D

Novanta Inc. — Earnings Quality Grade D

NOVT · Technology

Significant concerns

Revenue
$981M
2025
Net Income
$54M
2025
Gross Margin
44.4%
Free Cash Flow
$48M
01

Screening Summary

11
Passed
4
Watch
2
Failed
-2.25
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 increased by 11 days

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue 3.3%, CFFO -59.6%. Cash follows revenue

02

Expense Quality

!
B1Inventory vs COGS

Inventory growth 30.2% exceeds COGS 3.3%

B2CapEx vs Revenue

CapEx growth -8.9% vs revenue 3.3%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 44.9%. Normal

B4Gross Margin

Gross margin 44.4%, change -0.0pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.19. Profits backed by cash

C2Free Cash Flow

FCF $0.0B, FCF/NI = 0.90

C3Accruals Ratio

Accruals ratio = -0.6%. Low accruals

C4Cash vs Debt

Cash $0.4B covers debt $0.3B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.8B = 63% of equity. Over 50%

D2Leverage

Debt/EBITDA = 1.7x. Healthy

!
D3Soft Asset Growth

Other assets grew 47.1% vs revenue 3.3%

D4Asset Impairment

No write-off data

05

Acquisition Risk

!
E1Serial Acquirer FCF

FCF after acquisitions negative for 2/3 years

E2Goodwill Surge

Goodwill+Intangibles change 8% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.25 (< -2.22). Unlikely manipulator

持仓监控

把 NOVT 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-2.25
-4.0 Clean-2.22 Grey-1.78 Danger0
1.185
DSRI
AR growing faster than revenue?
1
GMI
Gross margin declining?
0.831
AQI
Asset quality deteriorating?
1.033
SGI
Revenue growth rate
0.942
DEPI
Depreciation slowing?
1.077
SGAI
SG&A ratio changing?
-0.0057
TATA
Accruals level
0.563
LVGI
Leverage increasing?
05

Altman Z-Score

5.88
Safe Zone
0 Distress1.102.605.0+ Safe
0.3156
Liquidity
0.1778
Cumulative profit
0.0646
Operating efficiency
2.6669
Leverage

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