D

Target Hospitality Corp. — Earnings Quality Grade D

TH · Industrials

Significant concerns

Revenue
$321M
2025
Net Income
-$37M
2025
Gross Margin
13.3%
Free Cash Flow
$6M
01

Screening Summary

7
Passed
7
Watch
2
Failed
-1.79
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 surged by 17 days (47 → 64)

Small-cap context: DSO swings on a small revenue base are more often quarterly customer-mix effects than red flags.

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue -17.0%, CFFO -51.2%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

!
B2CapEx vs Revenue

CapEx growth 124.1% is >2x revenue growth -17.0%

!
B3SG&A Ratio

SG&A/Gross Profit = 137.2%, exceeds 70%

!
B4Gross Margin

Gross margin swung -32.8pp (46.1% → 13.3%)

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO/NI = -2.00. Below 1.0

C2Free Cash Flow

FCF $0.0B, FCF/NI = -0.17

C3Accruals Ratio

Accruals ratio = -21.0%. Low accruals

!
C4Cash vs Debt

Cash $0.0B covers 78% of debt $0.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.1B = 21% of equity. Manageable

!
D2Leverage

Interest coverage = -4.5x (<2x). Financial stress

D3Soft Asset Growth

Insufficient data

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -14% YoY. Normal

06

Manipulation Score

!
F1Beneish M-Score

M-Score = -1.79 (grey zone)

持仓监控

把 TH 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-1.79
-4.0 Clean-2.22 Grey-1.78 Danger0
1.372
DSRI
AR growing faster than revenue?
3.467
GMI
Gross margin declining?
1.175
AQI
Asset quality deteriorating?
0.83
SGI
Revenue growth rate
0.98
DEPI
Depreciation slowing?
1.299
SGAI
SG&A ratio changing?
-0.2098
TATA
Accruals level
0.493
LVGI
Leverage increasing?
05

Altman Z-Score

4.13
Safe Zone
0 Distress1.102.605.0+ Safe
-0.0202
Liquidity
0.5569
Cumulative profit
-0.067
Operating efficiency
2.7579
Leverage

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