Company raises midpoint of full-year GAAP and Non-GAAP diluted EPS outlook

Penguin Solutions, Inc. ("Penguin Solutions," "we," "us," or the "Company") (NASDAQ:PENG) today reported financial results for the third quarter of fiscal 2025.

Third Quarter Fiscal 2025 Highlights

Net sales of $324 million, up 7.9% versus the year-ago quarter
GAAP gross margin of 29.3%, down 30 basis points versus the year-ago quarter
Non-GAAP gross margin of 31.7%, down 60 basis points versus the year-ago quarter
GAAP diluted EPS of $(0.01) versus $0.10 in the year-ago quarter
Non-GAAP diluted EPS of $0.47 versus $0.37 in the year-ago quarter

"We delivered solid third quarter results while executing against our strategic objectives," said Mark Adams, chief executive officer of Penguin Solutions. "We also strengthened our balance sheet through a refinancing after the close of Q3, and we remain focused on developing our AI software and services capabilities, expanding go-to-market resources, and driving long-term value for our stockholders."

Quarterly Financial Results

	GAAP ⁽¹⁾							Non-GAAP ⁽²⁾
(in thousands, except per share amounts)	Q3-25			Q2-25		Q3-24		Q3-25		Q2-25		Q3-24
Net sales:
Advanced Computing	$	132,498		$	200,157	$	144,968	$	132,498	$	200,157	$	144,968
Integrated Memory		130,124			105,260		91,629		130,124		105,260		91,629
Optimized LED		61,629			60,102		63,983		61,629		60,102		63,983
Total net sales	$	324,251		$	365,519	$	300,580	$	324,251	$	365,519	$	300,580

Gross profit	$	95,083		$	104,648	$	88,906	$	102,753	$	112,408	$	96,962
Operating income (loss)		9,843			18,488		11,511		38,474		49,090		33,325
Net income (loss) attributable to Penguin Solutions		2,661			8,082		5,616		31,128		33,836		20,221
Diluted earnings (loss) per share	$	(0.01	)	$	0.09	$	0.10	$	0.47	$	0.52	$	0.37

(1)	GAAP represents U.S. Generally Accepted Accounting Principles.
(2)	Non-GAAP represents GAAP excluding the impact of certain activities. Further information regarding the Company's use of non-GAAP measures and reconciliations between GAAP and non-GAAP measures are included within this press release.

Business Outlook

As of July 8, 2025, Penguin Solutions is providing the following financial outlook for fiscal year 2025:

New Outlook	GAAP Outlook	Adjustments		Non-GAAP Outlook
Net sales	17% YoY Growth +/-2%	—		17% YoY Growth +/-2%
Gross margin	29% +/- 0.5%	2%	(A)	31% +/- 0.5%
Operating expenses	$340 million +/- $5 million	($80) million	(B)(C)(E)	$260 million +/- $5 million
Diluted earnings per share	$0.04 +/- $0.05	$1.76	(A)(B)(C)(D)(E)(F)(G)	$1.80 +/- $0.05
Diluted shares	54 million	—		54 million

Non-GAAP adjustments (in millions)
(A) Stock-based compensation and amortization of acquisition-related intangibles included in cost of sales	$	31
(B) Stock-based compensation and amortization of acquisition-related intangibles included in R&D and SG&A		48
(C) Goodwill Impairment		16
(D) Loss on extinguishment of debt		3
(E) Other adjustments		16
(F) Estimated income tax effects		(11	)
(G) Estimated effect of allocation of earnings to participating securities		(8	)
	$	95

Prior Outlook	GAAP Outlook	Adjustments		Non-GAAP Outlook
Net sales	17% YoY Growth +/- 3%	—		17% YoY Growth +/- 3%
Gross margin	29% +/- 1%	2%	(A)	31% +/- 1%
Operating expenses	$336 million +/- $5 million	($71) million	(B)(C)(D)	$265 million +/- $5 million
Diluted earnings per share	-$0.02+/-$0.10	$1.62	(A)(B)(C)(D)(E)	$1.60 +/- $0.10
Diluted shares	54 million	1 million		55 million

Non-GAAP adjustments (in millions)
(A) Stock-based compensation and amortization of acquisition-related intangibles included in cost of sales	$	31
(B) Stock-based compensation and amortization of acquisition-related intangibles included in R&D and SG&A		48
(C) Goodwill impairment		16
(D) Other adjustments		7
(E) Estimated income tax effects		(13	)
	$	89

Third Quarter Fiscal 2025 Earnings Conference Call and Webcast Details

Penguin Solutions will hold a conference call and webcast to discuss the third quarter of fiscal 2025 results and related matters today, July 8, 2025, at 1:30 p.m. Pacific Time (4:30 p.m. Eastern Time). Interested parties may access the call by dialing +1-833-470-1428 in the United States or +1-404-975-4839 from international locations, using the access code 305335. The earnings presentation and a live webcast of the conference call can be accessed from the Company's investor relations website (https://ir.penguinsolutions.com/investors/default.aspx) where they will remain available for approximately one year.

