F

Bristow Group, Inc. — Earnings Quality Grade F

VTOL · Energy

Major red flags

Revenue
$1.5B
2025
Net Income
$129M
2025
Gross Margin
66.8%
Free Cash Flow
$56M
01

Screening Summary

12
Passed
2
Watch
3
Failed
-2.51
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 53 days, change -1 days YoY

A2AR vs Revenue Growth

AR growth 2.6% vs revenue growth 5.3%

A3Revenue vs CFFO

Revenue 5.3%, CFFO 11.8%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory growth 15.9% far exceeds COGS -6.9%, margin rising. Fraud signal

Small-cap context: Inventory ratios on a small base are noisy; a single product launch can move them sharply.

B2CapEx vs Revenue

CapEx growth -44.4% vs revenue 5.3%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 58.1%. Normal

B4Gross Margin

Gross margin 66.8%, change +4.4pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.54. Profits backed by cash

C2Free Cash Flow

FCF < 50% of Net Income for 2 years

C3Accruals Ratio

Accruals ratio = -3.0%. Low accruals

C4Cash vs Debt

Cash $0.3B covers only 31% of debt $0.9B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

D2Leverage

Debt/EBITDA = 3.3x. Healthy

!
D3Soft Asset Growth

Other assets grew 39.1% vs revenue 5.3%

D4Asset Impairment

No write-off data

05

Acquisition Risk

!
E1Serial Acquirer FCF

FCF after acquisitions negative for 2/3 years

E2Goodwill Surge

No goodwill

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.51 (< -2.22). Unlikely manipulator

持仓监控

把 VTOL 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-2.51
-4.0 Clean-2.22 Grey-1.78 Danger0
0.974
DSRI
AR growing faster than revenue?
0.935
GMI
Gross margin declining?
1.239
AQI
Asset quality deteriorating?
1.053
SGI
Revenue growth rate
1.056
DEPI
Depreciation slowing?
1.015
SGAI
SG&A ratio changing?
-0.03
TATA
Accruals level
0.93
LVGI
Leverage increasing?
05

Altman Z-Score

3
Safe Zone
0 Distress1.102.605.0+ Safe
0.1424
Liquidity
0.1911
Cumulative profit
0.0827
Operating efficiency
0.8467
Leverage

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