B

Moelis & Company — Earnings Quality Grade B

MC · Financial Services

Generally healthy

Revenue
$1.5B
2025
Net Income
$233M
2025
Gross Margin
32.9%
Free Cash Flow
$540M
01

Screening Summary

15
Passed
2
Watch
0
Failed
-2.91
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 20 days, change +4 days YoY

!
A2AR vs Revenue Growth

AR growth 59.9% exceeds revenue growth 27.0%

A3Revenue vs CFFO

Revenue 27.0%, CFFO 34.8%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

!
B2CapEx vs Revenue

CapEx growth 200.4% is >2x revenue growth 27.0%

B3SG&A Ratio

SG&A/Gross Profit = 24.4%, excellent (<30%)

B4Gross Margin

Gross margin 32.9%, change +2.4pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 2.47. Profits backed by cash

C2Free Cash Flow

FCF $0.5B, FCF/NI = 2.32

C3Accruals Ratio

Accruals ratio = -19.7%. Low accruals

C4Cash vs Debt

Cash $0.5B covers debt $0.3B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

D2Leverage

Debt/EBITDA = 0.9x. Healthy

D3Soft Asset Growth

Other assets 28.2% vs revenue 27.0%. Normal

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 = -2.91 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.91
-4.0 Clean-2.22 Grey-1.78 Danger0
1.259
DSRI
AR growing faster than revenue?
0.926
GMI
Gross margin declining?
0.998
AQI
Asset quality deteriorating?
1.27
SGI
Revenue growth rate
1.093
DEPI
Depreciation slowing?
0.892
SGAI
SG&A ratio changing?
-0.1972
TATA
Accruals level
0.929
LVGI
Leverage increasing?

Altman Z-Score — Not Applicable

Moelis & Company is a financial company. Z-Score is designed for non-financial companies.

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