F

The Chefs' Warehouse, Inc. — Earnings Quality Grade F

CHEF · Consumer Defensive

Major red flags

Revenue
$4.1B
2025
Net Income
$72M
2025
Gross Margin
24.2%
Free Cash Flow
$88M
01

Screening Summary

12
Passed
3
Watch
2
Failed
-2.59
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 35 days, change -1 days YoY

A2AR vs Revenue Growth

AR growth 7.1% vs revenue growth 9.4%

A3Revenue vs CFFO

Revenue 9.4%, CFFO -15.6%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 22.1% vs COGS 9.2%. Normal

B2CapEx vs Revenue

CapEx growth -16.3% vs revenue 9.4%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 84.6%, exceeds 70%

B4Gross Margin

Gross margin 24.2%, change +0.1pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.79. Profits backed by cash

C2Free Cash Flow

FCF $0.1B, FCF/NI = 1.21

C3Accruals Ratio

Accruals ratio = -2.8%. Low accruals

C4Cash vs Debt

Cash $0.1B covers only 12% of debt $1.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.5B = 83% of equity. Over 50%

!
D2Leverage

Debt/EBITDA = 4.4x (>4x). Financial stress

!
D3Soft Asset Growth

Other assets grew 59.4% vs revenue 9.4%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -3% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.59 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor CHEF 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-2.59
-4.0 Clean-2.22 Grey-1.78 Danger0
0.979
DSRI
AR growing faster than revenue?
0.996
GMI
Gross margin declining?
0.894
AQI
Asset quality deteriorating?
1.094
SGI
Revenue growth rate
0.977
DEPI
Depreciation slowing?
0.99
SGAI
SG&A ratio changing?
-0.028
TATA
Accruals level
0.982
LVGI
Leverage increasing?
05

Altman Z-Score

2.86
Safe Zone
0 Distress1.102.605.0+ Safe
0.2448
Liquidity
0.0994
Cumulative profit
0.0716
Operating efficiency
0.4245
Leverage

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