F

DHT Holdings, Inc. — Earnings Quality Grade F

DHT · Energy

Major red flags

Revenue
$498M
2025
Net Income
$211M
2025
Gross Margin
38.3%
Free Cash Flow
-$33M
01

Screening Summary

13
Passed
2
Watch
1
Failed
-2.74
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 39 days, change +5 days YoY

A2AR vs Revenue Growth

AR growth -0.7% vs revenue growth -12.8%

A3Revenue vs CFFO

Revenue -12.8%, CFFO -7.4%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -34.5% vs COGS -16.9%. Normal

!
B2CapEx vs Revenue

CapEx growth 219.4% is >2x revenue growth -12.8%

B3SG&A Ratio

SG&A/Gross Profit = 10.4%, excellent (<30%)

B4Gross Margin

Gross margin 38.3%, change +3.0pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.31. Profits backed by cash

!
C2Free Cash Flow

FCF is negative ($-0.0B)

C3Accruals Ratio

Accruals ratio = -4.1%. Low accruals

C4Cash vs Debt

Cash $0.1B covers only 18% of debt $0.4B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = 0% of equity. Manageable

D2Leverage

Debt/EBITDA = 1.3x. Healthy

D3Soft Asset Growth

Insufficient data

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 0% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.74 (< -2.22). Unlikely manipulator

持仓监控

把 DHT 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-2.74
-4.0 Clean-2.22 Grey-1.78 Danger0
1.139
DSRI
AR growing faster than revenue?
0.921
GMI
Gross margin declining?
0.941
AQI
Asset quality deteriorating?
0.872
SGI
Revenue growth rate
1.13
DEPI
Depreciation slowing?
1.205
SGAI
SG&A ratio changing?
-0.0409
TATA
Accruals level
0.977
LVGI
Leverage increasing?
05

Altman Z-Score

3.83
Safe Zone
0 Distress1.102.605.0+ Safe
0.0837
Liquidity
-0.06
Cumulative profit
0.1407
Operating efficiency
2.4126
Leverage

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