C

Ibotta, Inc. — Earnings Quality Grade C

IBTA · Technology

Some red flags

Revenue
$342M
2025
Net Income
$4M
2025
Gross Margin
79.2%
Free Cash Flow
$61M
01

Screening Summary

11
Passed
6
Watch
0
Failed
-2.99
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 222 days, change +3 days YoY

A2AR vs Revenue Growth

AR growth -5.5% vs revenue growth -6.8%

A3Revenue vs CFFO

Revenue -6.8%, CFFO -17.8%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

!
B2CapEx vs Revenue

CapEx growth 236.3% is >2x revenue growth -6.8%

!
B3SG&A Ratio

SG&A/Gross Profit = 76.4%, exceeds 70%

!
B4Gross Margin

Gross margin swung -7.1pp (86.4% → 79.2%)

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO far exceeds NI (ratio 26.7x). Non-cash charges depressing profits

C2Free Cash Flow

FCF $0.1B, FCF/NI = 17.05

C3Accruals Ratio

Accruals ratio = -17.4%. Low accruals

C4Cash vs Debt

Cash $0.2B covers debt $0.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = 8% of equity. Manageable

D2Leverage

Debt/EBITDA = 3.4x. Healthy

!
D3Soft Asset Growth

Other assets grew 35.6% vs revenue -6.8%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

!
E2Goodwill Surge

Goodwill+Intangibles surged 49% YoY

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.99 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor IBTA 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-2.99
-4.0 Clean-2.22 Grey-1.78 Danger0
1.014
DSRI
AR growing faster than revenue?
1.09
GMI
Gross margin declining?
1.153
AQI
Asset quality deteriorating?
0.932
SGI
Revenue growth rate
4.033
DEPI
Depreciation slowing?
1.001
SGAI
SG&A ratio changing?
-0.1744
TATA
Accruals level
1.313
LVGI
Leverage increasing?
05

Altman Z-Score

2.91
Safe Zone
0 Distress1.102.605.0+ Safe
0.3806
Liquidity
-0.2603
Cumulative profit
-0.0016
Operating efficiency
1.2073
Leverage

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