Power Solutions International, Inc. balance sheet
At the end of fiscal 2025, Power Solutions International, Inc. had total assets of $425m, total liabilities of $246m and shareholders' equity of $179m. It held $41.3m in cash against $97.7m of debt: net debt of $56.5m.
Balance sheet
| Fiscal year | 2009Dec 2009 | 2010Dec 2010 | 2011Dec 2011 | 2012Dec 2012 | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | — | — | — | — | 6 | 7 | 8 | 2 | 0 | 0 | 0 | 21 | 6 | 24 | 23 | 55 | 41 | 70 |
| Receivables | — | 16 | 30 | 37 | 43 | 76 | 71 | 60 | 69 | 86 | 105 | 60 | 65 | 90 | 67 | 69 | 90 | 80 |
| Inventory | — | 32 | 33 | 40 | 56 | 106 | 162 | 101 | 82 | 106 | 109 | 108 | 142 | 121 | 85 | 94 | 127 | 128 |
| Total current assets | — | 50 | 66 | 82 | 110 | 202 | 249 | 184 | 171 | 216 | 223 | 203 | 230 | 255 | 205 | 254 | 291 | 303 |
| Goodwill | — | — | — | — | 0 | 23 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 35 |
| Total assets | — | 55 | 71 | 91 | 127 | 267 | 354 | 265 | 247 | 290 | 314 | 284 | 301 | 320 | 284 | 328 | 425 | 453 |
| Accounts payable | — | — | — | — | — | 68 | 80 | 54 | 51 | 85 | 76 | 32 | 93 | 76 | 67 | 58 | 48 | 50 |
| Deferred revenue (current) | — | — | — | — | — | — | — | — | 1 | 5 | 27 | 48 | 2 | 2 | 3 | 10 | 3 | 14 |
| Total current liabilities | — | 44 | 52 | 33 | 32 | 88 | 106 | 100 | 123 | 221 | 182 | 239 | 283 | 319 | 248 | 228 | 92 | 118 |
| Short-term debt | — | — | 0 | — | — | 2 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Long-term debt | — | 6 | 0 | — | — | 2 | 54 | 110 | 54 | 55 | 56 | 1 | 25 | 5 | 0 | 0 | 0 | 5 |
| Total debt | 0 | 30 | 20 | 31 | 18 | 82 | 151 | 125 | 91 | 110 | 95 | 131 | 181 | 211 | 145 | 120 | 98 | 75 |
| Total liabilities | — | 50 | 56 | 68 | 76 | 180 | 269 | 224 | 215 | 308 | 285 | 278 | 343 | 350 | 288 | 263 | 246 | 250 |
| Shareholders' equity | 4 | 5 | 15 | 23 | 48 | 86 | 85 | 41 | 32 | −19 | 28 | 6 | −42 | −30 | −4 | 65 | 179 | 203 |
| Non-controlling interests and other (assets − liabilities − equity) | — | — | — | — | 3 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Net debt (negative = net cash) | — | — | — | — | 12 | 75 | 143 | 122 | 91 | 110 | 95 | 110 | 175 | 187 | 123 | 65 | 56 | 5 |
| Shares outstanding | — | — | 9m | 9m | 11m | 11m | 11m | 11m | — | 19m | 23m | 23m | 23m | 23m | 23m | 23m | 23m | 23m |
| Quarter | 2024 Q3Sept 2024 | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 77 | 69 | 82 | 82 | 88 | 90 | 74 | 80 |
| Inventory | 105 | 94 | 117 | 149 | 152 | 127 | 129 | 128 |
| Total current assets | 265 | 254 | 278 | 310 | 319 | 291 | 275 | 303 |
| Goodwill | 30 | 30 | 30 | 30 | 30 | 30 | 35 | 35 |
| Total assets | 339 | 328 | 373 | 438 | 459 | 425 | 431 | 453 |
| Accounts payable | 77 | 58 | 66 | 90 | 84 | 48 | 43 | 50 |
| Deferred revenue (current) | 12 | 10 | 19 | 21 | 13 | 3 | 3 | 14 |
| Total current liabilities | 259 | 228 | 240 | 247 | 140 | 92 | 80 | 118 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 5 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 6 |
| Total liabilities | 297 | 263 | 288 | 302 | 296 | 246 | 245 | 250 |
| Shareholders' equity | 42 | 65 | 84 | 136 | 162 | 179 | 186 | 203 |
| Shares outstanding | 23m | 23m | 23m | 23m | 23m | 23m | 23m | 23m |
Compare with peers
- Enerpac Tool Group Corp balance sheet
- Gorman Rupp Co balance sheet
- Mayville Engineering Company, Inc. balance sheet
- Proto Labs Inc balance sheet
- Helios Technologies, Inc. balance sheet
Head to head: EPAC vs PSIXGRC vs PSIXMEC vs PSIX
More: Industrial Machinery & Supplies & Components stocks compared, Industrials sector, rankings of US companies