F

Select Medical Holdings Corpora — Earnings Quality Grade F

SEM · Healthcare

Major red flags

Revenue
$5.5B
2025
Net Income
$146M
2025
Gross Margin
11.5%
Free Cash Flow
$117M
01

Screening Summary

13
Passed
1
Watch
3
Failed
-2.45
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 58 days, change +0 days YoY

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue 5.1%, CFFO -33.1%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth 3.2% vs revenue 5.1%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 24.5%, excellent (<30%)

B4Gross Margin

Gross margin 11.5%, change -0.7pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 2.37. Profits backed by cash

C2Free Cash Flow

FCF $0.1B, FCF/NI = 0.80

C3Accruals Ratio

Accruals ratio = -3.4%. Low accruals

C4Cash vs Debt

Cash $0.0B covers only 1% of debt $2.9B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $2.5B = 144% of equity. Over 50%

!
D2Leverage

Debt/EBITDA = 5.4x (>4x). Financial stress

D3Soft Asset Growth

Other assets 11.2% vs revenue 5.1%. Normal

D4Asset Impairment

No write-off data

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 = -2.45 (< -2.22). Unlikely manipulator

持仓监控

把 SEM 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-2.45
-4.0 Clean-2.22 Grey-1.78 Danger0
1.001
DSRI
AR growing faster than revenue?
1.058
GMI
Gross margin declining?
0.982
AQI
Asset quality deteriorating?
1.051
SGI
Revenue growth rate
1.531
DEPI
Depreciation slowing?
0.65
SGAI
SG&A ratio changing?
-0.0342
TATA
Accruals level
1.001
LVGI
Leverage increasing?
05

Altman Z-Score

1.43
Grey Zone
0 Distress1.102.605.0+ Safe
0.007
Liquidity
0.143
Cumulative profit
0.0668
Operating efficiency
0.447
Leverage

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