F

CVR Energy Inc. — Earnings Quality Grade F

CVI · Energy

Major red flags

Revenue
$7.2B
2025
Net Income
$27M
2025
Gross Margin
4.7%
Free Cash Flow
-$238M
01

Screening Summary

12
Passed
4
Watch
1
Failed
-2.81
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 12 days, change -2 days YoY

A2AR vs Revenue Growth

AR growth -20.3% vs revenue growth -5.9%

A3Revenue vs CFFO

Revenue -5.9%, CFFO -64.4%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -6.0% vs COGS -7.9%. Normal

!
B2CapEx vs Revenue

CapEx growth 64.7% is >2x revenue growth -5.9%

B3SG&A Ratio

SG&A/Gross Profit = 43.9%. Normal

B4Gross Margin

Gross margin 4.7%, change +2.1pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 5.33. Profits backed by cash

!
C2Free Cash Flow

FCF is negative ($-0.2B)

C3Accruals Ratio

Accruals ratio = -3.2%. Low accruals

C4Cash vs Debt

Cash $0.5B covers only 29% of debt $1.8B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

!
D2Leverage

Interest coverage = 1.7x (<2x). Financial stress

!
D3Soft Asset Growth

Other assets grew 47.9% vs revenue -5.9%

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 = -2.81 (< -2.22). Unlikely manipulator

持仓监控

把 CVI 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-2.81
-4.0 Clean-2.22 Grey-1.78 Danger0
0.846
DSRI
AR growing faster than revenue?
0.55
GMI
Gross margin declining?
1.701
AQI
Asset quality deteriorating?
0.941
SGI
Revenue growth rate
0.733
DEPI
Depreciation slowing?
1.131
SGAI
SG&A ratio changing?
-0.0316
TATA
Accruals level
0.935
LVGI
Leverage increasing?
05

Altman Z-Score

0.92
Distress Zone
0 Distress1.102.605.0+ Safe
0.1514
Liquidity
-0.2097
Cumulative profit
0.0507
Operating efficiency
0.26
Leverage

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