F

Granite Ridge Resources, Inc. — Earnings Quality Grade F

GRNT · Energy

Major red flags

Revenue
$450M
2025
Net Income
$24M
2025
Gross Margin
27.1%
Free Cash Flow
-$123M
01

Screening Summary

12
Passed
2
Watch
3
Failed
-3.13
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 60 days, change -7 days YoY

A2AR vs Revenue Growth

AR growth 6.4% vs revenue growth 18.5%

A3Revenue vs CFFO

Revenue 18.5%, CFFO 7.5%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth 20.8% vs revenue 18.5%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 25.4%, excellent (<30%)

B4Gross Margin

Gross margin 27.1%, change -4.5pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO far exceeds NI (ratio 12.2x). Non-cash charges depressing profits

C2Free Cash Flow

FCF < 50% of Net Income for 3 years

C3Accruals Ratio

Accruals ratio = -23.3%. Low accruals

C4Cash vs Debt

Cash $0.0B covers only 7% of debt $0.4B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

D2Leverage

Debt/EBITDA = 1.4x. Healthy

!
D3Soft Asset Growth

Other assets grew 37.3% vs revenue 18.5%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions negative for 3 years

Small-cap context: A single acquisition on a small balance sheet can trip serial-acquirer logic.

E2Goodwill Surge

No goodwill

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.13 (< -2.22). Unlikely manipulator

持仓监控

把 GRNT 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-3.13
-4.0 Clean-2.22 Grey-1.78 Danger0
0.898
DSRI
AR growing faster than revenue?
1.164
GMI
Gross margin declining?
1.993
AQI
Asset quality deteriorating?
1.185
SGI
Revenue growth rate
1
DEPI
Depreciation slowing?
1.062
SGAI
SG&A ratio changing?
-0.2329
TATA
Accruals level
1.339
LVGI
Leverage increasing?
05

Altman Z-Score

1.55
Grey Zone
0 Distress1.102.605.0+ Safe
0.0203
Liquidity
-0.0148
Cumulative profit
0.0493
Operating efficiency
1.0773
Leverage

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