F

CoreCivic, Inc. — Earnings Quality Grade F

CXW · Industrials

Major red flags

Revenue
$2.2B
2025
Net Income
$117M
2025
Gross Margin
23.5%
Free Cash Flow
$54M
01

Screening Summary

10
Passed
4
Watch
3
Failed
-2.2
M-Score

Management Signals

No recent CEO, CFO, board, or accounting leadership signals found in SEC 8-K filings.
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO surged by 20 days (54 → 74)

!
A2AR vs Revenue Growth

AR growth 54.5% exceeds revenue growth 12.7%

A3Revenue vs CFFO

Revenue grew 12.7% but CFFO declined -27.7%

02

Expense Quality

B1Inventory vs COGS

No material inventory

!
B2CapEx vs Revenue

CapEx growth 97.6% is >2x revenue growth 12.7%

B3SG&A Ratio

SG&A/Gross Profit = 32.7%. Normal

B4Gross Margin

Gross margin 23.5%, change -0.4pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.67. Profits backed by cash

C2Free Cash Flow

FCF $0.1B, FCF/NI = 0.46

C3Accruals Ratio

Accruals ratio = -2.4%. Low accruals

C4Cash vs Debt

Cash $0.1B covers only 7% of debt $1.4B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = 1% of equity. Manageable

D2Leverage

Debt/EBITDA = 3.9x. Healthy

D3Soft Asset Growth

Other assets 0.3% vs revenue 12.7%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

!
E2Goodwill Surge

Goodwill+Intangibles surged 45% YoY

06

Manipulation Score

!
F1Beneish M-Score

M-Score = -2.20 (grey zone)

Portfolio monitoring

Monitor CXW continuously

The full checks and model details are free to read. Use Watchlist to track your holdings; Pro adds automatic quarterly rescoring, risk-event email alerts, scans up to 50 tickers, and export workflows.

04

Beneish M-Score

Manipulation Probability-2.2
-4.0 Clean-2.22 Grey-1.78 Danger0
1.371
DSRI
AR growing faster than revenue?
1.018
GMI
Gross margin declining?
0.893
AQI
Asset quality deteriorating?
1.127
SGI
Revenue growth rate
1.068
DEPI
Depreciation slowing?
0.989
SGAI
SG&A ratio changing?
-0.024
TATA
Accruals level
1.126
LVGI
Leverage increasing?
05

Altman Z-Score

1.61
Grey Zone
0 Distress1.102.605.0+ Safe
0.0744
Liquidity
-0.0379
Cumulative profit
0.0674
Operating efficiency
0.759
Leverage

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