C

LiveRamp Holdings, Inc. — Earnings Quality Grade C

RAMP · Technology

Some red flags

Revenue
$746M
2025
Net Income
-$1M
2025
Gross Margin
71.0%
Free Cash Flow
$155M
01

Screening Summary

14
Passed
2
Watch
1
Failed
-3.15
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 91 days, change -14 days YoY

A2AR vs Revenue Growth

AR growth -2.2% vs revenue growth 13.0%

A3Revenue vs CFFO

Revenue 13.0%, CFFO 44.9%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth -75.5% vs revenue 13.0%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 64.1%. Normal

B4Gross Margin

Gross margin 71.0%, change -1.7pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO/NI = -191.22. Below 1.0

C2Free Cash Flow

FCF $0.2B, FCF/NI = -189.94

C3Accruals Ratio

Accruals ratio = -12.4%. Low accruals

C4Cash vs Debt

Cash $0.4B covers debt $0.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.5B = 55% of equity. Over 50%

D2Leverage

Debt/EBITDA = 0.9x. Healthy

!
D3Soft Asset Growth

Other assets grew 982.4% vs revenue 13.0%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -3% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.15 (< -2.22). Unlikely manipulator

持仓监控

把 RAMP 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-3.15
-4.0 Clean-2.22 Grey-1.78 Danger0
0.865
DSRI
AR growing faster than revenue?
1.025
GMI
Gross margin declining?
0.947
AQI
Asset quality deteriorating?
1.13
SGI
Revenue growth rate
0.647
DEPI
Depreciation slowing?
0.982
SGAI
SG&A ratio changing?
-0.1242
TATA
Accruals level
1.118
LVGI
Leverage increasing?
05

Altman Z-Score

8.86
Safe Zone
0 Distress1.102.605.0+ Safe
0.3245
Liquidity
1.0429
Cumulative profit
0.0183
Operating efficiency
3.0558
Leverage

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