F

Vox Royalty Corp. — Earnings Quality Grade F

VOXR · Basic Materials

Major red flags

Revenue
$17M
2025
Net Income
$6M
2025
Gross Margin
60.7%
Free Cash Flow
-$63M
01

Screening Summary

11
Passed
5
Watch
1
Failed
5.16
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 59 days, change -37 days YoY

A2AR vs Revenue Growth

AR growth -7.3% vs revenue growth 50.5%

A3Revenue vs CFFO

Revenue 50.5%, CFFO 96.7%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

!
B2CapEx vs Revenue

CapEx growth 1898.5% is >2x revenue growth 50.5%

B3SG&A Ratio

SG&A/Gross Profit = 66.3%. Normal

!
B4Gross Margin

Gross margin swung -11.0pp (71.6% → 60.7%)

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.82. Profits backed by cash

!
C2Free Cash Flow

FCF is negative ($-0.1B)

C3Accruals Ratio

Accruals ratio = -3.9%. Low accruals

C4Cash vs Debt

Cash $0.0B covers debt $0.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = 1% of equity. Manageable

D2Leverage

Debt/EBITDA = 0.5x. Healthy

!
D3Soft Asset Growth

Other assets grew 21560.2% vs revenue 50.5%

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 -19% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = 5.16 (> -1.78). LIKELY MANIPULATOR

Small-cap context: Beneish M-Score was calibrated on large-caps; small-cap DSO/inventory volatility mechanically inflates it.

Portfolio monitoring

Monitor VOXR 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 Probability5.16
-4.0 Clean-2.22 Grey-1.78 Danger0
0.616
DSRI
AR growing faster than revenue?
1.181
GMI
Gross margin declining?
20.109
AQI
Asset quality deteriorating?
1.505
SGI
Revenue growth rate
1.328
DEPI
Depreciation slowing?
0.686
SGAI
SG&A ratio changing?
-0.0393
TATA
Accruals level
1.564
LVGI
Leverage increasing?
05

Altman Z-Score

6.92
Safe Zone
0 Distress1.102.605.0+ Safe
0.0584
Liquidity
-0.2292
Cumulative profit
0.0616
Operating efficiency
6.5472
Leverage

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