Use of Forward-Looking Statements

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, Section 21E of the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995 that are not historical in nature, that are predictive or that depend upon or refer to future events or conditions. These statements may include, but are not limited to, statements concerning or regarding future events and the future financial and operating performance of Penguin Solutions; statements regarding the extent and timing of and expectations regarding Penguin Solutions' future net sales and expenses; statements regarding Penguin Solutions' strategic objectives and development of our services and capabilities; statements regarding long-term effective tax rates; statements regarding the business and financial outlook for fiscal year 2025 described under "Business Outlook" above; and statements regarding our liquidity.

These statements can be identified by the fact that they do not relate strictly to historical or current facts. Forward-looking statements often use words such as "anticipate," "target," "expect," "estimate," "intend," "plan," "goal," "believe," "could," and other words of similar meaning. Forward-looking statements provide our current expectations or forecasts of future events, circumstances, results or aspirations and are subject to a number of significant risks, uncertainties and other factors, many of which are outside of our control, including but not limited to: global business and economic conditions, including the impact on the financial condition of our customers, particularly in challenging macroeconomic environments, growth trends in technology industries (including trends and markets related to artificial intelligence), our customer markets and various geographic regions; uncertainties in the geopolitical environment; the ability to manage our cost structure; disruptions in our operations or supply chain as a result of global pandemics or otherwise; changes in trade regulations and tariffs or adverse developments in international trade relations and agreements; changes in currency exchange rates; overall information technology spending, including changes in customer spending on our products and services; appropriations for government spending; the success of our strategic initiatives including the U.S. Domestication (as defined below) and our ability to realize the anticipated benefits thereof, our rebranding and related strategy, any existing or potential collaborations and additional investments in new products and additional capacity; acquisitions of companies or technologies and the failure to successfully integrate and operate them or customers' negative reactions to them; issues, delays or complications in integrating the operations of Stratus Technologies; failure to achieve the intended benefits of the sale of SMART Brazil and its business; the impact of and expected timing of winding down the manufacturing and discontinuing the sale of products offered through our Penguin Edge business; limitations on or changes in the availability of supply of materials and components; fluctuations in material costs; the temporary or volatile nature of pricing trends in memory or elsewhere; deterioration in customer relationships; our dependence on a select number of customers, and the timing and volume of customer orders and renewals; the impact of customer churn rates, including discounting and churn of significant customers from whom we derive a significant percent of our revenue; production or manufacturing difficulties; competitive factors; technological changes; difficulties with, or delays in, the introduction of new products; slowing or contraction of growth in the memory market, LED market or other markets in which we participate; changes to applicable tax regimes or rates; changes to the valuation allowance for our deferred tax assets, including any potential inability to realize these assets in the future; prices for the end products of our customers; strikes or labor disputes; deterioration in or loss of relations with any of our limited number of key vendors; the inability to maintain or expand government business; and the continuing availability of borrowings under revolving lines of credit or other debt arrangements and our ability to raise capital through debt or equity financings.

These and other risks, uncertainties and factors are described in greater detail under the sections titled "Risk Factors," "Critical Accounting Estimates," "Results of Operations," "Quantitative and Qualitative Disclosures About Market Risk" and "Liquidity and Capital Resources" contained in the Annual Report on Form 10-K for the fiscal year ended August 30, 2024 filed prior to the U.S. Domestication by our predecessor Penguin Solutions Cayman (as defined below), as updated by the risk factors contained in our Quarterly Reports on Form 10-Q and in our other filings with the U.S. Securities and Exchange Commission (the "SEC"). Such risks, uncertainties and factors as outlined above and in such filings could cause our actual results to be materially different from such forward-looking statements. Accordingly, investors are cautioned not to place undue reliance on any forward-looking statements. Any forward-looking statements that we make in this press release speak only as of the date of this press release. Except as required by law, we do not undertake to update the forward-looking statements contained in this press release to reflect the impact of circumstances or events that may arise after the date that the forward-looking statements were made.

