D

Meridian Holdings Inc. — Earnings Quality Grade D

MRDN · Communication Services

Significant concerns

Revenue
$183M
2025
Net Income
-$90M
2025
Gross Margin
56.6%
Free Cash Flow
$12M
01

Screening Summary

9
Passed
7
Watch
2
Failed
-7.11
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 16 days, change +1 days YoY

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

!
A3Revenue vs CFFO

Revenue grew 21.0% but CFFO only 6.0%

02

Expense Quality

B1Inventory vs COGS

Inventory 40.3% vs COGS 27.0%. Normal

B2CapEx vs Revenue

CapEx growth -37.9% vs revenue 21.0%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 94.6%, exceeds 70%

B4Gross Margin

Gross margin 56.6%, change -2.0pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO/NI = -0.28. Below 1.0

C2Free Cash Flow

FCF $0.0B, FCF/NI = -0.13

C3Accruals Ratio

Accruals ratio = -97.6%. Low accruals

!
C4Cash vs Debt

Cash $0.0B covers 79% of debt $0.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = 75% of equity. Over 50%

!
D2Leverage

Interest coverage = -0.8x (<2x). Financial stress

!
D3Soft Asset Growth

Other assets grew 26606.0% vs revenue 21.0%

!
D4Asset Impairment

Write-offs up 1722% YoY

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -73% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -7.11 (< -2.22). Unlikely manipulator

持仓监控

把 MRDN 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-7.11
-4.0 Clean-2.22 Grey-1.78 Danger0
1.084
DSRI
AR growing faster than revenue?
1.036
GMI
Gross margin declining?
0.642
AQI
Asset quality deteriorating?
1.21
SGI
Revenue growth rate
0.783
DEPI
Depreciation slowing?
1.036
SGAI
SG&A ratio changing?
-0.9761
TATA
Accruals level
1.537
LVGI
Leverage increasing?
05

Altman Z-Score

-6.82
Distress Zone
0 Distress1.102.605.0+ Safe
-0.2043
Liquidity
-0.28
Cumulative profit
-0.7843
Operating efficiency
0.6674
Leverage

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