F

Advantage Solutions Inc. — Earnings Quality Grade F

ADV · Communication Services

Major red flags

Revenue
$3.5B
2025
Net Income
-$228M
2025
Gross Margin
14.0%
Free Cash Flow
$9M
01

Screening Summary

12
Passed
1
Watch
4
Failed
-3
M-Score

管理层信号

最近 SEC 8-K 文件中未发现 CEO、CFO、董事会或审计负责人变动信号。
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 61 days, change -0 days YoY

A2AR vs Revenue Growth

AR growth -1.3% vs revenue growth -0.7%

A3Revenue vs CFFO

Revenue -0.7%, CFFO -33.9%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -28.1% vs COGS -0.4%. Normal

B2CapEx vs Revenue

CapEx growth -4.4% vs revenue -0.7%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 55.8%. Normal

B4Gross Margin

Gross margin 14.0%, change -0.3pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO < Net Income for 3 consecutive years

Small-cap context: Small-cap CFFO/NI often diverges from working-capital swings, not necessarily manipulation.

C2Free Cash Flow

FCF $0.0B, FCF/NI = -0.04

C3Accruals Ratio

Accruals ratio = -10.4%. Low accruals

C4Cash vs Debt

Cash $0.2B covers only 14% of debt $1.7B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $1.4B = 259% of equity. Over 50%

D2Leverage

Debt/EBITDA = 22.5x (>4x). Interest coverage = 0.1x (<2x). Financial stress

!
D3Soft Asset Growth

Other assets grew 104.7% vs revenue -0.7%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -21% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.00 (< -2.22). Unlikely manipulator

持仓监控

把 ADV 放进持续监控

完整检查和模型明细已经免费开放。Watchlist 用来集中盯住你的持仓;Pro 可开启季报自动重算、风险事件邮件提醒、最多 50 只持仓扫描和导出工作流。

04

Beneish M-Score

Manipulation Probability-3
-4.0 Clean-2.22 Grey-1.78 Danger0
0.993
DSRI
AR growing faster than revenue?
1.019
GMI
Gross margin declining?
0.903
AQI
Asset quality deteriorating?
0.993
SGI
Revenue growth rate
1.049
DEPI
Depreciation slowing?
0.856
SGAI
SG&A ratio changing?
-0.1036
TATA
Accruals level
1.084
LVGI
Leverage increasing?
05

Altman Z-Score

-2.12
Distress Zone
0 Distress1.102.605.0+ Safe
0.1933
Liquidity
-1.0272
Cumulative profit
-0.0452
Operating efficiency
0.2474
Leverage

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