ERII · CIK 0001421517 · FY2025 live · 2025-12-31
Energy Recovery, Inc.
View as
Model
Classic Z
FY2025
7.44
Zone
Safe
Prior
—
Market DD
—
1y PD
—
7.44
Z″ 15.70
Score 7.44 · distress below 1.80, grey to 2.99, safe at 3.00 and above.
Classic Z factor contributions
X1 Working capital / assets
Short-term liquidity versus the size of the balance sheet.
0.711.2 × = 0.85X2 Retained earnings / assets
Cushion from years of profits. Share buybacks can push this negative at otherwise healthy firms.
0.561.4 × = 0.78X3 EBIT / assets
Operating return on assets. Highest weight in the original model.
0.103.3 × = 0.34X4 Book equity / liabilities
Book equity versus the liability stack. Mega-caps often look greyer here than they would if X4 used market cap.
8.140.6 × = 4.89X5 Sales / assets
Asset turnover — how much revenue the asset base supports.
0.581 × = 0.58
Five-year path
Need two annual 10-Ks to draw a path. The desk will pull this issuer’s filings rather than invent a series.
Overview
rule-v1
Energy Recovery, Inc. is on classic Z at 7.44 (safe) for FY2025, from an SEC 10-K. Book equity / liabilities is the line that sets the print. This is the first live year on the desk. No market tape loaded. Classic Z was fit on manufacturers; buybacks can send retained earnings negative at otherwise healthy issuers, and X4 is book equity, not market cap.
Book screen Safe; market PD —. Tape not priced — not a single default call.
Market DD · naive Merton
No market tape yet.
Pull a year of closes (Yahoo, Nasdaq if Yahoo is limited) and size equity from Nasdaq cap or EDGAR shares. Distance-to-default and 1-year PD stay blank until then.
Sector peers
Closest Classic Z scores · 98th percentile in Industrials.
KPI widgets
Current assets
$181M
Total assets
$232M
Current liabilities
$17M
Total liabilities
$25M
Working capital
$164M
Retained earnings
$129M
EBIT
$24M
Total sales
$135M
Book equity
$206M
Accession 0001421517-26-000022. Live rank is the latest 10-K on EDGAR (FY2025, period 2025-12-31). Classic Z is the live score. View as does not rewrite the live rank. X4 is book equity. Pulled 12 Sept 2026.