F

Hasbro, Inc. — Earnings Quality Grade F

HAS · Consumer Cyclical

Major red flags

Revenue
$4.7B
2025
Net Income
-$322M
2025
Gross Margin
64.6%
Free Cash Flow
$695M
01

Screening Summary

12
Passed
2
Watch
3
Failed
-3.45
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 82 days, change +1 days YoY

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue 13.7%, CFFO 5.4%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -5.3% vs COGS 13.8%. Normal

B2CapEx vs Revenue

CapEx growth 0.4% vs revenue 13.7%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 49.1%. Normal

B4Gross Margin

Gross margin 64.6%, change -0.0pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO/NI = -2.77. Below 1.0

C2Free Cash Flow

FCF $0.7B, FCF/NI = -2.16

C3Accruals Ratio

Accruals ratio = -21.9%. Low accruals

C4Cash vs Debt

Cash $0.9B covers only 27% of debt $3.3B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $1.7B = 318% of equity. Over 50%

!
D2Leverage

Debt/EBITDA = 14.2x (>4x). Financial stress

D3Soft Asset Growth

Other assets 0.9% vs revenue 13.7%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -39% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.45 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-3.45
-4.0 Clean-2.22 Grey-1.78 Danger0
1.014
DSRI
AR growing faster than revenue?
1
GMI
Gross margin declining?
0.819
AQI
Asset quality deteriorating?
1.137
SGI
Revenue growth rate
1.009
DEPI
Depreciation slowing?
0.856
SGAI
SG&A ratio changing?
-0.2189
TATA
Accruals level
1.108
LVGI
Leverage increasing?
05

Altman Z-Score

1.94
Grey Zone
0 Distress1.102.605.0+ Safe
0.1284
Liquidity
0.2799
Cumulative profit
0.0111
Operating efficiency
0.108
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-10

Hasbro, Inc. (HAS) Earnings Quality Grade F — EarningsGrade