Statement Regarding Use of Non-GAAP Financial Measures

This press release and the accompanying tables contain the following non-GAAP financial measures: non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating income, non-GAAP effective tax rate, non-GAAP net income, non-GAAP weighted-average shares outstanding, non-GAAP diluted earnings per share and adjusted EBITDA. Penguin Solutions' management uses these non-GAAP measures to supplement Penguin Solutions' financial results under GAAP. Management uses these measures to analyze its operations and make decisions as to future operational plans and believes that this supplemental non-GAAP information is useful to investors in analyzing and assessing the Company's past and future operating performance. These non-GAAP measures exclude certain items, such as share-based compensation expense; amortization of acquisition-related intangible assets (consisting of amortization of developed technology, customer relationships and trademarks/trade names acquired in connection with business combinations); cost of sales-related restructuring; diligence, acquisition and integration expense; redomiciliation costs; restructuring charges; impairment of goodwill; changes in the fair value of contingent consideration; (gains) losses from changes in foreign currency exchange rates; amortization of debt issuance costs; (gain) loss on extinguishment or prepayment of debt; other infrequent or unusual items and related tax effects and other tax adjustments. While amortization of acquisition-related intangible assets is excluded, the revenues from acquired companies are reflected in the Company's non-GAAP measures and these intangible assets contribute to revenue generation. Management believes the presentation of operating results that exclude certain items provides useful supplemental information to investors and facilitates the analysis of the Company's core operating results and comparison of operating results across reporting periods. Management also uses adjusted EBITDA, which represents GAAP net income (loss), adjusted for net interest expense; income tax provision (benefit); depreciation expense and amortization of intangible assets; share-based compensation expense; cost of sales-related restructuring; diligence, acquisition and integration expense; redomiciliation costs; impairment of goodwill; restructuring charges; loss on extinguishment of debt and other infrequent or unusual items.

In the third quarter of fiscal 2025, for our non-GAAP reporting, we reduced our long-term projected non-GAAP effective tax rate from 28% to 25%, which includes the tax impact of pre-tax non-GAAP adjustments and reflects currently available information as well as other factors and assumptions. This reduction was due to changes in the geographic earnings mix. While we expect to use this normalized non-GAAP effective tax rate through fiscal 2025, this long-term non-GAAP effective tax rate may be subject to change for a variety of reasons, including the rapidly evolving global tax environment, significant changes in our geographic earnings mix or changes to our strategy or business operations. Our GAAP effective tax rate can vary significantly from quarter to quarter based on a variety of factors, including, but not limited to, discrete items which are recorded in the period they occur, the tax effects of certain items of income or expense, significant changes in our geographic earnings mix or changes to our strategy or business operations. We are unable to predict the timing and amounts of these items, which could significantly impact our GAAP effective tax rate, and therefore we are unable to reconcile our forward-looking non-GAAP effective tax rate measure to our GAAP effective tax rate.

Non-GAAP financial measures should not be considered as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP, as they exclude important information about Penguin Solutions' financial results, as noted above. The presentation of these adjusted amounts varies from amounts presented in accordance with GAAP and therefore may not be comparable to amounts reported by other companies. In addition, adjusted EBITDA does not purport to represent cash flow provided by, or used for, operating activities in accordance with GAAP and should not be used as a measure of liquidity. Investors are encouraged to review the "Reconciliation of GAAP to Non-GAAP Measures" tables below.

