F

Ichor Holdings — Earnings Quality Grade F

ICHR · Technology

Major red flags

Revenue
$948M
2025
Net Income
-$53M
2025
Gross Margin
9.3%
Free Cash Flow
-$6M
01

Screening Summary

10
Passed
5
Watch
2
Failed
-2.88
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 27 days, change -10 days YoY

A2AR vs Revenue Growth

AR growth -18.6% vs revenue growth 11.6%

A3Revenue vs CFFO

Revenue 11.6%, CFFO 7.2%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -7.3% vs COGS 15.3%. Normal

!
B2CapEx vs Revenue

CapEx growth 105.1% is >2x revenue growth 11.6%

!
B3SG&A Ratio

SG&A/Gross Profit = 109.0%, exceeds 70%

B4Gross Margin

Gross margin 9.3%, change -2.9pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO < Net Income for 3 consecutive years

!
C2Free Cash Flow

FCF is negative ($-0.0B)

C3Accruals Ratio

Accruals ratio = -8.8%. Low accruals

!
C4Cash vs Debt

Cash $0.1B covers 61% of debt $0.2B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.4B = 57% of equity. Over 50%

!
D2Leverage

Interest coverage = -5.9x (<2x). Financial stress

D3Soft Asset Growth

Other assets -10.2% vs revenue 11.6%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -2% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.88 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor ICHR 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-2.88
-4.0 Clean-2.22 Grey-1.78 Danger0
0.729
DSRI
AR growing faster than revenue?
1.314
GMI
Gross margin declining?
1.03
AQI
Asset quality deteriorating?
1.116
SGI
Revenue growth rate
0.931
DEPI
Depreciation slowing?
1.08
SGAI
SG&A ratio changing?
-0.0877
TATA
Accruals level
1.015
LVGI
Leverage increasing?
05

Altman Z-Score

4.61
Safe Zone
0 Distress1.102.605.0+ Safe
0.2975
Liquidity
0.139
Cumulative profit
-0.0434
Operating efficiency
2.3796
Leverage

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