F

The Cooper Companies, Inc. — Earnings Quality Grade F

COO · Healthcare

Major red flags

Revenue
$4.1B
2025
Net Income
$375M
2025
Gross Margin
65.5%
Free Cash Flow
$434M
01

Screening Summary

14
Passed
0
Watch
3
Failed
-2.5
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 74 days, change +7 days YoY

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue 5.1%, CFFO 12.2%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 5.4% vs COGS 8.5%. Normal

B2CapEx vs Revenue

CapEx growth -14.0% vs revenue 5.1%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 60.7%. Normal

B4Gross Margin

Gross margin 65.5%, change -1.1pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 2.12. Profits backed by cash

C2Free Cash Flow

FCF $0.4B, FCF/NI = 1.16

C3Accruals Ratio

Accruals ratio = -3.4%. Low accruals

C4Cash vs Debt

Cash $0.1B covers only 4% of debt $2.5B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $5.4B = 66% of equity. Over 50%

D2Leverage

Debt/EBITDA = 2.4x. Healthy

D3Soft Asset Growth

Other assets 4.3% vs revenue 5.1%. Normal

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 = -2.50 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.5
-4.0 Clean-2.22 Grey-1.78 Danger0
1.101
DSRI
AR growing faster than revenue?
1.017
GMI
Gross margin declining?
0.959
AQI
Asset quality deteriorating?
1.051
SGI
Revenue growth rate
1.092
DEPI
Depreciation slowing?
1.01
SGAI
SG&A ratio changing?
-0.034
TATA
Accruals level
0.993
LVGI
Leverage increasing?
05

Altman Z-Score

4.98
Safe Zone
0 Distress1.102.605.0+ Safe
0.0802
Liquidity
0.6167
Cumulative profit
0.0538
Operating efficiency
1.9826
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-09

The Cooper Companies, Inc. (COO) Earnings Quality Grade F — EarningsGrade