F

Nordic American Tankers Limited — Earnings Quality Grade F

NAT · Energy

Major red flags

Revenue
$350M
2024
Net Income
$47M
2024
Gross Margin
30.3%
Free Cash Flow
$126M
01

Screening Summary

14
Passed
1
Watch
1
Failed
-3.26
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 17 days, change -8 days YoY

A2AR vs Revenue Growth

AR growth -38.3% vs revenue growth -10.7%

A3Revenue vs CFFO

Revenue -10.7%, CFFO -8.1%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -29.7% vs COGS 1.1%. Normal

B2CapEx vs Revenue

CapEx growth -96.4% vs revenue -10.7%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 27.2%, excellent (<30%)

!
B4Gross Margin

Gross margin swung -8.1pp (38.5% → 30.3%)

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 2.75. Profits backed by cash

C2Free Cash Flow

FCF $0.1B, FCF/NI = 2.69

C3Accruals Ratio

Accruals ratio = -10.0%. Low accruals

C4Cash vs Debt

Cash $0.0B covers only 15% of debt $0.3B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

D2Leverage

Debt/EBITDA = 2.0x. Healthy

D3Soft Asset Growth

Insufficient data

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 = -3.26 (< -2.22). Unlikely manipulator

持仓监控

把 NAT 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-3.26
-4.0 Clean-2.22 Grey-1.78 Danger0
0.691
DSRI
AR growing faster than revenue?
1.268
GMI
Gross margin declining?
1
AQI
Asset quality deteriorating?
0.893
SGI
Revenue growth rate
0.863
DEPI
Depreciation slowing?
1.41
SGAI
SG&A ratio changing?
-0.0997
TATA
Accruals level
0.973
LVGI
Leverage increasing?
05

Altman Z-Score

2.63
Safe Zone
0 Distress1.102.605.0+ Safe
0.0477
Liquidity
-0.0133
Cumulative profit
0.0936
Operating efficiency
1.6478
Leverage

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