F

Clarus Corporation — Earnings Quality Grade F

CLAR · Consumer Cyclical

Major red flags

Revenue
$250M
2024
Net Income
-$47M
2024
Gross Margin
33.1%
Free Cash Flow
-$14M
01

Screening Summary

13
Passed
3
Watch
1
Failed
-3.04
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 64 days, change -11 days YoY

A2AR vs Revenue Growth

AR growth -19.1% vs revenue growth -5.2%

A3Revenue vs CFFO

Revenue -5.2%, CFFO -122.9%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -10.0% vs COGS -2.5%. Normal

B2CapEx vs Revenue

CapEx growth 17.1% vs revenue -5.2%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 132.4%, exceeds 70%

B4Gross Margin

Gross margin 33.1%, change -1.9pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO < Net Income for 3 consecutive years

Small-cap context: Small-cap CFFO/NI often diverges from working-capital swings, not necessarily manipulation.

!
C2Free Cash Flow

FCF is negative ($-0.0B)

C3Accruals Ratio

Accruals ratio = -13.3%. Low accruals

C4Cash vs Debt

Cash $0.0B covers debt $0.0B

04

Balance Sheet Health

!
D1Goodwill + Intangibles

Goodwill+Intangibles $0.1B = 35% of equity

D2Leverage

Debt/EBITDA = -1.1x. Healthy

D3Soft Asset Growth

Other assets -1.3% vs revenue -5.2%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -41% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.04 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor CLAR 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-3.04
-4.0 Clean-2.22 Grey-1.78 Danger0
0.854
DSRI
AR growing faster than revenue?
1.058
GMI
Gross margin declining?
0.929
AQI
Asset quality deteriorating?
0.948
SGI
Revenue growth rate
1.253
DEPI
Depreciation slowing?
1.001
SGAI
SG&A ratio changing?
-0.1335
TATA
Accruals level
0.355
LVGI
Leverage increasing?
05

Altman Z-Score

2.05
Grey Zone
0 Distress1.102.605.0+ Safe
0.482
Liquidity
-1.3834
Cumulative profit
-0.0914
Operating efficiency
3.8211
Leverage

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