B

Photronics, Inc. — Earnings Quality Grade B

PLAB · Technology

Generally healthy

Revenue
$849M
2025
Net Income
$136M
2025
Gross Margin
35.3%
Free Cash Flow
$60M
01

Screening Summary

15
Passed
2
Watch
0
Failed
-2.46
M-Score

管理层信号

查看全部 →
Watch2026-01-13
Eric Rivera · Director离任
3 board departures
SEC
Routine2026-01-13
Eric Rivera · President任命
Standard appointment
SEC
Routine2026-01-13
Ms. Zhang · Chief Accounting Officer任命
Planned succession
SEC
Routine2026-01-13
Todd Alesio · Senior Vice President任命
Standard appointment
SEC
Routine2026-01-13
Eric Rivera · Legal任命
Standard appointment
SEC

数据来源:SEC EDGAR 8-K Item 5.02,附 Exhibit 99.1 链接

02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 84 days, change -0 days YoY

A2AR vs Revenue Growth

AR growth -2.4% vs revenue growth -2.0%

A3Revenue vs CFFO

Revenue -2.0%, CFFO -5.2%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 9.3% vs COGS -0.3%. Normal

!
B2CapEx vs Revenue

CapEx growth 43.7% is >2x revenue growth -2.0%

B3SG&A Ratio

SG&A/Gross Profit = 25.2%, excellent (<30%)

B4Gross Margin

Gross margin 35.3%, change -1.1pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.82. Profits backed by cash

C2Free Cash Flow

FCF $0.1B, FCF/NI = 0.44

C3Accruals Ratio

Accruals ratio = -6.2%. Low accruals

C4Cash vs Debt

Cash $0.6B covers debt $0.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

D2Leverage

Debt/EBITDA = 0.0x. Healthy

!
D3Soft Asset Growth

Other assets grew 56.4% vs revenue -2.0%

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 = -2.46 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.46
-4.0 Clean-2.22 Grey-1.78 Danger0
0.996
DSRI
AR growing faster than revenue?
1.032
GMI
Gross margin declining?
1.594
AQI
Asset quality deteriorating?
0.98
SGI
Revenue growth rate
1.201
DEPI
Depreciation slowing?
0.993
SGAI
SG&A ratio changing?
-0.0617
TATA
Accruals level
0.856
LVGI
Leverage increasing?
05

Altman Z-Score

10.8
Safe Zone
0 Distress1.102.605.0+ Safe
0.4013
Liquidity
0.4279
Cumulative profit
0.1229
Operating efficiency
5.6633
Leverage

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