F

Lindblad Expeditions Holdings I — Earnings Quality Grade F

LIND · Consumer Cyclical

Major red flags

Revenue
$771M
2025
Net Income
-$30M
2025
Gross Margin
45.8%
Free Cash Flow
$64M
01

Screening Summary

9
Passed
2
Watch
3
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

Insufficient data

A2AR vs Revenue Growth

Insufficient data

A3Revenue vs CFFO

Revenue 19.6%, CFFO 20.8%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

!
B2CapEx vs Revenue

CapEx growth 42.4% is >2x revenue growth 19.6%

B3SG&A Ratio

SG&A/Gross Profit = 69.3%. Normal

B4Gross Margin

Gross margin 45.8%, change +2.0pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO < Net Income for 3 consecutive years

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

C2Free Cash Flow

FCF $0.1B, FCF/NI = -2.15

C3Accruals Ratio

Accruals ratio = -14.4%. Low accruals

C4Cash vs Debt

Cash $0.3B covers only 39% of debt $0.7B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.1B = -38% of equity. Manageable

D2Leverage

Debt/EBITDA = 7.5x (>4x). Interest coverage = 1.0x (<2x). Financial stress

!
D3Soft Asset Growth

Other assets grew 148.6% vs revenue 19.6%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 3% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

Insufficient data

持仓监控

把 LIND 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

-2.02
Distress Zone
0 Distress1.102.605.0+ Safe
-0.0956
Liquidity
-0.4198
Cumulative profit
0.024
Operating efficiency
-0.1777
Leverage

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