F

iHeartMedia, Inc. — Earnings Quality Grade F

IHRT · Communication Services

Major red flags

Revenue
$3.9B
2025
Net Income
-$473M
2025
Gross Margin
58.3%
Free Cash Flow
$11M
01

Screening Summary

13
Passed
1
Watch
3
Failed
-3.08
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 91 days, change -3 days YoY

A2AR vs Revenue Growth

AR growth -3.4% vs revenue growth 0.3%

A3Revenue vs CFFO

Revenue 0.3%, CFFO 29.6%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth -16.3% vs revenue 0.3%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 75.0%, exceeds 70%

B4Gross Margin

Gross margin 58.3%, 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 $0.0B, FCF/NI = -0.02

C3Accruals Ratio

Accruals ratio = -11.0%. Low accruals

C4Cash vs Debt

Cash $0.3B covers only 5% of debt $5.8B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $2.4B = -132% of equity. Manageable

D2Leverage

Debt/EBITDA = 20.0x (>4x). Interest coverage = 0.5x (<2x). Financial stress

D3Soft Asset Growth

Other assets 6.1% vs revenue 0.3%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -15% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.08 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor IHRT 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-3.08
-4.0 Clean-2.22 Grey-1.78 Danger0
0.963
DSRI
AR growing faster than revenue?
1.009
GMI
Gross margin declining?
0.941
AQI
Asset quality deteriorating?
1.003
SGI
Revenue growth rate
1.004
DEPI
Depreciation slowing?
0.994
SGAI
SG&A ratio changing?
-0.1103
TATA
Accruals level
1.092
LVGI
Leverage increasing?
05

Altman Z-Score

-2.8
Distress Zone
0 Distress1.102.605.0+ Safe
0.096
Liquidity
-0.9389
Cumulative profit
-0.0139
Operating efficiency
-0.2634
Leverage

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