C

Ivanhoe Electric Inc. — Earnings Quality Grade C

IE · Basic Materials

Some red flags

Revenue
$3M
2025
Net Income
-$106M
2025
Gross Margin
65.3%
Free Cash Flow
-$94M
01

Screening Summary

12
Passed
4
Watch
1
Failed
-3.34
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 2 days, change -94 days YoY

A2AR vs Revenue Growth

AR growth -98.2% vs revenue growth 11.8%

A3Revenue vs CFFO

Revenue 11.8%, CFFO 45.0%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth -62.4% vs revenue 11.8%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 1854.0%, exceeds 70%

B4Gross Margin

Gross margin 65.3%, change +0.4pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 0.84. Profits backed by cash

!
C2Free Cash Flow

FCF is negative ($-0.1B)

C3Accruals Ratio

Accruals ratio = -3.5%. Low accruals

C4Cash vs Debt

Cash $0.2B covers debt $0.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

!
D2Leverage

Interest coverage = -26.8x (<2x). Financial stress

!
D3Soft Asset Growth

Other assets grew 188.9% vs revenue 11.8%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions negative for 3 years

E2Goodwill Surge

No goodwill

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.34 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor IE 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-3.34
-4.0 Clean-2.22 Grey-1.78 Danger0
0.016
DSRI
AR growing faster than revenue?
0.994
GMI
Gross margin declining?
0.771
AQI
Asset quality deteriorating?
1.118
SGI
Revenue growth rate
0.909
DEPI
Depreciation slowing?
0.78
SGAI
SG&A ratio changing?
-0.0345
TATA
Accruals level
0.472
LVGI
Leverage increasing?
05

Altman Z-Score

3.06
Safe Zone
0 Distress1.102.605.0+ Safe
0.2614
Liquidity
-1.316
Cumulative profit
-0.2502
Operating efficiency
6.9695
Leverage

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