A

Consolidated Water Co. Ltd. — Earnings Quality Grade A

CWCO · Utilities

Strong financial health

Revenue
$132M
2025
Net Income
$18M
2025
Gross Margin
36.6%
Free Cash Flow
$33M
01

Screening Summary

16
Passed
1
Watch
0
Failed
-3.18
M-Score

管理层信号

查看全部 →
Routine2026-04-07
Douglas Vizzini · Director离任
SEC
Routine2026-04-07
Douglas Vizzini · Vice President任命
Standard appointment
SEC
Routine2026-04-07
Douglas Vizzini · CEO任命
Standard appointment
SEC
Routine2026-04-07
Douglas Vizzini · Legal辞职
SEC

数据来源:SEC EDGAR 8-K Item 5.02,附 Exhibit 99.1 链接

02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 93 days, change -17 days YoY

A2AR vs Revenue Growth

AR growth -16.9% vs revenue growth -1.4%

A3Revenue vs CFFO

Revenue -1.4%, CFFO 14.2%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -58.3% vs COGS -5.3%. Normal

!
B2CapEx vs Revenue

CapEx growth 27.5% is >2x revenue growth -1.4%

B3SG&A Ratio

SG&A/Gross Profit = 60.6%. Normal

B4Gross Margin

Gross margin 36.6%, change +2.6pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 2.27. Profits backed by cash

C2Free Cash Flow

FCF $0.0B, FCF/NI = 1.81

C3Accruals Ratio

Accruals ratio = -9.1%. Low accruals

C4Cash vs Debt

Cash $0.1B covers debt $0.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = 7% of equity. Manageable

D2Leverage

Debt/EBITDA = 0.1x. Healthy

D3Soft Asset Growth

Other assets -9.0% vs revenue -1.4%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -4% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.18 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-3.18
-4.0 Clean-2.22 Grey-1.78 Danger0
0.843
DSRI
AR growing faster than revenue?
0.93
GMI
Gross margin declining?
0.883
AQI
Asset quality deteriorating?
0.986
SGI
Revenue growth rate
1.02
DEPI
Depreciation slowing?
1.115
SGAI
SG&A ratio changing?
-0.0908
TATA
Accruals level
1.047
LVGI
Leverage increasing?
05

Altman Z-Score

13.19
Safe Zone
0 Distress1.102.605.0+ Safe
0.5511
Liquidity
0.4533
Cumulative profit
0.083
Operating efficiency
7.1764
Leverage

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