F

Traeger, Inc. — Earnings Quality Grade F

COOK · Consumer Cyclical

Major red flags

Revenue
$560M
2025
Net Income
-$115M
2025
Gross Margin
39.2%
Free Cash Flow
$13M
01

Screening Summary

11
Passed
2
Watch
4
Failed
-3.46
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 54 days, change +2 days YoY

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue -7.4%, CFFO -14.1%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -8.0% vs COGS -2.4%. Normal

B2CapEx vs Revenue

CapEx growth -40.2% vs revenue -7.4%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 84.5%, exceeds 70%

B4Gross Margin

Gross margin 39.2%, change -3.1pp. 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 $0.0B, FCF/NI = -0.11

C3Accruals Ratio

Accruals ratio = -20.1%. Low accruals

C4Cash vs Debt

Cash $0.0B covers only 5% of debt $0.4B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.4B = 227% of equity. Over 50%

!
D2Leverage

Interest coverage = -0.0x (<2x). Financial stress

D3Soft Asset Growth

Other assets -26.9% vs revenue -7.4%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -23% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.46 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor COOK 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-3.46
-4.0 Clean-2.22 Grey-1.78 Danger0
1.039
DSRI
AR growing faster than revenue?
1.079
GMI
Gross margin declining?
0.945
AQI
Asset quality deteriorating?
0.926
SGI
Revenue growth rate
0.953
DEPI
Depreciation slowing?
0.896
SGAI
SG&A ratio changing?
-0.2007
TATA
Accruals level
1.132
LVGI
Leverage increasing?
05

Altman Z-Score

-3.09
Distress Zone
0 Distress1.102.605.0+ Safe
0.1994
Liquidity
-1.1895
Cumulative profit
-0.1301
Operating efficiency
0.3382
Leverage

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