C

The Lovesac Company — Earnings Quality Grade C

LOVE · Consumer Cyclical

Some red flags

Revenue
$697M
2026
Net Income
$4M
2026
Gross Margin
56.4%
Free Cash Flow
$25M
01

Screening Summary

12
Passed
5
Watch
0
Failed
-3.12
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 6 days, change -3 days YoY

A2AR vs Revenue Growth

AR growth -30.1% vs revenue growth 2.4%

A3Revenue vs CFFO

Revenue 2.4%, CFFO 26.6%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -14.5% vs COGS 7.5%. Normal

B2CapEx vs Revenue

CapEx growth 11.6% vs revenue 2.4%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 94.8%, exceeds 70%

B4Gross Margin

Gross margin 56.4%, change -2.0pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO far exceeds NI (ratio 12.1x). Non-cash charges depressing profits

C2Free Cash Flow

FCF $0.0B, FCF/NI = 6.23

C3Accruals Ratio

Accruals ratio = -8.5%. Low accruals

!
C4Cash vs Debt

Cash $0.1B covers 53% of debt $0.2B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = 1% of equity. Manageable

!
D2Leverage

Debt/EBITDA = 9.4x (>4x). Financial stress

D3Soft Asset Growth

Other assets -1.5% vs revenue 2.4%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

!
E2Goodwill Surge

Goodwill+Intangibles surged 45% YoY

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.12 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor LOVE 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-3.12
-4.0 Clean-2.22 Grey-1.78 Danger0
0.683
DSRI
AR growing faster than revenue?
1.036
GMI
Gross margin declining?
0.964
AQI
Asset quality deteriorating?
1.024
SGI
Revenue growth rate
1.023
DEPI
Depreciation slowing?
0.985
SGAI
SG&A ratio changing?
-0.0847
TATA
Accruals level
0.944
LVGI
Leverage increasing?
05

Altman Z-Score

2.04
Grey Zone
0 Distress1.102.605.0+ Safe
0.1674
Liquidity
0.0446
Cumulative profit
0.01
Operating efficiency
0.6922
Leverage

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