F

PTC Inc. — Earnings Quality Grade F

PTC · Technology

Major red flags

Revenue
$2.7B
2025
Net Income
$734M
2025
Gross Margin
83.8%
Free Cash Flow
$857M
01

Screening Summary

13
Passed
2
Watch
3
Failed
-2.36
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 133 days, change -3 days YoY

A2AR vs Revenue Growth

AR growth 16.1% vs revenue growth 19.2%

A3Revenue vs CFFO

Revenue 19.2%, CFFO 15.7%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth -23.4% vs revenue 19.2%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 34.5%. Normal

B4Gross Margin

Gross margin rose +3.1pp while AR increased and AP decreased. Fraud pattern

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.18. Profits backed by cash

C2Free Cash Flow

FCF $0.9B, FCF/NI = 1.17

C3Accruals Ratio

Accruals ratio = -2.0%. Low accruals

C4Cash vs Debt

Cash $0.2B covers only 13% of debt $1.4B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $4.3B = 113% of equity. Over 50%

D2Leverage

Debt/EBITDA = 1.2x. Healthy

!
D3Soft Asset Growth

Other assets grew 52.7% vs revenue 19.2%

!
D4Asset Impairment

Write-offs up 1850% YoY

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 = -2.36 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.36
-4.0 Clean-2.22 Grey-1.78 Danger0
0.975
DSRI
AR growing faster than revenue?
0.963
GMI
Gross margin declining?
1.001
AQI
Asset quality deteriorating?
1.192
SGI
Revenue growth rate
0.929
DEPI
Depreciation slowing?
0.84
SGAI
SG&A ratio changing?
-0.0202
TATA
Accruals level
0.803
LVGI
Leverage increasing?
05

Altman Z-Score

3.62
Safe Zone
0 Distress1.102.605.0+ Safe
0.0221
Liquidity
0.3149
Cumulative profit
0.1507
Operating efficiency
1.3709
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-10

PTC Inc. (PTC) 财报排雷评级 F — EarningsGrade