Explanatory Note

Subsequent to the end of the third quarter, on June 30, 2025, we completed the redomiciliation of the parent company of our corporate group, Penguin Solutions, Inc., a Cayman Islands exempted company ("Penguin Solutions Cayman"), from the Cayman Islands to the State of Delaware in the United States, resulting in Penguin Solutions, Inc., a Delaware corporation ("Penguin Solutions Delaware"), becoming our publicly traded parent company (the "U.S. Domestication"). Penguin Solutions Delaware is the successor issuer to Penguin Solutions Cayman. The U.S. Domestication was approved by the shareholders of Penguin Solutions Cayman and effected via a court-sanctioned scheme of arrangement under Cayman Islands law, pursuant to which each ordinary share of Penguin Solutions Cayman was exchanged for one share of common stock of Penguin Solutions Delaware, and each convertible preferred share of Penguin Solutions Cayman was exchanged for one share of convertible preferred stock of Penguin Solutions Delaware. Additional information about the U.S. Domestication was included in Penguin Solutions Cayman's definitive proxy statement on Schedule 14A, filed with the SEC on April 2, 2025. As used in this press release, unless stated otherwise or the context requires otherwise, the terms "Penguin Solutions," "Company," "we," "our," "us" or similar terms (i) for periods prior to the consummation of the U.S. Domestication, refer to Penguin Solutions Cayman and its consolidated subsidiaries and (ii) for periods at or after the consummation of the U.S. Domestication, refer to Penguin Solutions Delaware and its consolidated subsidiaries. Throughout this press release, we refer to our equity securities (i) for periods prior to the consummation of the U.S. Domestication, as ordinary shares and/or convertible preferred shares and (ii) for periods at or after the consummation of the U.S. Domestication, as shares of common stock and/or shares of convertible preferred stock.

About Penguin Solutions

The most exciting technological advancements are also the most challenging for companies to adopt. At Penguin Solutions, we support our customers in achieving their ambitions across our Advanced Computing, Integrated Memory, and Optimized LED lines of business. With our expert skills, experience, and partnerships, we turn our customers' most complex challenges into compelling opportunities.

For more information, visit www.penguinsolutions.com.

Penguin Solutions, Inc. Consolidated Statements of Operations (In thousands, except per share amounts)

(Unaudited)	Three Months Ended									Nine Months Ended
	May 30, 2025			Feb. 28, 2025			May 31, 2024			May 30, 2025			May 31, 2024
Net sales:
Advanced Computing	$	132,498		$	200,157		$	144,968		$	510,081		$	405,197
Integrated Memory		130,124			105,260			91,629			332,090			260,594
Optimized LED		61,629			60,102			63,983			188,701			193,857
Total net sales		324,251			365,519			300,580			1,030,872			859,648
Cost of sales		229,168			260,871			211,674			733,329			605,958
Gross profit		95,083			104,648			88,906			297,543			253,690

Operating expenses:
Research and development		20,222			19,907			19,681			59,940			61,596
Selling, general and administrative		59,724			59,315			57,249			179,575			175,851
Impairment of goodwill		5,294			6,079			—			11,373			—
Other operating expense		—			859			465			968			6,739
Total operating expenses		85,240			86,160			77,395			251,856			244,186
Operating income		9,843			18,488			11,511			45,687			9,504

Non-operating (income) expense:
Interest expense, net		573			2,183			6,167			7,152			22,975
Other non-operating (income) expense		(1,439	)		(209	)		441			(1,012	)		113
Total non-operating (income) expense		(866	)		1,974			6,608			6,140			23,088
Income (loss) before taxes		10,709			16,514			4,903			39,547			(13,584	)

Income tax provision		7,259			7,643			(1,323	)		21,262			4,409
Net income (loss) from continuing operations		3,450			8,871			6,226			18,285			(17,993	)
Net loss from discontinued operations		—			—			—			—			(8,148	)
Net income (loss)		3,450			8,871			6,226			18,285			(26,141	)
Net income attributable to noncontrolling interest		789			789			610			2,325			1,784
Net income (loss) attributable to Penguin Solutions		2,661			8,082			5,616			15,960			(27,925	)

Preferred share dividends		3,033			2,600			—			5,633			—
Income available for distribution		(372	)		5,482			5,616			10,327			(27,925	)
Income allocated to participating securities		—			482			—			678			—
Net income (loss) available to ordinary shareholders	$	(372	)	$	5,000		$	5,616		$	9,649		$	(27,925	)

Basic earnings (loss) per share:
Continuing operations	$	(0.01	)	$	0.09		$	0.11		$	0.18		$	(0.38	)
Discontinued operations		—			—			—			—			(0.15	)
	$	(0.01	)	$	0.09		$	0.11		$	0.18		$	(0.53	)

Diluted earnings (loss) per share:
Continuing operations	$	(0.01	)	$	0.09		$	0.10		$	0.18		$	(0.38	)
Discontinued operations		—			—			—			—			(0.15	)
	$	(0.01	)	$	0.09		$	0.10		$	0.18		$	(0.53	)

Shares used in per share calculations:
Basic		53,130			53,454			52,570			53,355			52,219
Diluted		53,738			54,384			54,283			54,336			52,219

