F

Rollins, Inc. — Earnings Quality Grade F

ROL · Consumer Cyclical

Major red flags

Revenue
$3.8B
2025
Net Income
$527M
2025
Gross Margin
52.8%
Free Cash Flow
$650M
01

Screening Summary

15
Passed
0
Watch
2
Failed
-2.7
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 20 days, change -1 days YoY

A2AR vs Revenue Growth

AR growth 3.3% vs revenue growth 11.0%

A3Revenue vs CFFO

Revenue 11.0%, CFFO 11.6%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 8.7% vs COGS 10.8%. Normal

B2CapEx vs Revenue

CapEx growth 1.9% vs revenue 11.0%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 57.1%. Normal

B4Gross Margin

Gross margin 52.8%, change +0.1pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.29. Profits backed by cash

C2Free Cash Flow

FCF $0.7B, FCF/NI = 1.23

C3Accruals Ratio

Accruals ratio = -4.8%. Low accruals

C4Cash vs Debt

Cash $0.1B covers only 10% of debt $1.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $2.0B = 142% of equity. Over 50%

D2Leverage

Debt/EBITDA = 1.2x. Healthy

D3Soft Asset Growth

Other assets 10.8% vs revenue 11.0%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 15% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.70 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.7
-4.0 Clean-2.22 Grey-1.78 Danger0
0.931
DSRI
AR growing faster than revenue?
0.999
GMI
Gross margin declining?
1.034
AQI
Asset quality deteriorating?
1.11
SGI
Revenue growth rate
0.94
DEPI
Depreciation slowing?
1.006
SGAI
SG&A ratio changing?
-0.0482
TATA
Accruals level
1.097
LVGI
Leverage increasing?
05

Altman Z-Score

2.49
Grey Zone
0 Distress1.102.605.0+ Safe
-0.0996
Liquidity
0.2353
Cumulative profit
0.2323
Operating efficiency
0.7781
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-09

Rollins, Inc. (ROL) 财报排雷评级 F — EarningsGrade