Cash conversion is volatile but improving, with FCF swinging from -$7.6M in 2025Q4 to $55.7M in 2026Q2 (36.5% FCF margin), yet cumulative net income ($207.4M) exceeds operating cash flow ($162.1M) over ten quarters, indicating accrual-based earnings and working capital swings (from -$32.9M to +$31.9M).
Power Solutions International, Inc. (PSIX) cash flow statement — 22-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 |
|---|
| Cash from Operations | 74.36M | 24.11M | 62.39M | 70.51M | -8.85M | -61.48M | -7.59M | 18.16M | -6.17M | -7.7M | 32.28M | -23.05M | -15.69M | -12.44M | -2.94M | -973K | 43.37K | 36.55K | -20.91K | -47.11K | -57.08K | -20.98K | -22.41K |
| Operating CF Margin % | - | 3.34% | 13.11% | 15.36% | -1.84% | -13.47% | -1.82% | 3.33% | -1.24% | -1.85% | 9.51% | -5.92% | -4.51% | -5.23% | -1.45% | -0.63% | 55.93% | 37.15% | -18.28% | -55.48% | -70.76% | -29.91% | -26.62% |
| Operating CF Growth % | 168.49% | -61.35% | -11.52% | 897.2% | 85.61% | -709.56% | -141.82% | 394.37% | 19.84% | -123.84% | 240.06% | -46.95% | -26.14% | -322.82% | -202.26% | -2343.64% | 18.67% | 274.74% | 55.61% | 17.45% | -172.07% | 6.41% | - |
| Net Income | 67.85M | 113.99M | 69.28M | 26.31M | 11.27M | -48.47M | -22.98M | 8.25M | -54.73M | -47.61M | -47.47M | 14.28M | 23.73M | -18.76M | 6.7M | 4.06M | -25.91K | 18.27K | -24.98K | -106.41K | -106.57K | -49.59K | -26.54K |
| Depreciation & Amortization | 6.15M | 5.39M | 5.2M | 5.6M | 6.69M | 7.41M | 8.2M | 8.8M | 10.2M | 9.47M | 10.3M | 9.67M | 4.71M | 1.57M | 1.1M | 820K | 2.68K | 4.07K | 5.81K | 6.29K | 12.37K | 11.12K | 9.02K |
| Stock-Based Compensation | 974K | 427K | 89K | 151K | 385K | 394K | 607K | 1.25M | 2.66M | 473K | 1.62M | 1.19M | 1.25M | 1.27M | 478K | 0 | 27.5K | 15K | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 15.84M | -14.89M | 90K | 200K | 189K | 29K | -1.45M | 457K | -56K | 239K | 18.07M | -62K | 1.01M | -467K | -716K | -870K | -27.5K | -40K | 0 | 0 | 0 | 0 | -62.15K |
| Other Non-Cash Items | 8.16M | 6M | 3.88M | 4.91M | 3.92M | 3.76M | 1.88M | 2.33M | 16.22M | 20.96M | 8.49M | -6.18M | -8.06M | 28.42M | 559K | 4.44M | 981 | 9.38K | -11.48K | 30.45K | 7.83K | -9.59K | 64.5K |
| Working Capital Changes | -24.62M | -86.8M | -16.15M | 33.34M | -31.3M | -24.59M | 6.15M | -2.92M | 19.53M | 8.77M | 41.28M | -41.95M | -38.32M | -24.47M | -11.07M | -5.61M | 65.62K | 29.83K | 9.73K | 22.55K | 29.3K | 27.09K | -7.25K |
| Change in Receivables | 12.07M | -20.57M | -4.23M | 21.25M | -24.8M | -4.95M | 44.61M | -18.09M | -17.89M | -8.39M | 10.12M | -18.12M | -35.23M | -5.26M | -7.96M | -12.99M | 919 | 13.94K | 1.5K | 0 | 0 | 0 | 0 |
| Change in Inventory | 20.09M | -33.43M | -10.56M | 33.79M | 20.43M | -34.84M | -382K | -3.98M | -26.2M | 13.37M | 55.56M | -27.34M | -34.13M | -16.02M | -6.58M | -1.23M | 0 | -1.25K | 196.29K | 0 | 0 | 0 | 0 |
| Change in Payables | -41.14M | -10.08M | -8.86M | -9.24M | -17M | 62.1M | -44.16M | -9.49M | 33.97M | -1.2M | -27.04M | 8.16M | 34.14M | -3.69M | 2.47M | 7.37M | 37.2K | 2.14K | 7.03K | 0 | 0 | 0 | 0 |
| Cash from Investing | -19.18M | -9.96M | -4.56M | -5.02M | -1.35M | 398K | -1.41M | -3.66M | -10.24M | -5.17M | -1.65M | -43.57M | -51.71M | -6.51M | -3.9M | -1.57M | -821 | 0 | 0 | 3.1K | -5.9K | 12.15K | 50.45K |
