F

Broadcom Inc. — Earnings Quality Grade F

AVGO · Technology

Major red flags

Revenue
$63.9B
2025
Net Income
$23.1B
2025
Gross Margin
67.8%
Free Cash Flow
$26.9B
01

Screening Summary

11
Passed
2
Watch
4
Failed
-2.1
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 41 days, change +10 days YoY

!
A2AR vs Revenue Growth

AR growth 61.8% exceeds revenue growth 23.9%

A3Revenue vs CFFO

Revenue 23.9%, CFFO 37.9%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory growth 29.0% far exceeds COGS 8.0%, margin rising. Fraud signal

B2CapEx vs Revenue

CapEx growth 13.7% vs revenue 23.9%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 9.7%, excellent (<30%)

B4Gross Margin

Gross margin rose +4.7pp while AR increased and AP decreased. Fraud pattern

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.19. Profits backed by cash

C2Free Cash Flow

FCF $26.9B, FCF/NI = 1.16

C3Accruals Ratio

Accruals ratio = -2.6%. Low accruals

C4Cash vs Debt

Cash $16.2B covers only 25% of debt $65.1B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $130.1B = 160% of equity. Over 50%

D2Leverage

Debt/EBITDA = 1.9x. Healthy

D3Soft Asset Growth

Other assets 36.3% vs revenue 23.9%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -6% YoY. Normal

06

Manipulation Score

!
F1Beneish M-Score

M-Score = -2.10 (grey zone)

04

Beneish M-Score

Manipulation Probability-2.1
-4.0 Clean-2.22 Grey-1.78 Danger0
1.306
DSRI
AR growing faster than revenue?
0.93
GMI
Gross margin declining?
0.924
AQI
Asset quality deteriorating?
1.239
SGI
Revenue growth rate
1.029
DEPI
Depreciation slowing?
0.686
SGAI
SG&A ratio changing?
-0.0258
TATA
Accruals level
0.939
LVGI
Leverage increasing?
05

Altman Z-Score

2.66
Safe Zone
0 Distress1.102.605.0+ Safe
0.0763
Liquidity
0.0571
Cumulative profit
0.1516
Operating efficiency
0.9053
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-08

Broadcom Inc. (AVGO) Earnings Quality Grade F — EarningsGrade