C

SEMrush Holdings, Inc. — Earnings Quality Grade C

SEMR · Technology

Some red flags

Revenue
$444M
2025
Net Income
-$19M
2025
Gross Margin
80.5%
Free Cash Flow
$43M
01

Screening Summary

10
Passed
7
Watch
0
Failed
-1.82
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 13 days

!
A2AR vs Revenue Growth

AR growth 195.8% exceeds revenue growth 17.7%

A3Revenue vs CFFO

Revenue 17.7%, CFFO 26.8%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

!
B2CapEx vs Revenue

CapEx growth 42.8% is >2x revenue growth 17.7%

!
B3SG&A Ratio

SG&A/Gross Profit = 79.2%, exceeds 70%

B4Gross Margin

Gross margin 80.5%, change -2.1pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO/NI = -3.14. Below 1.0

C2Free Cash Flow

FCF $0.0B, FCF/NI = -2.26

C3Accruals Ratio

Accruals ratio = -17.3%. Low accruals

C4Cash vs Debt

Cash $0.3B covers debt $0.0B

04

Balance Sheet Health

!
D1Goodwill + Intangibles

Goodwill+Intangibles $0.1B = 35% of equity

D2Leverage

Debt/EBITDA = -1.4x. Healthy

D3Soft Asset Growth

Other assets 7.1% vs revenue 17.7%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 14% YoY. Normal

06

Manipulation Score

!
F1Beneish M-Score

M-Score = -1.82 (grey zone)

Portfolio monitoring

Monitor SEMR 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-1.82
-4.0 Clean-2.22 Grey-1.78 Danger0
2.512
DSRI
AR growing faster than revenue?
1.026
GMI
Gross margin declining?
0.999
AQI
Asset quality deteriorating?
1.177
SGI
Revenue growth rate
0.798
DEPI
Depreciation slowing?
1.078
SGAI
SG&A ratio changing?
-0.1729
TATA
Accruals level
1.162
LVGI
Leverage increasing?
05

Altman Z-Score

3.39
Safe Zone
0 Distress1.102.605.0+ Safe
0.3761
Liquidity
-0.1821
Cumulative profit
-0.0502
Operating efficiency
1.7687
Leverage

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