| Capital Expenditures | -7.27M | -9.97M | -4.56M | -5.04M | -1.35M | -1.97M | -2.4M | -3.68M | -3.65M | -5.06M | -3.87M | -8.17M | -7.24M | -6.01M | -3.89M | -1.56M | -821 | 0 | 0 | -6.9K | -6.9K | -852 | -9.05K |
| CapEx % of Revenue | 1.08% | 1.38% | 0.96% | 1.1% | 0.28% | 0.43% | 0.58% | 0.67% | 0.73% | 1.21% | 1.14% | 2.1% | 2.08% | 2.53% | 1.92% | 1% | 1.06% | - | - | 8.12% | 8.55% | 1.21% | 10.75% |
| Acquisitions | -11.91M | 11K | 0 | 0 | 0 | 2.26M | 0 | 0 | 0 | -8.35M | 0 | -35.4M | -44.47M | -500K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 0 | 16K | 0 | 103K | 990K | 23K | -6.59M | 8.24M | 2.22M | 1M | -2K | -7K | -8K | -13K | 0 | 0 | 0 | 10K | 1K | 13K | 0 |
| Cash from Financing | -33.77M | -27.69M | -25.93M | -66.8M | 28.37M | 46.55M | 33.27M | -14.55M | 16.46M | 10.57M | -36.78M | 68.5M | 67.65M | 24.71M | 7.38M | 2.54M | -51.32K | 18.05K | 17.5K | 39.66K | 56.12K | -11.97K | -8.79K |
| Debt Issued (Net) | -31.2M | -25.48M | -25.02M | -65.81M | 30.16M | 49.75M | 35.18M | -15.28M | 17.56M | -47.12M | -24.52M | 70.24M | 64.12M | -13.01M | 7.43M | -6.55M | -3.03M | 18.05K | 0 | 0 | 0 | -11.17K | -9.45K |
| Equity Issued (Net) | -832K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59.4M | 2M | 65K | 1.43M | -2.06M | 0 | 13.75M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -832K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.25M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -1.74M | -2.21M | -910K | -989K | -1.79M | -3.2M | -1.91M | 730K | -1.1M | -1.71M | -14.26M | -1.8M | 2.1M | 39.78M | -50K | -4.65M | -314K | 0 | 17.5K | 39.66K | 56.12K | -800 | 658 |
| Net Change in Cash | 21.41M | -13.54M | 31.9M | -1.31M | 18.17M | -14.54M | 24.26M | -51K | 16.46M | 0 | -6.15M | 1.88M | 255K | 5.76M | 7.38M | 0 | -8.78K | 54.59K | -3.41K | -4.36K | -6.86K | -20.8K | 19.24K |
| Free Cash Flow | 67.09M | 14.14M | 57.83M | 65.48M | -10.2M | -63.45M | -10M | 14.48M | -9.81M | -12.76M | 28.41M | -31.22M | -22.92M | -18.44M | -6.83M | -2.53M | 42.55K | 36.55K | -20.91K | -54.01K | -63.97K | -21.83K | -31.47K |
| FCF Margin % | 9.92% | 1.96% | 12.15% | 14.27% | -2.12% | -13.91% | -2.39% | 2.65% | -1.98% | -3.06% | 8.37% | -8.02% | -6.59% | -7.75% | -3.38% | -1.63% | 54.87% | 37.15% | -18.28% | -63.6% | -79.31% | -31.13% | -37.37% |
| FCF Growth % | 7.81% | -75.55% | -11.68% | 741.98% | 83.92% | -534.71% | -169.05% | 247.52% | 23.07% | -144.9% | 190.99% | -36.2% | -24.3% | -169.98% | -170% | -6046.51% | 16.42% | 274.74% | 61.28% | 15.57% | -193.05% | 30.63% | - |
| FCF per Share | 2.91 | 0.61 | 2.51 | 2.85 | -0.44 | -2.77 | -0.44 | 0.67 | -0.53 | -0.93 | 2.60 | -2.84 | -2.06 | -1.89 | -0.75 | -0.72 | 0.14 | 0.31 | -0.18 | -0.46 | -0.54 | -0.19 | -0.27 |
| FCF Conversion (FCF/Net Income) | 0.99x | 0.21x | 0.90x | 2.68x | -0.78x | 1.27x | 0.33x | 2.20x | 0.11x | 0.16x | -0.68x | -1.61x | -0.66x | 0.66x | -0.44x | -0.24x | -1.67x | 2.00x | 0.84x | 0.44x | 0.54x | 0.42x | 0.84x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.38M | 1.15M | 660K | 912K | 1.16M | -1.9M | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.13M | 5.33M | 4.87M | 4.35M | 3.69M | -1.2M | 800 | 800 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying PSIX stock.