Penguin Solutions, Inc. Reconciliation of GAAP to Non-GAAP Measures (In thousands, except percentages) (Unaudited)

	Three Months Ended									Nine Months Ended
	May 30, 2025			Feb. 28, 2025			May 31, 2024			May 30, 2025			May 31, 2024
GAAP gross profit	$	95,083		$	104,648		$	88,906		$	297,543		$	253,690
Share-based compensation expense		1,393			1,776			1,760			4,812			5,266
Amortization of acquisition-related intangibles		5,908			5,907			5,909			17,724			17,747
Cost of sales-related restructuring		369			77			387			404			1,271
Other		—			—			—			(200	)		—
Non-GAAP gross profit	$	102,753		$	112,408		$	96,962		$	320,283		$	277,974

GAAP gross margin		29.3	%		28.6	%		29.6	%		28.9	%		29.5	%
Effect of adjustments		2.4	%		2.2	%		2.7	%		2.2	%		2.8	%
Non-GAAP gross margin		31.7	%		30.8	%		32.3	%		31.1	%		32.3	%

GAAP operating expenses	$	85,240		$	86,160		$	77,395		$	251,856		$	244,186
Share-based compensation expense		(8,858	)		(9,804	)		(9,432	)		(28,550	)		(27,535	)
Amortization of acquisition-related intangibles		(2,531	)		(2,932	)		(3,857	)		(9,309	)		(11,778	)
Diligence, acquisition and integration expense		(296	)		(567	)		(4	)		(1,696	)		(6,678	)
Redomiciliation costs ⁽¹⁾		(3,702	)		(2,359	)		—			(7,304	)		—
Impairment of goodwill		(5,294	)		(6,079	)		—			(11,373	)		—
Restructuring charges		—			(859	)		(465	)		(968	)		(6,739	)
Other⁽¹⁾		(280	)		(242	)		—			(855	)		—
Non-GAAP operating expenses	$	64,279		$	63,318		$	63,637		$	191,801		$	191,456

GAAP operating income	$	9,843		$	18,488		$	11,511		$	45,687		$	9,504
Share-based compensation expense		10,251			11,580			11,192			33,362			32,801
Amortization of acquisition-related intangibles		8,439			8,839			9,766			27,033			29,525
Cost of sales-related restructuring		369			77			387			404			1,271
Diligence, acquisition and integration expense		296			567			4			1,696			6,678
Redomiciliation costs ⁽¹⁾		3,702			2,359			—			7,304			—
Impairment of goodwill		5,294			6,079			—			11,373			—
Restructuring charges		—			859			465			968			6,739
Other⁽¹⁾		280			242			—			655			—
Non-GAAP operating income	$	38,474		$	49,090		$	33,325		$	128,482		$	86,518
⁽¹⁾ In the second quarter of fiscal 2025 we began breaking out redomiciliation costs from "Other." All periods presented have been adjusted to reflect this change.

Penguin Solutions, Inc. Reconciliation of GAAP to Non-GAAP Measures (In thousands, except per share amounts) (Unaudited)

	Three Months Ended									Nine Months Ended
	May 30, 2025			Feb. 28, 2025			May 31, 2024			May 30, 2025			May 31, 2024
GAAP net income (loss) attributable to Penguin Solutions	$	2,661		$	8,082		$	5,616		$	15,960		$	(19,777	)
Share-based compensation expense		10,251			11,580			11,192			33,362			32,801
Amortization of acquisition-related intangibles		8,439			8,839			9,766			27,033			29,525
Cost of sales-related restructuring		369			77			387			404			1,271
Diligence, acquisition and integration expense		296			567			4			1,696			6,678
Redomiciliation costs ⁽¹⁾		3,702			2,359			—			7,304			—
Impairment of goodwill		5,294			6,079			—			11,373			—
Restructuring charges		—			859			465			968			6,739
Amortization of debt issuance costs		916			950			817			2,819			2,827
Loss (gain) on extinguishment or prepayment of debt		—			—			792			—			1,117
Foreign currency (gains) losses		(1,134	)		24			606			(82	)		242
Other⁽¹⁾		280			242			—			655			—
Income tax effects		54			(5,822	)		(9,424	)		(10,010	)		(14,523	)
Non-GAAP net income attributable to Penguin Solutions		31,128			33,836			20,221			91,482			46,900

