C

Nexxen International Ltd. — Earnings Quality Grade C

NEXN · Communication Services

Some red flags

Revenue
$365M
2025
Net Income
$25M
2025
Gross Margin
84.9%
Free Cash Flow
$80M
01

Screening Summary

14
Passed
2
Watch
1
Failed
-3.1
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 196 days, change -21 days YoY

A2AR vs Revenue Growth

AR growth -10.0% vs revenue growth -0.2%

A3Revenue vs CFFO

Revenue -0.2%, CFFO -27.0%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

!
B2CapEx vs Revenue

CapEx growth 26.2% is >2x revenue growth -0.2%

B3SG&A Ratio

SG&A/Gross Profit = 52.9%. Normal

B4Gross Margin

Gross margin 84.9%, change +1.6pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 4.40. Profits backed by cash

C2Free Cash Flow

FCF $0.1B, FCF/NI = 3.21

C3Accruals Ratio

Accruals ratio = -11.3%. Low accruals

C4Cash vs Debt

Cash $0.1B covers debt $0.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.3B = 67% of equity. Over 50%

D2Leverage

Debt/EBITDA = 0.3x. Healthy

!
D3Soft Asset Growth

Other assets grew 24.4% vs revenue -0.2%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -5% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.10 (< -2.22). Unlikely manipulator

持仓监控

把 NEXN 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-3.1
-4.0 Clean-2.22 Grey-1.78 Danger0
0.901
DSRI
AR growing faster than revenue?
0.981
GMI
Gross margin declining?
1.092
AQI
Asset quality deteriorating?
0.998
SGI
Revenue growth rate
0.949
DEPI
Depreciation slowing?
1.081
SGAI
SG&A ratio changing?
-0.1125
TATA
Accruals level
1.018
LVGI
Leverage increasing?
05

Altman Z-Score

3.62
Safe Zone
0 Distress1.102.605.0+ Safe
0.0996
Liquidity
0.2586
Cumulative profit
0.0522
Operating efficiency
1.6868
Leverage

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