F

Ingevity Corporation — Earnings Quality Grade F

NGVT · Basic Materials

Major red flags

Revenue
$1.2B
2025
Net Income
-$167M
2025
Gross Margin
39.5%
Free Cash Flow
$274M
01

Screening Summary

13
Passed
1
Watch
3
Failed
-4.08
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 40 days, change -0 days YoY

A2AR vs Revenue Growth

AR growth -3.4% vs revenue growth -2.7%

A3Revenue vs CFFO

Revenue -2.7%, CFFO 157.5%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -5.1% vs COGS -4.0%. Normal

B2CapEx vs Revenue

CapEx growth -25.6% vs revenue -2.7%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 37.1%. Normal

B4Gross Margin

Gross margin 39.5%, change +0.8pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO < Net Income for 3 consecutive years

C2Free Cash Flow

FCF $0.3B, FCF/NI = -1.64

C3Accruals Ratio

Accruals ratio = -30.2%. Low accruals

C4Cash vs Debt

Cash $0.1B covers only 6% of debt $1.2B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.2B = 740% of equity. Over 50%

!
D2Leverage

Debt/EBITDA = 30.0x (>4x). Financial stress

D3Soft Asset Growth

Other assets 1.5% vs revenue -2.7%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -56% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -4.08 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor NGVT 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-4.08
-4.0 Clean-2.22 Grey-1.78 Danger0
0.993
DSRI
AR growing faster than revenue?
0.98
GMI
Gross margin declining?
0.814
AQI
Asset quality deteriorating?
0.973
SGI
Revenue growth rate
0.951
DEPI
Depreciation slowing?
1.115
SGAI
SG&A ratio changing?
-0.3018
TATA
Accruals level
1.148
LVGI
Leverage increasing?
05

Altman Z-Score

1
Distress Zone
0 Distress1.102.605.0+ Safe
0.0684
Liquidity
0.2452
Cumulative profit
-0.0394
Operating efficiency
0.0183
Leverage

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