F

COPT Defense Properties — Earnings Quality Grade F

CDP · Real Estate

Major red flags

Revenue
$764M
2025
Net Income
$152M
2025
Gross Margin
36.4%
Free Cash Flow
$289M
01

Screening Summary

13
Passed
3
Watch
1
Failed
-2.56
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 increased by 14 days

!
A2AR vs Revenue Growth

AR growth 15.9% exceeds revenue growth 1.4%

A3Revenue vs CFFO

Revenue 1.4%, CFFO -6.4%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth -32.8% vs revenue 1.4%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 17.2%, excellent (<30%)

B4Gross Margin

Gross margin 36.4%, change +1.9pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 2.03. Profits backed by cash

C2Free Cash Flow

FCF $0.3B, FCF/NI = 1.90

C3Accruals Ratio

Accruals ratio = -3.4%. Low accruals

C4Cash vs Debt

Cash $0.3B covers only 10% of debt $2.8B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

!
D2Leverage

Debt/EBITDA = 6.9x (>4x). Financial stress

D3Soft Asset Growth

Other assets 13.0% vs revenue 1.4%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

No goodwill

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.56 (< -2.22). Unlikely manipulator

持仓监控

把 CDP 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-2.56
-4.0 Clean-2.22 Grey-1.78 Danger0
1.143
DSRI
AR growing faster than revenue?
0.949
GMI
Gross margin declining?
0.943
AQI
Asset quality deteriorating?
1.014
SGI
Revenue growth rate
0.963
DEPI
Depreciation slowing?
1.003
SGAI
SG&A ratio changing?
-0.0335
TATA
Accruals level
1.044
LVGI
Leverage increasing?

Altman Z-Score — Not Applicable

COPT Defense Properties is a financial company. Z-Score is designed for non-financial companies.

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