F

National Energy Services Reunit — Earnings Quality Grade F

NESR · Energy

Major red flags

Revenue
$1.3B
2025
Net Income
$51M
2025
Gross Margin
12.4%
Free Cash Flow
$121M
01

Screening Summary

12
Passed
3
Watch
2
Failed
-2.61
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 increased by 11 days

!
A2AR vs Revenue Growth

AR growth 29.7% exceeds revenue growth 1.7%

A3Revenue vs CFFO

Revenue 1.7%, CFFO 15.2%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -2.0% vs COGS 6.1%. Normal

!
B2CapEx vs Revenue

CapEx growth 36.5% is >2x revenue growth 1.7%

B3SG&A Ratio

SG&A/Gross Profit = 28.9%, excellent (<30%)

B4Gross Margin

Gross margin 12.4%, change -3.6pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 5.17. Profits backed by cash

C2Free Cash Flow

FCF $0.1B, FCF/NI = 2.36

C3Accruals Ratio

Accruals ratio = -11.5%. Low accruals

C4Cash vs Debt

Cash $0.1B covers only 38% of debt $0.3B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.7B = 72% of equity. Over 50%

D2Leverage

Debt/EBITDA = 1.4x. Healthy

D3Soft Asset Growth

Other assets -25.7% vs revenue 1.7%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -3% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.61 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor NESR 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-2.61
-4.0 Clean-2.22 Grey-1.78 Danger0
1.275
DSRI
AR growing faster than revenue?
1.289
GMI
Gross margin declining?
0.916
AQI
Asset quality deteriorating?
1.017
SGI
Revenue growth rate
1.041
DEPI
Depreciation slowing?
0.897
SGAI
SG&A ratio changing?
-0.1151
TATA
Accruals level
1.006
LVGI
Leverage increasing?
05

Altman Z-Score

1.69
Grey Zone
0 Distress1.102.605.0+ Safe
0.0137
Liquidity
0.0351
Cumulative profit
0.0502
Operating efficiency
1.0954
Leverage

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