Preferred share dividends		3,033			2,600			—			5,633			—
Non-GAAP income available for distribution		28,095			31,236			20,221			85,849			50,108
Income allocated to participating securities		2,863			2,706			—			5,545			—
Non-GAAP net income available to ordinary shareholders	$	25,232		$	28,530		$	20,221		$	80,304		$	50,108

Weighted-average shares outstanding - Diluted:
GAAP weighted-average shares outstanding		53,738			54,384			54,283			54,336			52,219
Adjustment for dilutive securities and capped calls		—			—			(333	)		—			1,216
Non-GAAP weighted-average shares outstanding		53,738			54,384			53,950			54,336			53,435

Diluted earnings (loss) per share from continuing operations:
GAAP diluted earnings (loss) per share	$	(0.01	)	$	0.09		$	0.10		$	0.18		$	(0.38	)
Effect of adjustments		0.48			0.43			0.27			1.30			1.26
Non-GAAP diluted earnings per share	$	0.47		$	0.52		$	0.37		$	1.48		$	0.88

Net income (loss) attributable to Penguin Solutions	$	2,661		$	8,082		$	5,616		$	15,960		$	(19,777	)
Interest expense, net		573			2,183			6,167			7,152			22,975
Income tax provision (benefit)		7,259			7,643			(1,323	)		21,262			4,409
Depreciation expense and amortization of intangible assets		14,012			14,037			15,525			43,010			50,335
Share-based compensation expense		10,251			11,580			11,192			33,362			32,801
Cost of sales-related restructuring		369			77			387			404			1,271
Diligence, acquisition and integration expense		296			567			4			1,696			6,678
Redomiciliation costs ⁽¹⁾		3,702			2,359			—			7,304			—
Impairment of goodwill		5,294			6,079			—			11,373			—
Restructuring charges		—			859			465			968			6,739
Loss on extinguishment of debt		—			—			792			—			1,117
Other⁽¹⁾		280			242			—			655			—
Adjusted EBITDA	$	44,697		$	53,708		$	38,825		$	143,146		$	106,548
⁽¹⁾ In the second quarter of fiscal 2025 we began breaking out redomiciliation costs from "Other." All periods presented have been adjusted to reflect this change.

Penguin Solutions, Inc. Consolidated Balance Sheets (In thousands) (Unaudited)

As of	May 30, 2025			August 30, 2024
Assets
Cash and cash equivalents	$	709,871		$	383,147
Short-term investments		25,676			6,337
Accounts receivable, net		292,504			251,743
Inventories		184,348			151,213
Other current assets		37,497			75,264
Total current assets		1,249,896			867,704
Property and equipment, net		93,882			106,548
Operating lease right-of-use assets		61,850			60,349
Intangible assets, net		95,130			121,454
Goodwill		150,585			161,958
Deferred tax assets		83,872			85,078
Other noncurrent assets		67,567			71,415
Total assets	$	1,802,782		$	1,474,506

Liabilities and Equity
Accounts payable and accrued expenses	$	310,572		$	219,090
Current debt		19,916			—
Deferred revenue		101,374			63,954
Other current liabilities		44,882			44,552
Total current liabilities		476,744			327,596
Long-term debt		639,562			657,347
Noncurrent operating lease liabilities		63,650			60,542
Other noncurrent liabilities		27,903			29,813
Total liabilities		1,207,859			1,075,298

Commitments and contingencies

Penguin Solutions shareholders' equity:
Ordinary shares		1,869			1,807
Preferred shares		6			—
Additional paid-in capital		745,557			513,335
Retained earnings		40,312			29,985
Treasury shares		(202,996	)		(153,756	)
Accumulated other comprehensive income		23			10
Total Penguin Solutions shareholders' equity		584,771			391,381
Noncontrolling interest in subsidiary		10,152			7,827
Total equity		594,923			399,208
Total liabilities and equity	$	1,802,782		$	1,474,506

Penguin Solutions, Inc. Consolidated Statements of Cash Flows (In thousands) (Unaudited)

