Penguin Solutions Inc
NASDAQ:PENG
Balance Sheet
Balance Sheet Decomposition
Penguin Solutions Inc
Penguin Solutions Inc
Balance Sheet
Penguin Solutions Inc
| Aug-2012 | Aug-2013 | Aug-2014 | Aug-2015 | Aug-2016 | Aug-2017 | Aug-2018 | Aug-2019 | Aug-2020 | Aug-2021 | Aug-2022 | Aug-2023 | Aug-2024 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||
| Cash & Cash Equivalents |
105
|
92
|
78
|
68
|
59
|
22
|
31
|
98
|
151
|
223
|
363
|
366
|
29
|
454
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
427
|
|
| Cash Equivalents |
105
|
92
|
78
|
68
|
59
|
22
|
31
|
98
|
151
|
223
|
363
|
366
|
29
|
27
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
6
|
0
|
|
| Total Receivables |
136
|
198
|
218
|
197
|
146
|
188
|
251
|
235
|
229
|
318
|
412
|
219
|
252
|
308
|
|
| Accounts Receivables |
129
|
158
|
204
|
184
|
141
|
183
|
237
|
222
|
221
|
318
|
412
|
219
|
252
|
308
|
|
| Other Receivables |
6
|
40
|
14
|
13
|
5
|
4
|
13
|
13
|
8
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
118
|
120
|
133
|
133
|
103
|
127
|
221
|
119
|
163
|
364
|
323
|
175
|
151
|
255
|
|
| Other Current Assets |
23
|
23
|
24
|
13
|
12
|
10
|
19
|
21
|
14
|
47
|
54
|
122
|
75
|
47
|
|
| Total Current Assets |
381
|
434
|
452
|
411
|
319
|
347
|
522
|
472
|
557
|
951
|
1 152
|
907
|
868
|
1 064
|
|
| PP&E Net |
44
|
40
|
67
|
60
|
58
|
55
|
57
|
68
|
80
|
197
|
231
|
187
|
167
|
151
|
|
| PP&E Gross |
44
|
40
|
67
|
60
|
58
|
55
|
57
|
68
|
80
|
197
|
231
|
187
|
167
|
151
|
|
| Accumulated Depreciation |
17
|
27
|
43
|
48
|
68
|
83
|
86
|
107
|
108
|
128
|
165
|
97
|
118
|
129
|
|
| Intangible Assets |
189
|
119
|
68
|
30
|
17
|
5
|
26
|
69
|
56
|
101
|
78
|
160
|
121
|
88
|
|
| Goodwill |
66
|
57
|
58
|
44
|
45
|
46
|
45
|
81
|
74
|
74
|
74
|
162
|
162
|
146
|
|
| Note Receivable |
0
|
0
|
31
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
53
|
53
|
|
| Other Long-Term Assets |
42
|
32
|
24
|
20
|
20
|
26
|
21
|
13
|
21
|
22
|
37
|
89
|
103
|
115
|
|
| Other Assets |
66
|
57
|
58
|
44
|
45
|
46
|
45
|
81
|
74
|
74
|
74
|
162
|
162
|
146
|
|
| Total Assets |
722
N/A
|
680
-6%
|
700
+3%
|
565
-19%
|
459
-19%
|
480
+5%
|
673
+40%
|
704
+5%
|
787
+12%
|
1 345
+71%
|
1 572
+17%
|
1 506
-4%
|
1 475
-2%
|
1 617
+10%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
158
|
194
|
239
|
284
|
198
|
190
|
223
|
165
|
225
|
430
|
345
|
135
|
182
|
267
|
|
| Accrued Liabilities |
24
|
31
|
39
|
16
|
13
|
25
|
30
|
30
|
39
|
40
|
50
|
34
|
25
|
36
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
7
|
8
|
12
|
12
|
17
|
23
|
27
|
24
|
0
|
25
|
12
|
36
|
0
|
20
|
|
| Other Current Liabilities |
1
|
12
|
1
|
1
|
1
|
3
|
15
|
19
|
19
|
89
|
108
|
222
|
120
|
150
|
|
| Total Current Liabilities |
190
|
245
|
291
|
313
|
229
|
240
|
296
|
238
|
283
|
584
|
516
|
426
|
328
|
474
|
|
| Long-Term Debt |
256
|
248
|
246
|
235
|
226
|
155
|
184
|
183
|
196
|
341
|
591
|
755
|
657
|
442
|
|
| Deferred Income Tax |
34
|
23
|
10
|
4
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
7
|
7
|
8
|
11
|
|
| Other Liabilities |
9
|
9
|
3
|
4
|
3
|
2
|
6
|
10
|
26
|
102
|
87
|
96
|
86
|
93
|
|
| Total Liabilities |
488
N/A
|
525
+7%
|
550
+5%
|
556
+1%
|
460
-17%
|
398
-14%
|
486
+22%
|
431
-11%
|
505
+17%
|
1 035
+105%
|
1 201
+16%
|
1 284
+7%
|
1 083
-16%
|
1 020
-6%
|
|
| Equity | |||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
205
|
|
| Retained Earnings |
95
|
81
|
67
|
21
|
1
|
7
|
112
|
165
|
164
|
185
|
251
|
83
|
30
|
47
|
|
| Additional Paid In Capital |
390
|
158
|
166
|
141
|
145
|
232
|
250
|
286
|
346
|
397
|
448
|
477
|
513
|
552
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
51
|
108
|
132
|
154
|
206
|
|
| Other Equity |
62
|
84
|
83
|
154
|
148
|
143
|
176
|
178
|
228
|
222
|
222
|
206
|
0
|
0
|
|
| Total Equity |
234
N/A
|
156
-33%
|
150
-3%
|
9
-94%
|
1
N/A
|
82
N/A
|
187
+127%
|
274
+46%
|
282
+3%
|
310
+10%
|
372
+20%
|
223
-40%
|
391
+76%
|
597
+53%
|
|
| Total Liabilities & Equity |
722
N/A
|
680
-6%
|
700
+3%
|
565
-19%
|
459
-19%
|
480
+5%
|
673
+40%
|
704
+5%
|
787
+12%
|
1 345
+71%
|
1 572
+17%
|
1 506
-4%
|
1 475
-2%
|
1 617
+10%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
41
|
41
|
41
|
41
|
41
|
43
|
45
|
47
|
49
|
49
|
49
|
52
|
53
|
53
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|