C

CoStar Group, Inc. — Earnings Quality Grade C

CSGP · Real Estate

Some red flags

Revenue
$3.2B
2025
Net Income
$7M
2025
Gross Margin
78.9%
Free Cash Flow
$41M
01

Screening Summary

10
Passed
6
Watch
1
Failed
-2.1
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 26 days, change +1 days YoY

A2AR vs Revenue Growth

AR growth 24.5% vs revenue growth 18.7%

A3Revenue vs CFFO

Revenue 18.7%, CFFO 9.4%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth -39.0% vs revenue 18.7%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 82.4%, exceeds 70%

B4Gross Margin

Gross margin 78.9%, change -0.7pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO far exceeds NI (ratio 61.4x). Non-cash charges depressing profits

C2Free Cash Flow

FCF $0.0B, FCF/NI = 5.86

C3Accruals Ratio

Accruals ratio = -4.0%. Low accruals

C4Cash vs Debt

Cash $1.6B covers debt $1.2B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $6.7B = 81% of equity. Over 50%

!
D2Leverage

Debt/EBITDA = 6.2x (>4x). Financial stress

D3Soft Asset Growth

Other assets 0.0% vs revenue 18.7%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

!
E1Serial Acquirer FCF

FCF after acquisitions negative for 2/3 years

!
E2Goodwill Surge

Goodwill+Intangibles surged 127% YoY

06

Manipulation Score

!
F1Beneish M-Score

M-Score = -2.10 (grey zone)

04

Beneish M-Score

Manipulation Probability-2.1
-4.0 Clean-2.22 Grey-1.78 Danger0
1.049
DSRI
AR growing faster than revenue?
1.009
GMI
Gross margin declining?
1.921
AQI
Asset quality deteriorating?
1.187
SGI
Revenue growth rate
0.755
DEPI
Depreciation slowing?
0.986
SGAI
SG&A ratio changing?
-0.0401
TATA
Accruals level
0.989
LVGI
Leverage increasing?
05

Altman Z-Score

5.57
Safe Zone
0 Distress1.102.605.0+ Safe
0.1303
Liquidity
0.223
Cumulative profit
-0.0068
Operating efficiency
3.8459
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-09

CoStar Group, Inc. (CSGP) Earnings Quality Grade C — EarningsGrade