D

Intrepid Potash, Inc — Earnings Quality Grade D

IPI · Basic Materials

Significant concerns

Revenue
$298M
2025
Net Income
$11M
2025
Gross Margin
18.4%
Free Cash Flow
$26M
01

Screening Summary

14
Passed
1
Watch
2
Failed
-2.75
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 41 days, change +9 days YoY

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue grew 17.1% but CFFO declined -23.1%

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

02

Expense Quality

B1Inventory vs COGS

Inventory -0.6% vs COGS 7.9%. Normal

B2CapEx vs Revenue

CapEx growth -22.3% vs revenue 17.1%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 67.0%. Normal

!
B4Gross Margin

Gross margin swung +7.0pp (11.4% → 18.4%)

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 4.99. Profits backed by cash

C2Free Cash Flow

FCF $0.0B, FCF/NI = 2.28

C3Accruals Ratio

Accruals ratio = -7.1%. Low accruals

C4Cash vs Debt

Cash $0.1B covers debt $0.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = 4% of equity. Manageable

D2Leverage

Debt/EBITDA = 0.1x. Healthy

D3Soft Asset Growth

Other assets -1.7% vs revenue 17.1%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 0% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.75 (< -2.22). Unlikely manipulator

持仓监控

把 IPI 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-2.75
-4.0 Clean-2.22 Grey-1.78 Danger0
1.284
DSRI
AR growing faster than revenue?
0.621
GMI
Gross margin declining?
0.882
AQI
Asset quality deteriorating?
1.171
SGI
Revenue growth rate
0.913
DEPI
Depreciation slowing?
0.951
SGAI
SG&A ratio changing?
-0.0705
TATA
Accruals level
1.328
LVGI
Leverage increasing?
05

Altman Z-Score

4.84
Safe Zone
0 Distress1.102.605.0+ Safe
0.2871
Liquidity
-0.2545
Cumulative profit
0.0181
Operating efficiency
3.4915
Leverage

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