D

Energy Recovery, Inc. — Earnings Quality Grade D

ERII · Industrials

Significant concerns

Revenue
$135M
2025
Net Income
$23M
2025
Gross Margin
65.1%
Free Cash Flow
$17M
01

Screening Summary

14
Passed
1
Watch
2
Failed
-2.23
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 46 days (161 → 207)

Small-cap context: DSO swings on a small revenue base are more often quarterly customer-mix effects than red flags.

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue -6.9%, CFFO -8.5%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -2.6% vs COGS -2.0%. Normal

B2CapEx vs Revenue

CapEx growth 2.5% vs revenue -6.9%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 57.7%. Normal

B4Gross Margin

Gross margin 65.1%, change -1.7pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 0.82. Profits backed by cash

C2Free Cash Flow

FCF $0.0B, FCF/NI = 0.76

C3Accruals Ratio

Accruals ratio = 1.8%. Low accruals

C4Cash vs Debt

Cash $0.1B covers debt $0.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = 6% of equity. Manageable

D2Leverage

Debt/EBITDA = 0.3x. Healthy

!
D3Soft Asset Growth

Other assets grew 47.6% vs revenue -6.9%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 0% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.23 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor ERII 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-2.23
-4.0 Clean-2.22 Grey-1.78 Danger0
1.285
DSRI
AR growing faster than revenue?
1.027
GMI
Gross margin declining?
0.707
AQI
Asset quality deteriorating?
0.931
SGI
Revenue growth rate
0.9
DEPI
Depreciation slowing?
0.931
SGAI
SG&A ratio changing?
0.0181
TATA
Accruals level
0.777
LVGI
Leverage increasing?
05

Altman Z-Score

15.71
Safe Zone
0 Distress1.102.605.0+ Safe
0.7078
Liquidity
0.5558
Cumulative profit
0.1045
Operating efficiency
8.1428
Leverage

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