Power Solutions International, Inc. Liquidation Value

PSIX Engines & Turbines

Cash & Equivalents

$45.09M
As of 2026-03-31
Current Price: N/A

Key Metrics

Cash Liquidation Value

Cash minus Total Obligations
Cash: $45.09M
Total Obligations: -$242.32M
$-197.24M
Per share: $-8.56
Period: 2026-03-31

Liquid Liquidation Value

Cash + AR minus Total Obligations
Cash: $45.09M
AR: $73.69M
Total Obligations: -$242.32M
$-123.55M
Per share: $-5.36
Period: 2026-03-31

Operating Liquidation Value

Cash + AR + Inventory minus Total Obligations
Cash: $45.09M
AR: $73.69M
Inventory: $129.24M
Total Obligations: -$242.32M
$5.70M
Per share: $0.25
Period: 2026-03-31

Build your own liquidation scenario

Adjust asset discounts and liability assumptions to see how assumptions affect the numbers.

Open Calculator →

Liquidation Ladder

MetricTotalPer Share
Cash Liquidation Value$-197.24M$-8.56
Liquid Liquidation Value$-123.55M$-5.36
Operating Liquidation Value$5.70M$0.25

Key Components (as of 2026-03-31)

Data as of 2026-03-31 from 10-Q filed 2026-05-11. View on SEC EDGAR →

Cash & Equivalents$45.09M
Accounts Receivable$73.69M
Inventory$129.24M
Current Liabilities$80.37M
Long-term Debt (?)$5.05M
Op. Lease Liability (?)$55.63M
Finance Lease (?)$1.22M
Shares Outstanding23.1M

Explore all 173 XBRL tags and build your own scenario → Open Calculator

Historical

PeriodCashARInventoryAPCurr LiabLT DebtOp LeaseFin Lease
2026-03-31$45.09M$73.69M$129.24M$42.54M$80.37M$5.05M$55.63M$1.22M
2025-12-31$41.25M$90.45M$127.36M$48.20M$92.28M$10,000$49.40M$1.22M
2025-09-30$49.05M$87.97M$152.22M$83.59M$139.58M$15,000$51.04M$1.31M
2025-06-30$49.46M$82.10M$148.98M$89.61M$246.87M$19,000$43.20M$1.40M
2025-03-31$50.02M$81.61M$116.79M$66.20M$239.51M$24,000$37.07M$697,000
2024-12-31$55.25M$68.96M$93.87M$58.21M$227.57M$38,000$20.66M$16,000
2024-09-30$40.46M$77.49M$104.89M$76.61M$259.22M$51,000$21.84M$35,000
2024-06-30$28.80M$64.26M$93.45M$66.94M$243.84M$64,000$23.00M$55,000

Comments

SEC Filings

PeriodFormFiledLink
2026-03-31 10-Q 2026-05-11 View
2025-12-31 10-K 2026-03-02 View
2025-12-31 10-K/A 2026-04-30 View
2025-09-30 10-Q 2025-11-06 View
2025-06-30 10-Q 2025-08-08 View
2025-03-31 10-Q 2025-05-08 View
2024-12-31 10-K 2025-03-24 View
2024-12-31 10-K/A 2025-04-30 View

AI Insights

AI Insight·Generated 2026-05-12

PSIX's liquidation posture as of March 31, 2026 is deeply negative on a cash and liquid basis per MFFAIS estimates (CLV -$102M, LLV -$11M), with only an operating liquidation value (OLV) of +$116M suggesting any residual equity recovery under a going-concern sale scenario. Under a hard-stop liquidation lens, the dominant liability driving the negative recovery is the $95.0M Revolving Credit Agreement (variable-rate, matures July 30, 2027), which sits at face value in a liquidation and alone exceeds the company's $45.1M cash balance. Total funded debt as of March 31, 2026 is approximately $103.4M inclusive of finance leases and MTL acquisition-related debt (Promissory Note $1.1M, First Master Loan $3.2M, Second Master Loan $1.9M, SBA Loan $0.6M). The operating lease liability stack is material at $63.0M present value ($83.3M undiscounted), with the tail running through 2037 and beyond—these obligations do not extinguish on wind-up. A five-year purchase commitment with SWIEC (Weichai's subsidiary) totaling $290.1M notional through December 2029 is structurally a take-or-pay-style production commitment; in liquidation, any minimum purchase shortfall penalties or termination fees would represent incremental claims against the estate, and the filing does not separately quantify breakage costs. This commitment is discussed extensively in MD&A and Note 16 but is not tagged in XBRL. The Mast Powertrain arbitration carries a $0.9M accrued liability at face; the Winemaster/Travelers matter involves a partially unpaid settlement carried in Other Noncurrent Liabilities (amount not separately disclosed in filing body provided); and the March 2026 securities class action (Dishion v. PSIX) has no reserve and an indeterminate range of loss. Gross margin compression to 22.9% in Q1 2026 from 29.7% in Q1 2025 signals deteriorating asset productivity; inventory haircut in liquidation (60%) amplifies this. The Q1 2026 MTL acquisition added $13.8M in investing outflows and appended new equipment-backed debt to the liability stack, modestly increasing PP&E but also adding face-value debt that persists in liquidation. Cash and cash equivalents of $45.1M (with $4.4M restricted) provide limited cushion against the $95M revolver alone. The TAG_CONTEXT list provided contains no XBRL tags for this filing period; accordingly, no tag-level analysis can be performed and tag_insights is empty.

Flags

Loading flags...

AI Insight Discussion

Loading...

Community Notes

Loading notes...

Questions

Loading questions...