F

Cracker Barrel Old Country Stor — Earnings Quality Grade F

CBRL · Consumer Cyclical

Major red flags

Revenue
$3.5B
2025
Net Income
$46M
2025
Gross Margin
33.0%
Free Cash Flow
$60M
01

Screening Summary

15
Passed
2
Watch
1
Failed
-2.98
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 4 days, change -0 days YoY

A2AR vs Revenue Growth

AR growth -10.5% vs revenue growth 0.4%

A3Revenue vs CFFO

Revenue 0.4%, CFFO 29.5%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -0.2% vs COGS -1.0%. Normal

!
B2CapEx vs Revenue

CapEx growth 24.0% is >2x revenue growth 0.4%

B3SG&A Ratio

SG&A/Gross Profit = 18.9%, excellent (<30%)

B4Gross Margin

Gross margin 33.0%, change +0.9pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 4.72. Profits backed by cash

C2Free Cash Flow

FCF $0.1B, FCF/NI = 1.29

C3Accruals Ratio

Accruals ratio = -8.0%. Low accruals

C4Cash vs Debt

Cash $0.0B covers only 3% of debt $1.2B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = 5% of equity. Manageable

!
D2Leverage

Debt/EBITDA = 6.1x (>4x). Financial stress

D3Soft Asset Growth

Other assets 6.6% vs revenue 0.4%. Normal

D4Asset Impairment

Write-offs normal

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -0% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.98 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor CBRL 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-2.98
-4.0 Clean-2.22 Grey-1.78 Danger0
0.891
DSRI
AR growing faster than revenue?
0.972
GMI
Gross margin declining?
1.042
AQI
Asset quality deteriorating?
1.004
SGI
Revenue growth rate
0.909
DEPI
Depreciation slowing?
1.047
SGAI
SG&A ratio changing?
-0.0798
TATA
Accruals level
1.032
LVGI
Leverage increasing?
05

Altman Z-Score

0.2
Distress Zone
0 Distress1.102.605.0+ Safe
-0.1445
Liquidity
0.2086
Cumulative profit
0.0269
Operating efficiency
0.2716
Leverage

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