F

Spire Global, Inc. — Earnings Quality Grade F

SPIR · Industrials

Major red flags

Revenue
$72M
2025
Net Income
$51M
2025
Gross Margin
40.8%
Free Cash Flow
-$93M
01

Screening Summary

9
Passed
4
Watch
4
Failed
-0.7
M-Score

管理层信号

查看全部 →
Watch2026-03-11
John Martinez · Director离任
2 board departures
SEC
Watch2026-03-11
John Martinez · Director辞职
2 board departures
SEC
Routine2026-03-11
John Martinez · independent director任命
Planned succession
SEC
Routine2026-03-11
John Martinez · director任命
Standard appointment
SEC
High Risk2025-11-05
Former: PwC; New: KPMG · Independent Registered Public Accounting Firm (disagreement reported)auditor_change
Auditor change while company is Grade F
SEC

数据来源:SEC EDGAR 8-K Item 5.02,附 Exhibit 99.1 链接

02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 21 days, change -18 days YoY

A2AR vs Revenue Growth

AR growth -65.0% vs revenue growth -35.2%

A3Revenue vs CFFO

Revenue -35.2%, CFFO -224.2%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

!
B2CapEx vs Revenue

CapEx growth 23.3% is >2x revenue growth -35.2%

!
B3SG&A Ratio

SG&A/Gross Profit = 272.1%, exceeds 70%

B4Gross Margin

Gross margin 40.8%, change +4.7pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO < Net Income for 3 consecutive years

Small-cap context: Small-cap CFFO/NI often diverges from working-capital swings, not necessarily manipulation.

!
C2Free Cash Flow

FCF is negative ($-0.1B)

C3Accruals Ratio

Accruals ratio = 52.7%. Exceeds 10%

C4Cash vs Debt

Cash $0.1B covers debt $0.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = 22% of equity. Manageable

!
D2Leverage

Interest coverage = -11.7x (<2x). Financial stress

D3Soft Asset Growth

Other assets -48.6% vs revenue -35.2%. 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

Goodwill+Intangibles change -1% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -0.70 (> -1.78). LIKELY MANIPULATOR

Small-cap context: Beneish M-Score was calibrated on large-caps; small-cap DSO/inventory volatility mechanically inflates it.

04

Beneish M-Score

Manipulation Probability-0.7
-4.0 Clean-2.22 Grey-1.78 Danger0
0.541
DSRI
AR growing faster than revenue?
0.886
GMI
Gross margin declining?
0.87
AQI
Asset quality deteriorating?
0.648
SGI
Revenue growth rate
1.819
DEPI
Depreciation slowing?
1.691
SGAI
SG&A ratio changing?
0.5267
TATA
Accruals level
0.425
LVGI
Leverage increasing?
05

Altman Z-Score

-3.67
Distress Zone
0 Distress1.102.605.0+ Safe
0.1018
Liquidity
-2.3098
Cumulative profit
0.2954
Operating efficiency
1.1516
Leverage

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