F

Leidos Holdings, Inc. — Earnings Quality Grade F

LDOS · Technology

Major red flags

Revenue
$17.2B
2025
Net Income
$1.4B
2025
Gross Margin
18.0%
Free Cash Flow
$1.6B
01

Screening Summary

16
Passed
0
Watch
2
Failed
-2.61
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 39 days, change -1 days YoY

A2AR vs Revenue Growth

AR growth 0.4% vs revenue growth 3.1%

A3Revenue vs CFFO

Revenue 3.1%, CFFO 22.0%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 8.6% vs COGS 1.5%. Normal

B2CapEx vs Revenue

CapEx growth -16.1% vs revenue 3.1%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 32.2%. Normal

B4Gross Margin

Gross margin 18.0%, change +1.3pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.21. Profits backed by cash

C2Free Cash Flow

FCF $1.6B, FCF/NI = 1.12

C3Accruals Ratio

Accruals ratio = -2.2%. Low accruals

C4Cash vs Debt

Cash $1.1B covers only 21% of debt $5.2B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $6.8B = 138% of equity. Over 50%

D2Leverage

Debt/EBITDA = 2.2x. Healthy

D3Soft Asset Growth

Other assets 7.2% vs revenue 3.1%. Normal

D4Asset Impairment

Write-offs normal

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 = -2.61 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.61
-4.0 Clean-2.22 Grey-1.78 Danger0
0.974
DSRI
AR growing faster than revenue?
0.931
GMI
Gross margin declining?
0.973
AQI
Asset quality deteriorating?
1.031
SGI
Revenue growth rate
0.965
DEPI
Depreciation slowing?
0.986
SGAI
SG&A ratio changing?
-0.0224
TATA
Accruals level
0.944
LVGI
Leverage increasing?
05

Altman Z-Score

3.75
Safe Zone
0 Distress1.102.605.0+ Safe
0.1473
Liquidity
0.3444
Cumulative profit
0.1565
Operating efficiency
0.5763
Leverage

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

Leidos Holdings, Inc. (LDOS) Earnings Quality Grade F — EarningsGrade