C

Pure Cycle Corporation — Earnings Quality Grade C

PCYO · Utilities

Some red flags

Revenue
$26M
2025
Net Income
$13M
2025
Gross Margin
61.4%
Free Cash Flow
$4M
01

Screening Summary

11
Passed
5
Watch
1
Failed
-2.45
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 19 days, change -0 days YoY

A2AR vs Revenue Growth

AR growth -9.6% vs revenue growth -9.3%

A3Revenue vs CFFO

Revenue -9.3%, CFFO 469.4%. Cash follows revenue

02

Expense Quality

!
B1Inventory vs COGS

Inventory growth 102.6% exceeds COGS 11.9%

!
B2CapEx vs Revenue

CapEx growth 297.7% is >2x revenue growth -9.3%

B3SG&A Ratio

SG&A/Gross Profit = 48.5%. Normal

!
B4Gross Margin

Gross margin swung -7.3pp (68.7% → 61.4%)

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.00. Profits backed by cash

C2Free Cash Flow

FCF < 50% of Net Income for 3 years

C3Accruals Ratio

Accruals ratio = -0.0%. Low accruals

C4Cash vs Debt

Cash $0.0B covers debt $0.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

D2Leverage

Debt/EBITDA = 0.3x. Healthy

!
D3Soft Asset Growth

Other assets grew 33.7% vs revenue -9.3%

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 -100% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.45 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor PCYO 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-2.45
-4.0 Clean-2.22 Grey-1.78 Danger0
0.996
DSRI
AR growing faster than revenue?
1.119
GMI
Gross margin declining?
1.259
AQI
Asset quality deteriorating?
0.907
SGI
Revenue growth rate
1
DEPI
Depreciation slowing?
1.237
SGAI
SG&A ratio changing?
-0.0003
TATA
Accruals level
1.011
LVGI
Leverage increasing?
05

Altman Z-Score

8.56
Safe Zone
0 Distress1.102.605.0+ Safe
0.1235
Liquidity
-0.2021
Cumulative profit
0.1103
Operating efficiency
7.3045
Leverage

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