F

eXp World Holdings, Inc. — Earnings Quality Grade F

EXPI · Real Estate

Major red flags

Revenue
$4.8B
2025
Net Income
-$23M
2025
Gross Margin
7.0%
Free Cash Flow
$108M
01

Screening Summary

11
Passed
4
Watch
1
Failed
-3.7
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 8 days, change +1 days YoY

!
A2AR vs Revenue Growth

AR growth 24.1% exceeds revenue growth 4.5%

A3Revenue vs CFFO

Revenue 4.5%, CFFO -38.1%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

!
B2CapEx vs Revenue

CapEx growth 29.9% is >2x revenue growth 4.5%

!
B3SG&A Ratio

SG&A/Gross Profit = 85.6%, exceeds 70%

B4Gross Margin

Gross margin 7.0%, change -0.5pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO < Net Income for 3 consecutive years

Small-cap context: Small-cap CFFO/NI often diverges from working-capital swings, not necessarily manipulation.

C2Free Cash Flow

FCF $0.1B, FCF/NI = -4.77

C3Accruals Ratio

Accruals ratio = -31.9%. Low accruals

C4Cash vs Debt

Insufficient data

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = 9% of equity. Manageable

D2Leverage

Insufficient data

!
D3Soft Asset Growth

Other assets grew 101.2% vs revenue 4.5%

D4Asset Impairment

Write-offs normal

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -6% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.70 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor EXPI 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-3.7
-4.0 Clean-2.22 Grey-1.78 Danger0
1.188
DSRI
AR growing faster than revenue?
1.072
GMI
Gross margin declining?
0.98
AQI
Asset quality deteriorating?
1.045
SGI
Revenue growth rate
1.173
DEPI
Depreciation slowing?
1.034
SGAI
SG&A ratio changing?
-0.3194
TATA
Accruals level
0.949
LVGI
Leverage increasing?
05

Altman Z-Score

1.61
Grey Zone
0 Distress1.102.605.0+ Safe
0.2377
Liquidity
-0.2749
Cumulative profit
-0.0485
Operating efficiency
1.2157
Leverage

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