F

MillerKnoll, Inc. — Earnings Quality Grade F

MLKN · Consumer Cyclical

Major red flags

Revenue
$3.7B
2025
Net Income
-$37M
2025
Gross Margin
38.8%
Free Cash Flow
$102M
01

Screening Summary

10
Passed
4
Watch
3
Failed
-2.67
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 35 days, change +4 days YoY

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue 1.1%, CFFO -40.6%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 4.4% vs COGS 1.7%. Normal

!
B2CapEx vs Revenue

CapEx growth 37.2% is >2x revenue growth 1.1%

!
B3SG&A Ratio

SG&A/Gross Profit = 79.7%, exceeds 70%

B4Gross Margin

Gross margin 38.8%, change -0.4pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO/NI = -5.67. Below 1.0

C2Free Cash Flow

FCF $0.1B, FCF/NI = -2.76

C3Accruals Ratio

Accruals ratio = -6.2%. Low accruals

C4Cash vs Debt

Cash $0.2B covers only 11% of debt $1.8B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $1.8B = 144% of equity. Over 50%

!
D2Leverage

Debt/EBITDA = 9.3x (>4x). Financial stress

D3Soft Asset Growth

Other assets -24.8% vs revenue 1.1%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -7% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.67 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor MLKN 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-2.67
-4.0 Clean-2.22 Grey-1.78 Danger0
1.123
DSRI
AR growing faster than revenue?
1.009
GMI
Gross margin declining?
0.94
AQI
Asset quality deteriorating?
1.011
SGI
Revenue growth rate
1.131
DEPI
Depreciation slowing?
1.008
SGAI
SG&A ratio changing?
-0.0623
TATA
Accruals level
1.037
LVGI
Leverage increasing?
05

Altman Z-Score

1.83
Grey Zone
0 Distress1.102.605.0+ Safe
0.1025
Liquidity
0.1684
Cumulative profit
0.0139
Operating efficiency
0.4879
Leverage

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