F

CPI Card Group Inc. — Earnings Quality Grade F

PMTS · Financial Services

Major red flags

Revenue
$544M
2025
Net Income
$15M
2025
Gross Margin
31.3%
Free Cash Flow
$41M
01

Screening Summary

14
Passed
1
Watch
2
Failed
-2.68
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 64 days, change +5 days YoY

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue 13.1%, CFFO 37.4%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -0.6% vs COGS 20.7%. Normal

!
B2CapEx vs Revenue

CapEx growth 96.3% is >2x revenue growth 13.1%

B3SG&A Ratio

SG&A/Gross Profit = 67.8%. Normal

B4Gross Margin

Gross margin 31.3%, change -4.3pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 3.98. Profits backed by cash

C2Free Cash Flow

FCF $0.0B, FCF/NI = 2.76

C3Accruals Ratio

Accruals ratio = -11.1%. Low accruals

C4Cash vs Debt

Cash $0.0B covers only 7% of debt $0.3B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.1B = -388% of equity. Manageable

D2Leverage

Debt/EBITDA = 3.9x. Healthy

D3Soft Asset Growth

Other assets 10.7% vs revenue 13.1%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 17% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.68 (< -2.22). Unlikely manipulator

持仓监控

把 PMTS 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-2.68
-4.0 Clean-2.22 Grey-1.78 Danger0
1.081
DSRI
AR growing faster than revenue?
1.138
GMI
Gross margin declining?
0.999
AQI
Asset quality deteriorating?
1.131
SGI
Revenue growth rate
1.125
DEPI
Depreciation slowing?
0.94
SGAI
SG&A ratio changing?
-0.1105
TATA
Accruals level
0.903
LVGI
Leverage increasing?

Altman Z-Score — Not Applicable

CPI Card Group Inc. is a financial company. Z-Score is designed for non-financial companies.

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