F

Magnera Corporation — Earnings Quality Grade F

MAGN · Consumer Defensive

Major red flags

Revenue
$1.4B
2023
Net Income
-$79M
2023
Gross Margin
9.4%
Free Cash Flow
-$59M
01

Screening Summary

10
Passed
3
Watch
4
Failed
-2.7
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 45 days, change -3 days YoY

A2AR vs Revenue Growth

AR growth -12.6% vs revenue growth -7.1%

A3Revenue vs CFFO

Revenue -7.1%, CFFO 37.2%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -3.6% vs COGS -6.5%. Normal

B2CapEx vs Revenue

CapEx growth -10.5% vs revenue -7.1%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 84.6%, exceeds 70%

B4Gross Margin

Gross margin 9.4%, change -0.6pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO/NI = 0.32. Below 1.0

!
C2Free Cash Flow

FCF is negative ($-0.1B)

C3Accruals Ratio

Accruals ratio = -3.4%. Low accruals

C4Cash vs Debt

Cash $0.1B covers only 6% of debt $0.9B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.2B = 83% of equity. Over 50%

D2Leverage

Debt/EBITDA = 15.2x (>4x). Interest coverage = 0.3x (<2x). Financial stress

D3Soft Asset Growth

Other assets -23.4% vs revenue -7.1%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions negative for 3 years

Small-cap context: A single acquisition on a small balance sheet can trip serial-acquirer logic.

E2Goodwill Surge

Goodwill+Intangibles change 0% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.70 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor MAGN 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-2.7
-4.0 Clean-2.22 Grey-1.78 Danger0
0.941
DSRI
AR growing faster than revenue?
1.066
GMI
Gross margin declining?
1.066
AQI
Asset quality deteriorating?
0.929
SGI
Revenue growth rate
1
DEPI
Depreciation slowing?
0.945
SGAI
SG&A ratio changing?
-0.0342
TATA
Accruals level
1.035
LVGI
Leverage increasing?
05

Altman Z-Score

2.42
Grey Zone
0 Distress1.102.605.0+ Safe
0.2082
Liquidity
0.2685
Cumulative profit
-0.0041
Operating efficiency
0.1965
Leverage

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