F

Thryv Holdings, Inc. — Earnings Quality Grade F

THRY · Technology

Major red flags

Revenue
$785M
2025
Net Income
$0M
2025
Gross Margin
67.9%
Free Cash Flow
$31M
01

Screening Summary

12
Passed
4
Watch
2
Failed
-3
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 63 days, change -8 days YoY

A2AR vs Revenue Growth

AR growth -15.6% vs revenue growth -4.7%

A3Revenue vs CFFO

Revenue -4.7%, CFFO -29.2%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth -3.4% vs revenue -4.7%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 82.0%, exceeds 70%

B4Gross Margin

Gross margin 67.9%, change +2.7pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO far exceeds NI (ratio 206.9x). Non-cash charges depressing profits

C2Free Cash Flow

FCF $0.0B, FCF/NI = 101.43

C3Accruals Ratio

Accruals ratio = -9.2%. Low accruals

C4Cash vs Debt

Cash $0.0B covers only 4% of debt $0.3B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.3B = 128% of equity. Over 50%

!
D2Leverage

Interest coverage = 1.6x (<2x). Financial stress

!
D3Soft Asset Growth

Other assets grew 77.2% vs revenue -4.7%

D4Asset Impairment

Write-offs normal

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 = -3.00 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor THRY 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-3
-4.0 Clean-2.22 Grey-1.78 Danger0
0.886
DSRI
AR growing faster than revenue?
0.961
GMI
Gross margin declining?
1.038
AQI
Asset quality deteriorating?
0.953
SGI
Revenue growth rate
1.243
DEPI
Depreciation slowing?
0.972
SGAI
SG&A ratio changing?
-0.0918
TATA
Accruals level
0.919
LVGI
Leverage increasing?
05

Altman Z-Score

-1.72
Distress Zone
0 Distress1.102.605.0+ Safe
-0.0011
Liquidity
-0.8308
Cumulative profit
0.0752
Operating efficiency
0.4637
Leverage

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