F

Charles River Laboratories Inte — Earnings Quality Grade F

CRL · Healthcare

Major red flags

Revenue
$4.0B
2025
Net Income
-$144M
2025
Gross Margin
33.0%
Free Cash Flow
$518M
01

Screening Summary

13
Passed
2
Watch
2
Failed
-3.13
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 47 days, change -0 days YoY

A2AR vs Revenue Growth

AR growth -1.7% vs revenue growth -0.9%

A3Revenue vs CFFO

Revenue -0.9%, CFFO 0.4%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 7.4% vs COGS -1.0%. Normal

B2CapEx vs Revenue

CapEx growth -5.9% vs revenue -0.9%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 56.2%. Normal

B4Gross Margin

Gross margin 33.0%, change +0.1pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO/NI = -5.11. Below 1.0

C2Free Cash Flow

FCF $0.5B, FCF/NI = -3.59

C3Accruals Ratio

Accruals ratio = -12.4%. Low accruals

C4Cash vs Debt

Cash $0.2B covers only 8% of debt $2.6B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $3.1B = 98% of equity. Over 50%

!
D2Leverage

Debt/EBITDA = 6.3x (>4x). Financial stress

D3Soft Asset Growth

Other assets 5.4% vs revenue -0.9%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -13% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.13 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-3.13
-4.0 Clean-2.22 Grey-1.78 Danger0
0.991
DSRI
AR growing faster than revenue?
0.998
GMI
Gross margin declining?
0.943
AQI
Asset quality deteriorating?
0.991
SGI
Revenue growth rate
0.913
DEPI
Depreciation slowing?
0.998
SGAI
SG&A ratio changing?
-0.1236
TATA
Accruals level
1.063
LVGI
Leverage increasing?
05

Altman Z-Score

1.79
Grey Zone
0 Distress1.102.605.0+ Safe
0.0458
Liquidity
0.1946
Cumulative profit
0.0011
Operating efficiency
0.8064
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-09

Charles River Laboratories Inte (CRL) 财报排雷评级 F — EarningsGrade