F

Holley Inc. — Earnings Quality Grade F

HLLY · Consumer Cyclical

Major red flags

Revenue
$614M
2025
Net Income
$19M
2025
Gross Margin
43.4%
Free Cash Flow
$14M
01

Screening Summary

9
Passed
4
Watch
3
Failed
-2.09
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 increased by 13 days

!
A2AR vs Revenue Growth

AR growth 60.3% exceeds revenue growth 1.9%

A3Revenue vs CFFO

Revenue 1.9%, CFFO -1.4%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 6.8% vs COGS -4.5%. Normal

!
B2CapEx vs Revenue

CapEx growth 378.4% is >2x revenue growth 1.9%

B3SG&A Ratio

SG&A/Gross Profit = 54.9%. Normal

B4Gross Margin

Gross margin 43.4%, change +3.8pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 2.41. Profits backed by cash

C2Free Cash Flow

FCF $0.0B, FCF/NI = 0.71

C3Accruals Ratio

Accruals ratio = -2.3%. Low accruals

C4Cash vs Debt

Cash $0.0B covers only 7% of debt $0.5B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.8B = 171% of equity. Over 50%

D2Leverage

Debt/EBITDA = 4.8x (>4x). Interest coverage = 1.6x (<2x). Financial stress

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 1% YoY. Normal

06

Manipulation Score

!
F1Beneish M-Score

M-Score = -2.09 (grey zone)

持仓监控

把 HLLY 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-2.09
-4.0 Clean-2.22 Grey-1.78 Danger0
1.573
DSRI
AR growing faster than revenue?
0.913
GMI
Gross margin declining?
0.987
AQI
Asset quality deteriorating?
1.019
SGI
Revenue growth rate
1.035
DEPI
Depreciation slowing?
1.085
SGAI
SG&A ratio changing?
-0.0232
TATA
Accruals level
0.959
LVGI
Leverage increasing?
05

Altman Z-Score

2.44
Grey Zone
0 Distress1.102.605.0+ Safe
0.1727
Liquidity
0.0549
Cumulative profit
0.0691
Operating efficiency
0.6278
Leverage

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