F

SEACOR Marine Holdings Inc. — Earnings Quality Grade F

SMHI · Industrials

Major red flags

Revenue
$228M
2025
Net Income
-$28M
2025
Gross Margin
-1.0%
Free Cash Flow
-$85M
01

Screening Summary

10
Passed
3
Watch
4
Failed
-7.21
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 103 days, change +9 days YoY

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue -16.0%, CFFO -254.7%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -20.4% vs COGS -8.2%. Normal

!
B2CapEx vs Revenue

CapEx growth 568.8% is >2x revenue growth -16.0%

B3SG&A Ratio

SG&A/Gross Profit = -2145.6%, excellent (<30%)

!
B4Gross Margin

Gross margin swung -8.6pp (7.7% → -1.0%)

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.31. Profits backed by cash

!
C2Free Cash Flow

FCF is negative ($-0.1B)

C3Accruals Ratio

Accruals ratio = 1.3%. Low accruals

C4Cash vs Debt

Cash $0.1B covers only 21% of debt $0.3B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

D2Leverage

Debt/EBITDA = 5.2x (>4x). Interest coverage = -1.4x (<2x). Financial stress

D3Soft Asset Growth

Other assets 17.6% vs revenue -16.0%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions negative for 3 years

Small-cap context: A single acquisition on a small balance sheet can trip serial-acquirer logic.

E2Goodwill Surge

No goodwill

06

Manipulation Score

F1Beneish M-Score

M-Score = -7.21 (< -2.22). Unlikely manipulator

持仓监控

把 SMHI 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-7.21
-4.0 Clean-2.22 Grey-1.78 Danger0
1.1
DSRI
AR growing faster than revenue?
-7.892
GMI
Gross margin declining?
1.031
AQI
Asset quality deteriorating?
0.84
SGI
Revenue growth rate
0.956
DEPI
Depreciation slowing?
1.265
SGAI
SG&A ratio changing?
0.013
TATA
Accruals level
1.027
LVGI
Leverage increasing?
05

Altman Z-Score

0.93
Distress Zone
0 Distress1.102.605.0+ Safe
0.1651
Liquidity
-0.3155
Cumulative profit
0.0257
Operating efficiency
0.6677
Leverage

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