F

Driven Brands Holdings Inc. — Earnings Quality Grade F

DRVN · Consumer Cyclical

Major red flags

Revenue
$2.3B
2024
Net Income
-$292M
2024
Gross Margin
46.4%
Free Cash Flow
-$47M
01

Screening Summary

9
Passed
4
Watch
5
Failed
-2.83
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 28 days, change +4 days YoY

!
A2AR vs Revenue Growth

AR growth 18.7% exceeds revenue growth 1.5%

A3Revenue vs CFFO

Revenue 1.5%, CFFO 2.7%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -18.8% vs COGS -1.4%. Normal

B2CapEx vs Revenue

CapEx growth -51.6% vs revenue 1.5%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 60.5%. Normal

B4Gross Margin

Gross margin 46.4%, change +1.6pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO/NI = -0.83. Below 1.0

!
C2Free Cash Flow

FCF is negative ($-0.0B)

C3Accruals Ratio

Accruals ratio = -10.1%. Low accruals

C4Cash vs Debt

Cash $0.2B covers only 4% of debt $4.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $2.1B = 341% of equity. Over 50%

D2Leverage

Debt/EBITDA = 144.2x (>4x). Interest coverage = 1.6x (<2x). Financial stress

!
D3Soft Asset Growth

Other assets grew 121.7% vs revenue 1.5%

D4Asset Impairment

Write-offs surged 193% YoY, = 133% of NI. Possible big bath

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions negative for 3 years

E2Goodwill Surge

Goodwill+Intangibles change -6% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.83 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor DRVN 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-2.83
-4.0 Clean-2.22 Grey-1.78 Danger0
1.169
DSRI
AR growing faster than revenue?
0.965
GMI
Gross margin declining?
1.097
AQI
Asset quality deteriorating?
1.015
SGI
Revenue growth rate
0.809
DEPI
Depreciation slowing?
1.156
SGAI
SG&A ratio changing?
-0.1015
TATA
Accruals level
1.041
LVGI
Leverage increasing?
05

Altman Z-Score

-0.41
Distress Zone
0 Distress1.102.605.0+ Safe
0.0425
Liquidity
-0.1905
Cumulative profit
-0.0305
Operating efficiency
0.1305
Leverage

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