F

Coeur Mining, Inc. — Earnings Quality Grade F

CDE · Basic Materials

Major red flags

Revenue
$2.1B
2025
Net Income
$586M
2025
Gross Margin
44.5%
Free Cash Flow
$666M
01

Screening Summary

11
Passed
2
Watch
3
Failed
-1.17
M-Score

Management Signals

View all →
Routine2026-03-23
Patrick Godin · DirectorAppointment
Standard appointment
SEC
Routine2026-03-23
Patrick Godin · BoardAppointment
Standard appointment
SEC
Routine2026-03-23
Mitchell J. Krebs · LegalAppointment
Standard appointment
SEC
Routine2026-02-18
Patrick Godin · LegalAppointment
Planned succession
SEC
Routine2026-02-18
Patrick Godin · DirectorAppointment
Standard appointment
SEC

Source: SEC EDGAR 8-K Item 5.02, with exhibit links when available

02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 3 days, change +0 days YoY

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue 96.4%, CFFO 409.0%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory growth 87.2% far exceeds COGS 57.2%, margin rising. Fraud signal

B2CapEx vs Revenue

CapEx growth 20.7% vs revenue 96.4%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 6.2%, excellent (<30%)

!
B4Gross Margin

Gross margin swung +13.8pp (30.6% → 44.5%)

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.51. Profits backed by cash

C2Free Cash Flow

FCF $0.7B, FCF/NI = 1.14

C3Accruals Ratio

Accruals ratio = -6.4%. Low accruals

C4Cash vs Debt

Cash $0.6B covers debt $0.4B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.6B = 19% of equity. Manageable

D2Leverage

Debt/EBITDA = 0.4x. Healthy

D3Soft Asset Growth

Other assets 2.3% vs revenue 96.4%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

!
E1Serial Acquirer FCF

FCF after acquisitions negative for 2/3 years

E2Goodwill Surge

Insufficient data

06

Manipulation Score

F1Beneish M-Score

M-Score = -1.17 (> -1.78). LIKELY MANIPULATOR

04

Beneish M-Score

Manipulation Probability-1.17
-4.0 Clean-2.22 Grey-1.78 Danger0
1.184
DSRI
AR growing faster than revenue?
0.689
GMI
Gross margin declining?
2.272
AQI
Asset quality deteriorating?
1.964
SGI
Revenue growth rate
0.768
DEPI
Depreciation slowing?
0.61
SGAI
SG&A ratio changing?
-0.0641
TATA
Accruals level
0.411
LVGI
Leverage increasing?
05

Altman Z-Score

2.62
Safe Zone
0 Distress1.102.605.0+ Safe
0.1234
Liquidity
-0.5274
Cumulative profit
0.1514
Operating efficiency
2.3962
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-25