F

Enviri Corporation — Earnings Quality Grade F

NVRI · Industrials

Major red flags

Revenue
$2.2B
2025
Net Income
-$168M
2025
Gross Margin
19.1%
Free Cash Flow
-$40M
01

Screening Summary

11
Passed
2
Watch
5
Failed
-2.98
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 44 days, change +3 days YoY

A2AR vs Revenue Growth

AR growth 2.0% vs revenue growth -4.4%

A3Revenue vs CFFO

Revenue -4.4%, CFFO 29.9%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -1.4% vs COGS -4.8%. Normal

B2CapEx vs Revenue

CapEx growth 2.6% vs revenue -4.4%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 89.4%, exceeds 70%

B4Gross Margin

Gross margin 19.1%, change +0.3pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO < Net Income for 3 consecutive years

Small-cap context: Small-cap CFFO/NI often diverges from working-capital swings, not necessarily manipulation.

!
C2Free Cash Flow

FCF is negative ($-0.0B)

C3Accruals Ratio

Accruals ratio = -9.9%. Low accruals

C4Cash vs Debt

Cash $0.1B covers only 6% of debt $1.7B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $1.0B = 405% of equity. Over 50%

D2Leverage

Debt/EBITDA = 10.8x (>4x). Interest coverage = 0.4x (<2x). Financial stress

D3Soft Asset Growth

Other assets 3.5% vs revenue -4.4%. Normal

D4Asset Impairment

Write-offs normal

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions negative for 3 years

Small-cap context: A single acquisition on a small balance sheet can trip serial-acquirer logic.

E2Goodwill Surge

Goodwill+Intangibles change -1% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.98 (< -2.22). Unlikely manipulator

持仓监控

把 NVRI 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-2.98
-4.0 Clean-2.22 Grey-1.78 Danger0
1.067
DSRI
AR growing faster than revenue?
0.983
GMI
Gross margin declining?
0.962
AQI
Asset quality deteriorating?
0.956
SGI
Revenue growth rate
1.064
DEPI
Depreciation slowing?
1.112
SGAI
SG&A ratio changing?
-0.0993
TATA
Accruals level
1.065
LVGI
Leverage increasing?
05

Altman Z-Score

1.71
Grey Zone
0 Distress1.102.605.0+ Safe
0.032
Liquidity
0.4472
Cumulative profit
-0.0095
Operating efficiency
0.1057
Leverage

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