F

Legence Corp. — Earnings Quality Grade F

LGN · Industrials

Major red flags

Revenue
$2.6B
2025
Net Income
-$60M
2025
Gross Margin
21.0%
Free Cash Flow
$219M
01

Screening Summary

9
Passed
4
Watch
4
Failed
-2.34
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 +1 days YoY

!
A2AR vs Revenue Growth

AR growth 89.9% exceeds revenue growth 21.5%

A3Revenue vs CFFO

Revenue 21.5%, CFFO 777.7%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 10.3% vs COGS 20.8%. Normal

!
B2CapEx vs Revenue

CapEx growth 99.6% is >2x revenue growth 21.5%

B3SG&A Ratio

SG&A/Gross Profit = 63.9%. Normal

B4Gross Margin

Gross margin 21.0%, change +0.5pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO < Net Income for 3 consecutive years

C2Free Cash Flow

FCF $0.2B, FCF/NI = -3.66

C3Accruals Ratio

Accruals ratio = -11.8%. Low accruals

C4Cash vs Debt

Cash $0.2B covers only 20% of debt $1.2B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $1.3B = 187% of equity. Over 50%

D2Leverage

Debt/EBITDA = 7.2x (>4x). Interest coverage = 0.9x (<2x). Financial stress

!
D3Soft Asset Growth

Other assets grew 66.4% vs revenue 21.5%

D4Asset Impairment

No write-off data

05

Acquisition Risk

!
E1Serial Acquirer FCF

FCF after acquisitions negative for 2/3 years

E2Goodwill Surge

Goodwill+Intangibles change -6% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.34 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor LGN 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-2.34
-4.0 Clean-2.22 Grey-1.78 Danger0
1.563
DSRI
AR growing faster than revenue?
0.977
GMI
Gross margin declining?
0.834
AQI
Asset quality deteriorating?
1.215
SGI
Revenue growth rate
1.141
DEPI
Depreciation slowing?
1.161
SGAI
SG&A ratio changing?
-0.1182
TATA
Accruals level
0.76
LVGI
Leverage increasing?
05

Altman Z-Score

1.11
Grey Zone
0 Distress1.102.605.0+ Safe
0.1501
Liquidity
-0.1157
Cumulative profit
0.0174
Operating efficiency
0.3718
Leverage

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