C

Graham Corporation — Earnings Quality Grade C

GHM · Industrials

Some red flags

Revenue
$210M
2025
Net Income
$12M
2025
Gross Margin
25.2%
Free Cash Flow
$5M
01

Screening Summary

12
Passed
4
Watch
1
Failed
-2.95
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 62 days, change -26 days YoY

A2AR vs Revenue Growth

AR growth -20.0% vs revenue growth 13.1%

A3Revenue vs CFFO

Revenue grew 13.1% but CFFO declined -13.5%

Small-cap context: Small-cap revenue/CFFO ratio is sensitive to growth-stage working-capital draws.

02

Expense Quality

B1Inventory vs COGS

Inventory 19.8% vs COGS 8.3%. Normal

!
B2CapEx vs Revenue

CapEx growth 105.5% is >2x revenue growth 13.1%

!
B3SG&A Ratio

SG&A/Gross Profit = 70.3%, exceeds 70%

B4Gross Margin

Gross margin 25.2%, change +3.3pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.99. Profits backed by cash

C2Free Cash Flow

FCF $0.0B, FCF/NI = 0.44

C3Accruals Ratio

Accruals ratio = -4.6%. Low accruals

C4Cash vs Debt

Cash $0.0B covers debt $0.0B

04

Balance Sheet Health

!
D1Goodwill + Intangibles

Goodwill+Intangibles $0.1B = 47% of equity

D2Leverage

Debt/EBITDA = 0.3x. Healthy

!
D3Soft Asset Growth

Other assets grew 232.0% vs revenue 13.1%

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 = -2.95 (< -2.22). Unlikely manipulator

持仓监控

把 GHM 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-2.95
-4.0 Clean-2.22 Grey-1.78 Danger0
0.707
DSRI
AR growing faster than revenue?
0.869
GMI
Gross margin declining?
0.854
AQI
Asset quality deteriorating?
1.131
SGI
Revenue growth rate
1.286
DEPI
Depreciation slowing?
1.019
SGAI
SG&A ratio changing?
-0.0458
TATA
Accruals level
1.02
LVGI
Leverage increasing?
05

Altman Z-Score

2.55
Grey Zone
0 Distress1.102.605.0+ Safe
0.0198
Liquidity
0.3568
Cumulative profit
0.0575
Operating efficiency
0.8273
Leverage

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