C

InnovAge Holding Corp. — Earnings Quality Grade C

INNV · Healthcare

Some red flags

Revenue
$854M
2025
Net Income
-$30M
2025
Gross Margin
18.0%
Free Cash Flow
$27M
01

Screening Summary

11
Passed
5
Watch
1
Failed
-3.29
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 16 days, change -7 days YoY

A2AR vs Revenue Growth

AR growth -24.4% vs revenue growth 11.8%

A3Revenue vs CFFO

Revenue 11.8%, CFFO 189.1%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth -20.9% vs revenue 11.8%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 97.8%, exceeds 70%

B4Gross Margin

Gross margin 18.0%, change +0.7pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO/NI = -1.08. Below 1.0

C2Free Cash Flow

FCF $0.0B, FCF/NI = -0.88

C3Accruals Ratio

Accruals ratio = -12.0%. Low accruals

C4Cash vs Debt

Cash $0.1B covers debt $0.1B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.1B = 62% of equity. Over 50%

!
D2Leverage

Interest coverage = -3.5x (<2x). Financial stress

!
D3Soft Asset Growth

Other assets grew 66.0% vs revenue 11.8%

D4Asset Impairment

No write-off data

05

Acquisition Risk

!
E1Serial Acquirer FCF

FCF after acquisitions negative for 2/3 years

E2Goodwill Surge

Goodwill+Intangibles change 1% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.29 (< -2.22). Unlikely manipulator

持仓监控

把 INNV 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-3.29
-4.0 Clean-2.22 Grey-1.78 Danger0
0.677
DSRI
AR growing faster than revenue?
0.961
GMI
Gross margin declining?
1.058
AQI
Asset quality deteriorating?
1.118
SGI
Revenue growth rate
0.867
DEPI
Depreciation slowing?
0.987
SGAI
SG&A ratio changing?
-0.1199
TATA
Accruals level
1.155
LVGI
Leverage increasing?
05

Altman Z-Score

0.08
Distress Zone
0 Distress1.102.605.0+ Safe
0.0215
Liquidity
-0.1918
Cumulative profit
-0.0558
Operating efficiency
0.8902
Leverage

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