F

Liberty Energy Inc. — Earnings Quality Grade F

LBRT · Energy

Major red flags

Revenue
$4.0B
2025
Net Income
$148M
2025
Gross Margin
8.4%
Free Cash Flow
$14M
01

Screening Summary

12
Passed
3
Watch
2
Failed
-2.76
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 32 days, change +2 days YoY

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue -7.2%, CFFO -26.5%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -7.5% vs COGS -1.0%. Normal

B2CapEx vs Revenue

CapEx growth -8.5% vs revenue -7.2%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 73.3%, exceeds 70%

!
B4Gross Margin

Gross margin swung -5.7pp (14.1% → 8.4%)

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 4.12. Profits backed by cash

C2Free Cash Flow

FCF $0.0B, FCF/NI = 0.10

C3Accruals Ratio

Accruals ratio = -13.0%. Low accruals

C4Cash vs Debt

Cash $0.0B covers only 4% of debt $0.6B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

D2Leverage

Debt/EBITDA = 0.8x. Healthy

!
D3Soft Asset Growth

Other assets grew 23.8% vs revenue -7.2%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

No goodwill

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.76 (< -2.22). Unlikely manipulator

持仓监控

把 LBRT 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-2.76
-4.0 Clean-2.22 Grey-1.78 Danger0
1.081
DSRI
AR growing faster than revenue?
1.676
GMI
Gross margin declining?
1.011
AQI
Asset quality deteriorating?
0.928
SGI
Revenue growth rate
1
DEPI
Depreciation slowing?
1.182
SGAI
SG&A ratio changing?
-0.1298
TATA
Accruals level
1.04
LVGI
Leverage increasing?
05

Altman Z-Score

3.23
Safe Zone
0 Distress1.102.605.0+ Safe
0.0443
Liquidity
0.3127
Cumulative profit
0.0662
Operating efficiency
1.4052
Leverage

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