F

Modiv Industrial, Inc. — Earnings Quality Grade F

MDV · Real Estate

Major red flags

Revenue
$46M
2025
Net Income
$1M
2025
Gross Margin
92.5%
Free Cash Flow
$15M
01

Screening Summary

11
Passed
1
Watch
4
Failed
-2.38
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 surged by 40 days (144 → 184)

Small-cap context: DSO swings on a small revenue base are more often quarterly customer-mix effects than red flags.

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue -0.8%, CFFO -17.9%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -82.6% vs COGS -4.2%. Normal

B2CapEx vs Revenue

Insufficient data

B3SG&A Ratio

SG&A/Gross Profit = 20.3%, excellent (<30%)

B4Gross Margin

Gross margin 92.5%, change +0.3pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO far exceeds NI (ratio 14.0x). Non-cash charges depressing profits

C2Free Cash Flow

FCF $0.0B, FCF/NI = 14.01

C3Accruals Ratio

Accruals ratio = -2.9%. Low accruals

C4Cash vs Debt

Cash $0.0B covers only 5% of debt $0.3B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = 1% of equity. Manageable

D2Leverage

Debt/EBITDA = 8.0x (>4x). Interest coverage = 1.1x (<2x). Financial stress

D3Soft Asset Growth

Other assets 3.1% vs revenue -0.8%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -6% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.38 (< -2.22). Unlikely manipulator

持仓监控

把 MDV 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-2.38
-4.0 Clean-2.22 Grey-1.78 Danger0
1.28
DSRI
AR growing faster than revenue?
0.997
GMI
Gross margin declining?
1.018
AQI
Asset quality deteriorating?
0.992
SGI
Revenue growth rate
1
DEPI
Depreciation slowing?
1.11
SGAI
SG&A ratio changing?
-0.0292
TATA
Accruals level
0.997
LVGI
Leverage increasing?

Altman Z-Score — Not Applicable

Modiv Industrial, Inc. 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