F

Herc Holdings Inc. — Earnings Quality Grade F

HRI · Industrials

Major red flags

Revenue
$4.3B
2025
Net Income
$1M
2025
Gross Margin
32.6%
Free Cash Flow
-$169M
01

Screening Summary

8
Passed
2
Watch
7
Failed
-2.24
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 65 days, change +1 days YoY

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue grew 28.3% but CFFO declined -11.4%

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth 3.7% vs revenue 28.3%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 40.0%. Normal

B4Gross Margin

Gross margin 32.6%, change -1.7pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO far exceeds NI (ratio 1085.0x). Non-cash charges depressing profits

C2Free Cash Flow

FCF < 50% of Net Income for 3 years

C3Accruals Ratio

Accruals ratio = -7.9%. Low accruals

C4Cash vs Debt

Cash $0.1B covers only 1% of debt $9.7B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $4.5B = 233% of equity. Over 50%

D2Leverage

Debt/EBITDA = 6.5x (>4x). Interest coverage = 1.5x (<2x). Financial stress

D3Soft Asset Growth

Other assets -80.3% vs revenue 28.3%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions negative for 3 years

!
E2Goodwill Surge

Goodwill+Intangibles surged 265% YoY

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.24 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor HRI 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-2.24
-4.0 Clean-2.22 Grey-1.78 Danger0
1.018
DSRI
AR growing faster than revenue?
1.052
GMI
Gross margin declining?
1.783
AQI
Asset quality deteriorating?
1.283
SGI
Revenue growth rate
1.08
DEPI
Depreciation slowing?
0.937
SGAI
SG&A ratio changing?
-0.0787
TATA
Accruals level
1.087
LVGI
Leverage increasing?
05

Altman Z-Score

0.61
Distress Zone
0 Distress1.102.605.0+ Safe
0.0164
Liquidity
0.0397
Cumulative profit
0.0303
Operating efficiency
0.1647
Leverage

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