F

Flowco Holdings Inc. — Earnings Quality Grade F

FLOC · Energy

Major red flags

Revenue
$760M
2025
Net Income
$41M
2025
Gross Margin
35.3%
Free Cash Flow
$167M
01

Screening Summary

15
Passed
0
Watch
2
Failed
-3.12
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 48 days, change -34 days YoY

A2AR vs Revenue Growth

AR growth -16.5% vs revenue growth 41.9%

A3Revenue vs CFFO

Revenue 41.9%, CFFO 64.1%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -1.1% vs COGS 38.3%. Normal

B2CapEx vs Revenue

CapEx growth 41.0% vs revenue 41.9%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 44.2%. Normal

B4Gross Margin

Gross margin 35.3%, change +1.7pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 7.11. Profits backed by cash

C2Free Cash Flow

FCF $0.2B, FCF/NI = 4.02

C3Accruals Ratio

Accruals ratio = -15.4%. Low accruals

C4Cash vs Debt

Cash $0.0B covers only 2% of debt $0.2B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.5B = 229% of equity. Over 50%

D2Leverage

Debt/EBITDA = 0.7x. Healthy

D3Soft Asset Growth

Other assets -18.9% vs revenue 41.9%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -5% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.12 (< -2.22). Unlikely manipulator

持仓监控

把 FLOC 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-3.12
-4.0 Clean-2.22 Grey-1.78 Danger0
0.588
DSRI
AR growing faster than revenue?
0.952
GMI
Gross margin declining?
0.942
AQI
Asset quality deteriorating?
1.419
SGI
Revenue growth rate
0.73
DEPI
Depreciation slowing?
1.338
SGAI
SG&A ratio changing?
-0.1537
TATA
Accruals level
0.328
LVGI
Leverage increasing?
05

Altman Z-Score

2.48
Grey Zone
0 Distress1.102.605.0+ Safe
0.1107
Liquidity
0.0968
Cumulative profit
0.091
Operating efficiency
0.7927
Leverage

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