	Three Months Ended									Nine Months Ended
	May 30, 2025			Feb. 28, 2025			May 31, 2024			May 30, 2025			May 31, 2024
Cash flows from operating activities
Net income (loss)	$	3,450		$	8,871		$	6,226		$	18,285		$	(26,141	)
Net loss from discontinued operations		—			—			—			—			(8,148	)
Net income (loss) from continuing operations		3,450			8,871			6,226			18,285			(17,993	)
Adjustments to reconcile net income (loss) from continuing operations to cash provided by (used for) operating activities
Depreciation expense and amortization of intangible assets		14,012			14,037			15,525			43,010			50,335
Amortization of debt issuance costs		917			950			817			2,820			2,827
Share-based compensation expense		10,251			11,580			11,192			33,362			32,801
Impairment of goodwill		5,294			6,079			—			11,373			—
Loss on extinguishment or prepayment of debt		—			—			792			—			1,117
Deferred income taxes, net		959			(48	)		(3,840	)		1,122			(3,646	)
Other		(1,041	)		(716	)		(3,228	)		(2,469	)		(2,772	)
Changes in operating assets and liabilities:
Accounts receivable		37,880			(54,755	)		(42,124	)		(40,760	)		7,406
Inventories		15,389			47,215			(4,535	)		(30,776	)		(2,321	)
Other assets		(1,979	)		15,015			15,424			13,741			(5,703	)
Accounts payable and accrued expenses and other liabilities		11,788			24,649			83,632			133,908			84,626
Payment of acquisition-related contingent consideration		—			—			—			—			(29,000	)
Net cash provided by operating activities from continuing operations		96,920			72,877			79,881			183,616			117,677
Net cash used for operating activities from discontinued operations		(4,099	)		—			(101	)		(4,099	)		(28,336	)
Net cash provided by operating activities		92,821			72,877			79,780			179,517			89,341

Cash flows from investing activities
Capital expenditures and deposits on equipment		(1,916	)		(2,335	)		(3,777	)		(6,087	)		(13,629	)
Proceeds from maturities of investment securities		12,650			11,055			9,915			27,485			31,870
Purchases of held-to-maturity investment securities		(12,733	)		(12,671	)		—			(46,127	)		(19,503	)
Purchases of non-marketable investments		—			—			(1,000	)		—			(1,000	)
Other		(474	)		(398	)		(518	)		(1,015	)		(1,264	)
Net cash used for investing activities from continuing operations		(2,473	)		(4,349	)		4,620			(25,744	)		(3,526	)
Net cash provided by investing activities from discontinued operations		28,350			—			451			28,350			119,389
Net cash provided by (used for) investing activities	$	25,877		$	(4,349	)	$	5,071		$	2,606		$	115,863

Penguin Solutions, Inc. Consolidated Statements of Cash Flows, Continued (In thousands) (Unaudited)

	Three Months Ended									Nine Months Ended
	May 30, 2025			Feb. 28, 2025			May 31, 2024			May 30, 2025			May 31, 2024
Cash flows from financing activities
Proceeds from issuance of convertible preferred shares, net of issuance costs	$	—		$	191,182		$	—		$	191,182		$	—
Repayments of debt		—			—			(75,000	)		—			(126,634	)
Payment of acquisition-related contingent consideration		—			—			—			—			(21,000	)
Payments to acquire ordinary shares		(31,645	)		(6,472	)		(2,129	)		(49,240	)		(17,991	)
Payment of preferred share cash dividends		(2,867	)		(2,233	)		—			(5,100	)		—
Distribution to noncontrolling interest		—			—			—			—			(1,470	)
Proceeds from issuance of ordinary shares		4,003			382			3,817			7,745			8,064
Other		—			—			(1	)		—			(584	)
Net cash used for financing activities from continuing operations		(30,509	)		182,859			(73,313	)		144,587			(159,615	)
Net cash used for financing activities from discontinued operations		—			—			—			—			(606	)
Net cash used for financing activities		(30,509	)		182,859			(73,313	)		144,587			(160,221	)

Effect of changes in currency exchange rates		—			—			(76	)		—			(1,256	)
Net increase in cash, cash equivalents and restricted cash		88,189			251,387			11,462			326,710			43,727
Cash, cash equivalents and restricted cash at beginning of period		621,998			370,611			442,329			383,477			410,064
Cash, cash equivalents and restricted cash at end of period	$	710,187		$	621,998		$	453,791		$	710,187		$	453,791

View source version on businesswire.com: https://www.businesswire.com/news/home/20250708836502/en/

Investor Contact:

Suzanne Schmidt

Investor Relations

+1-510-360-8596

ir@penguinsolutions.com

PR Contact:

Maureen O'Leary

Corporate Communications

1-602-330-6846

pr@penguinsolutions.com

Penguin Solutions Reports Q3 Fiscal 2025 Financial Results