F

BRC Inc. — Earnings Quality Grade F

BRCC · Consumer Defensive

Major red flags

Revenue
$398M
2025
Net Income
-$12M
2025
Gross Margin
34.6%
Free Cash Flow
-$13M
01

Screening Summary

10
Passed
5
Watch
2
Failed
-2.35
M-Score

Management Signals

No recent CEO, CFO, board, or accounting leadership signals found in SEC 8-K filings.
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 32 days, change +1 days YoY

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue 1.7%, CFFO -186.8%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 16.5% vs COGS 13.0%. Normal

B2CapEx vs Revenue

CapEx growth -57.8% vs revenue 1.7%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 109.2%, exceeds 70%

!
B4Gross Margin

Gross margin swung -6.5pp (41.2% → 34.6%)

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 0.82. Profits backed by cash

!
C2Free Cash Flow

FCF is negative ($-0.0B)

C3Accruals Ratio

Accruals ratio = -1.0%. Low accruals

C4Cash vs Debt

Cash $0.0B covers only 7% of debt $0.1B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

!
D2Leverage

Interest coverage = -3.3x (<2x). Financial stress

D3Soft Asset Growth

Other assets -9.4% vs revenue 1.7%. Normal

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 = -2.35 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor BRCC continuously

The full checks and model details are free to read. Use Watchlist to track your holdings; Pro adds automatic quarterly rescoring, risk-event email alerts, scans up to 50 tickers, and export workflows.

04

Beneish M-Score

Manipulation Probability-2.35
-4.0 Clean-2.22 Grey-1.78 Danger0
1.025
DSRI
AR growing faster than revenue?
1.189
GMI
Gross margin declining?
1.06
AQI
Asset quality deteriorating?
1.017
SGI
Revenue growth rate
0.655
DEPI
Depreciation slowing?
0.995
SGAI
SG&A ratio changing?
-0.0101
TATA
Accruals level
0.852
LVGI
Leverage increasing?
05

Altman Z-Score

-1.8
Distress Zone
0 Distress1.102.605.0+ Safe
0.1158
Liquidity
-0.6468
Cumulative profit
-0.1176
Operating efficiency
0.3233
Leverage

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