F

Thermon Group Holdings, Inc. — Earnings Quality Grade F

THR · Industrials

Major red flags

Revenue
$498M
2025
Net Income
$54M
2025
Gross Margin
44.7%
Free Cash Flow
$53M
01

Screening Summary

14
Passed
1
Watch
2
Failed
-2.54
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 80 days, change +1 days YoY

A2AR vs Revenue Growth

AR growth 2.3% vs revenue growth 0.7%

A3Revenue vs CFFO

Revenue 0.7%, CFFO -4.3%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 3.1% vs COGS -2.7%. Normal

B2CapEx vs Revenue

CapEx growth -7.0% vs revenue 0.7%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 58.2%. Normal

B4Gross Margin

Gross margin 44.7%, change +2.0pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.18. Profits backed by cash

C2Free Cash Flow

FCF $0.1B, FCF/NI = 0.99

C3Accruals Ratio

Accruals ratio = -1.3%. Low accruals

C4Cash vs Debt

Cash $0.0B covers only 26% of debt $0.2B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.4B = 77% of equity. Over 50%

D2Leverage

Debt/EBITDA = 1.5x. Healthy

!
D3Soft Asset Growth

Other assets grew 35.9% vs revenue 0.7%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -5% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.54 (< -2.22). Unlikely manipulator

持仓监控

把 THR 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-2.54
-4.0 Clean-2.22 Grey-1.78 Danger0
1.016
DSRI
AR growing faster than revenue?
0.956
GMI
Gross margin declining?
0.982
AQI
Asset quality deteriorating?
1.007
SGI
Revenue growth rate
0.89
DEPI
Depreciation slowing?
1.03
SGAI
SG&A ratio changing?
-0.0127
TATA
Accruals level
0.907
LVGI
Leverage increasing?
05

Altman Z-Score

5.6
Safe Zone
0 Distress1.102.605.0+ Safe
0.214
Liquidity
0.4531
Cumulative profit
0.1065
Operating efficiency
1.9041
Leverage

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