F

Solaris Energy Infrastructure, — Earnings Quality Grade F

SEI · Energy

Major red flags

Revenue
$622M
2025
Net Income
$30M
2025
Gross Margin
32.3%
Free Cash Flow
-$438M
01

Screening Summary

10
Passed
5
Watch
2
Failed
-2.67
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 60 days, change -23 days YoY

A2AR vs Revenue Growth

AR growth 43.6% vs revenue growth 98.7%

A3Revenue vs CFFO

Revenue 98.7%, CFFO 252.2%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 32.0% vs COGS 81.4%. Normal

!
B2CapEx vs Revenue

CapEx growth 243.3% is >2x revenue growth 98.7%

B3SG&A Ratio

SG&A/Gross Profit = 30.7%. Normal

!
B4Gross Margin

Gross margin swung +6.5pp (25.9% → 32.3%)

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 6.93. Profits backed by cash

C2Free Cash Flow

FCF < 50% of Net Income for 2 years

C3Accruals Ratio

Accruals ratio = -8.3%. Low accruals

C4Cash vs Debt

Cash $0.4B covers only 33% of debt $1.1B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.2B = 29% of equity. Manageable

!
D2Leverage

Debt/EBITDA = 5.8x (>4x). Financial stress

!
D3Soft Asset Growth

Other assets grew 441.7% vs revenue 98.7%

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 = -2.67 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor SEI 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-2.67
-4.0 Clean-2.22 Grey-1.78 Danger0
0.723
DSRI
AR growing faster than revenue?
0.8
GMI
Gross margin declining?
0.695
AQI
Asset quality deteriorating?
1.987
SGI
Revenue growth rate
1.159
DEPI
Depreciation slowing?
0.871
SGAI
SG&A ratio changing?
-0.0835
TATA
Accruals level
1.73
LVGI
Leverage increasing?
05

Altman Z-Score

1.78
Grey Zone
0 Distress1.102.605.0+ Safe
0.1492
Liquidity
0.0122
Cumulative profit
0.047
Operating efficiency
0.4289
Leverage

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