Power Solutions International, Inc. (PSIX) generated $24.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Power Solutions International, Inc. (PSIX) generated $14.1M 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.
Power Solutions International, Inc. (PSIX) spent $10.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
Key Metrics
Top Statement Risk
Weichai supply chain dependence
Metrics are mathematically derived from official filings.
Cash Conversion Volatility Signals Earnings Quality
PSIX's OCF/NI swung from 3.36 in 2026Q2 to -0.29 in 2025Q4, indicating that net income is not consistently translating into cash, per recent financial statements.
The wide quarterly swings in OCF/NI, from 3.36 to -0.29, suggest that reported net income is heavily influenced by non-cash items and working capital timing. In 2025Q2, net income of $51.2M was accompanied by only $16.7M in operating cash flow, implying a significant accrual component. This pattern warrants scrutiny of the quality of earnings, as the gap between net income and operating cash flow is a key signal of potential earnings manipulation or timing distortions.
FCF Trajectory Shows Lumpy but Improving Trend
FCF swung from -$7.6M in 2025Q4 to $55.7M in 2026Q2, with FCF margin improving to 36.5%, indicating a strong recent recovery, based on reported cash flow data.
The FCF trajectory is highly volatile, with negative FCF in 2025Q4 and a strong positive in 2026Q2, reflecting the lumpy nature of the business. The 36.5% FCF margin in 2026Q2 is a significant improvement over the -4.0% in 2025Q4, suggesting that the company is converting revenue into cash more efficiently. However, this volatility implies that investors should not extrapolate the recent quarter's performance as a sustainable trend without further evidence.
Minimal CapEx Underscores Asset-Light Model
CapEx averaged only 1.1% of revenue over the last ten quarters, with 2026Q2 CapEx at $846K, indicating a low capital intensity that supports high FCF conversion, per SEC filings.
The consistently low CapEx relative to revenue (0.2% to 2.5% range) suggests that PSIX operates an asset-light model, relying on third-party manufacturing and integration rather than heavy investment in fixed assets. This low capital intensity is a key driver of the high FCF margins observed in recent quarters, but it also implies that the company may be underinvesting in growth or maintenance, which could impact long-term competitiveness.
Working Capital Swings Drive Cash Flow Volatility
Working capital changes swung from -$32.9M in 2025Q3 to +$31.9M in 2026Q2, indicating that cash flow is heavily influenced by inventory and receivables timing, as reported in financial statements.
The large swings in working capital changes, particularly the negative contributions in 2025Q3 and Q4, suggest that PSIX is experiencing significant fluctuations in inventory build-up and collections. The positive $31.9M in 2026Q2 indicates a release of working capital, which may be due to improved collections or inventory management. This volatility highlights the importance of monitoring working capital efficiency, as it can mask underlying operational performance.
Minimal Capital Deployment Reflects Conservative Stance
PSIX paid no dividends and made negligible buybacks over the last ten quarters, with only $556K in buybacks in 2026Q2, indicating a conservative capital allocation policy, per cash flow data.
The absence of dividends and minimal share repurchases suggests that management is retaining cash for operational needs or potential strategic initiatives, possibly influenced by the majority owner Weichai. The small buyback in 2026Q2 and the acquisition outflow in 2026Q1 of -$11.9M indicate some capital deployment activity, but overall, the company appears to be prioritizing cash retention over shareholder returns.
Cumulative Earnings Outpace Cash Generation
Over the last ten quarters, cumulative net income of $207.4M exceeds cumulative operating cash flow of $162.1M, indicating a persistent gap that may signal accrual-based earnings, based on reported figures.
The cumulative gap of $45.3M between net income and operating cash flow over the ten-quarter period suggests that earnings have not been fully converted into cash, which could be due to working capital build-up or non-cash items. This divergence warrants further investigation, as it may indicate that reported profitability is not fully supported by cash generation, potentially affecting the sustainability of future dividends or investments.
What the Cash Flow Statement Obscures
PSIX's cash flow statement may obscure the impact of related-party transactions with Weichai and capitalized costs, which could affect reported operating cash flow, as per financial disclosures.
The cash flow statement may not fully capture the economic reality of related-party transactions with Weichai, which could influence the timing and magnitude of cash flows. Additionally, any capitalized R&D or other costs may be excluded from operating cash flow, potentially overstating the quality of earnings. Investors should monitor these areas to assess the true cash-generating ability of the business.