improvement
FCF swung from -$70.3M in 2025Q4 to $93.8M in 2025Q3, then to -$77.6M in 2026Q3, reflecting extreme quarter-to-quarter variability, as reported in financial statements, with FCF margins ranging from -20.8% to 28.9%.
The erratic FCF trajectory appears tied to working capital swings rather than capex, as capex remains minimal (under 2% of revenue). The 2026Q3 negative FCF of -$77.6M contrasts sharply with the prior quarter's $53.3M, suggesting that the company's growth is not yet generating consistent cash flow. Investors should assess whether this volatility is a function of lumpy customer payments or systemic inefficiencies in cash conversion.
Minimal Capital Intensity Belies Growth Ambitions
Capex averaged just 0.9% of revenue over the last ten quarters, with 2026Q3 at 0.6%, indicating a light-asset model, as per the cash flow statement, but this may understate required investments for future growth.
The low capex-to-revenue ratio suggests that PENG's hardware business is not capital-intensive, but the company may be under-investing relative to its growth trajectory. With revenue surging 47.6% in 2026Q3, the lack of commensurate capex could imply that growth is being achieved through outsourcing or that capacity constraints may emerge. The consistency of D&A around $12-17M per quarter indicates a stable asset base, but the gap between D&A and capex (capex below D&A in most quarters) suggests potential underinvestment in maintenance.
Working Capital Swings Drive Cash Flow Instability
Working capital changes ranged from -$139.9M in 2026Q3 to +$63.7M in 2025Q3, as reported in the cash flow data, causing significant OCF volatility and obscuring underlying earnings power.
The massive working capital outflow in 2026Q3, which more than offset net income, appears to be the primary driver of the negative operating cash flow. This could indicate a buildup in receivables or inventory to support the revenue surge, but the magnitude is concerning. Conversely, positive working capital contributions in 2025Q3 and 2025Q2 suggest that the company can generate cash when collections align. The pattern suggests that PENG's cash conversion cycle is highly variable, and investors should monitor days sales outstanding and inventory turns closely.
Share Repurchases Outpace Dividends in Capital Return
Over the last ten quarters, PENG returned $173.2M via buybacks versus $8.9M in dividends, as per the cash flow statement, indicating a preference for repurchases despite volatile cash flow.
The company has consistently repurchased shares, with notable activity in 2025Q4 ($49.2M) and 2026Q2 ($36.9M), even during quarters with negative FCF. This suggests a commitment to returning capital to shareholders, but it may strain liquidity if cash flow remains volatile. The modest dividend (around $3M per quarter) is sustainable, but the buyback program appears aggressive relative to operating cash flow, which could be a concern if working capital pressures persist.
Cumulative Earnings Exceed Cash Generation
Over the last ten quarters, cumulative net income was $80.1M while cumulative operating cash flow was $169.6M, as per the data, indicating that cash generation has outpaced earnings on a cumulative basis.
Despite the quarterly volatility, the cumulative OCF of $169.6M versus net income of $80.1M suggests that, over time, the company is converting earnings into cash effectively. However, this is heavily influenced by large positive working capital contributions in certain quarters (e.g., 2025Q3 and 2025Q2). The 2026Q3 negative OCF may signal a turning point, and investors should watch whether the cumulative gap narrows or widens in coming quarters.
What the Cash Flow Statement Obscures
SBC of $10.0M in 2026Q3 is added back to operating cash flow, but it represents a non-cash expense that dilutes shareholders, as per the cash flow data, potentially overstating cash generation.
The cash flow statement adds back stock-based compensation (SBC) to operating cash flow, but this is a non-cash expense that does not represent actual cash inflow. Over the last ten quarters, cumulative SBC totaled $88.5M, which is substantial relative to cumulative net income of $80.1M. This suggests that reported operating cash flow may be flattered by SBC add-backs, and the true cash-generating ability of the business may be weaker than it appears. Investors should adjust for SBC to assess the quality of cash flow and the real dilution to shareholders.