F

Core Laboratories Inc. — Earnings Quality Grade F

CLB · Energy

Major red flags

Revenue
$527M
2025
Net Income
$30M
2025
Gross Margin
17.9%
Free Cash Flow
$22M
01

Screening Summary

16
Passed
1
Watch
1
Failed
-2.55
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 79 days, change +1 days YoY

A2AR vs Revenue Growth

AR growth 1.6% vs revenue growth 0.5%

A3Revenue vs CFFO

Revenue 0.5%, CFFO -34.3%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -8.3% vs COGS -0.7%. Normal

B2CapEx vs Revenue

CapEx growth 13.1% vs revenue 0.5%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 46.9%. Normal

B4Gross Margin

Gross margin 17.9%, change +1.0pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.25. Profits backed by cash

C2Free Cash Flow

FCF $0.0B, FCF/NI = 0.75

C3Accruals Ratio

Accruals ratio = -1.3%. Low accruals

C4Cash vs Debt

Cash $0.0B covers only 14% of debt $0.2B

04

Balance Sheet Health

!
D1Goodwill + Intangibles

Goodwill+Intangibles $0.1B = 42% of equity

D2Leverage

Debt/EBITDA = 2.3x. Healthy

D3Soft Asset Growth

Other assets 3.8% vs revenue 0.5%. Normal

D4Asset Impairment

Write-offs normal

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 7% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.55 (< -2.22). Unlikely manipulator

持仓监控

把 CLB 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-2.55
-4.0 Clean-2.22 Grey-1.78 Danger0
1.011
DSRI
AR growing faster than revenue?
0.942
GMI
Gross margin declining?
1.027
AQI
Asset quality deteriorating?
1.005
SGI
Revenue growth rate
1.02
DEPI
Depreciation slowing?
1.14
SGAI
SG&A ratio changing?
-0.0126
TATA
Accruals level
0.948
LVGI
Leverage increasing?
05

Altman Z-Score

3.73
Safe Zone
0 Distress1.102.605.0+ Safe
0.186
Liquidity
0.2956
Cumulative profit
0.0967
Operating efficiency
0.8531
Leverage

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