B

Imax Corporation — Earnings Quality Grade B

IMAX · Communication Services

Generally healthy

Revenue
$410M
2025
Net Income
$35M
2025
Gross Margin
60.0%
Free Cash Flow
$85M
01

Screening Summary

16
Passed
2
Watch
0
Failed
-3.01
M-Score

管理层信号

查看全部 →
Watch2026-04-17
Robert D. Lister · Chief Executive Officer临时任命
Interim CEO appointment
SEC
Routine2026-04-17
Robert D. Lister · director临时任命
SEC

数据来源:SEC EDGAR 8-K Item 5.02,附 Exhibit 99.1 链接

02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 101 days, change -18 days YoY

A2AR vs Revenue Growth

AR growth -1.4% vs revenue growth 16.5%

A3Revenue vs CFFO

Revenue 16.5%, CFFO 79.4%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -1.0% vs COGS 1.2%. Normal

B2CapEx vs Revenue

CapEx growth 1.7% vs revenue 16.5%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 56.2%. Normal

!
B4Gross Margin

Gross margin swung +6.0pp (54.0% → 60.0%)

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 3.64. Profits backed by cash

C2Free Cash Flow

FCF $0.1B, FCF/NI = 2.44

C3Accruals Ratio

Accruals ratio = -10.3%. Low accruals

!
C4Cash vs Debt

Cash $0.2B covers 54% of debt $0.3B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.1B = 28% of equity. Manageable

D2Leverage

Debt/EBITDA = 2.1x. Healthy

D3Soft Asset Growth

Other assets 13.4% vs revenue 16.5%. Normal

D4Asset Impairment

Write-offs normal

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -3% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.01 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-3.01
-4.0 Clean-2.22 Grey-1.78 Danger0
0.846
DSRI
AR growing faster than revenue?
0.9
GMI
Gross margin declining?
0.912
AQI
Asset quality deteriorating?
1.165
SGI
Revenue growth rate
1.048
DEPI
Depreciation slowing?
0.896
SGAI
SG&A ratio changing?
-0.1031
TATA
Accruals level
0.959
LVGI
Leverage increasing?
05

Altman Z-Score

2.69
Safe Zone
0 Distress1.102.605.0+ Safe
0.347
Liquidity
-0.2684
Cumulative profit
0.079
Operating efficiency
0.7246
Leverage

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