F

National Research Corporation — Earnings Quality Grade F

NRC · Healthcare

Major red flags

Revenue
$137M
2025
Net Income
$12M
2025
Gross Margin
61.9%
Free Cash Flow
$16M
01

Screening Summary

15
Passed
0
Watch
2
Failed
-3.13
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 30 days, change +1 days YoY

A2AR vs Revenue Growth

AR growth 0.5% vs revenue growth -4.0%

A3Revenue vs CFFO

Revenue -4.0%, CFFO -23.6%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth -30.7% vs revenue -4.0%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 64.5%. Normal

B4Gross Margin

Gross margin 61.9%, change +1.7pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 2.28. Profits backed by cash

C2Free Cash Flow

FCF $0.0B, FCF/NI = 1.36

C3Accruals Ratio

Accruals ratio = -11.0%. Low accruals

C4Cash vs Debt

Cash $0.0B covers only 5% of debt $0.1B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.1B = 489% of equity. Over 50%

D2Leverage

Debt/EBITDA = 2.6x. Healthy

D3Soft Asset Growth

Other assets -23.5% vs revenue -4.0%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -1% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.13 (< -2.22). Unlikely manipulator

持仓监控

把 NRC 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-3.13
-4.0 Clean-2.22 Grey-1.78 Danger0
1.046
DSRI
AR growing faster than revenue?
0.973
GMI
Gross margin declining?
0.976
AQI
Asset quality deteriorating?
0.96
SGI
Revenue growth rate
0.858
DEPI
Depreciation slowing?
1.271
SGAI
SG&A ratio changing?
-0.1101
TATA
Accruals level
1.17
LVGI
Leverage increasing?
05

Altman Z-Score

0.03
Distress Zone
0 Distress1.102.605.0+ Safe
-0.1217
Liquidity
-0.1282
Cumulative profit
0.1676
Operating efficiency
0.1157
Leverage

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