F

Immersion Corporation — Earnings Quality Grade F

IMMR · Technology

Major red flags

Revenue
$1.6B
2025
Net Income
$64M
2025
Gross Margin
95.2%
Free Cash Flow
-$69M
01

Screening Summary

4
Passed
3
Watch
5
Failed
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 24 days, change +5 days YoY

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue grew 4487.0% but CFFO declined -379.5%

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

02

Expense Quality

B1Inventory vs COGS

Insufficient data

B2CapEx vs Revenue

Insufficient data

!
B3SG&A Ratio

SG&A/Gross Profit = 89.7%, exceeds 70%

B4Gross Margin

Gross margin 95.2%, change -4.8pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = -0.90. Only -90% of profit backed by cash

Small-cap context: Small-cap CFFO/NI often diverges from working-capital swings, not necessarily manipulation.

!
C2Free Cash Flow

FCF is negative ($-0.1B)

C3Accruals Ratio

Accruals ratio = 11.1%. Exceeds 10%

!
C4Cash vs Debt

Cash $0.2B covers 59% of debt $0.3B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.2B = 54% of equity. Over 50%

D2Leverage

Debt/EBITDA = 1.6x. Healthy

D3Soft Asset Growth

Insufficient data

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Insufficient data

06

Manipulation Score

F1Beneish M-Score

Insufficient data

持仓监控

把 IMMR 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。

05

Altman Z-Score

3.67
Safe Zone
0 Distress1.102.605.0+ Safe
0.332
Liquidity
0.0315
Cumulative profit
0.1212
Operating efficiency
0.5484
Leverage

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