F

Mercury Systems Inc — Earnings Quality Grade F

MRCY · Industrials

Major red flags

Revenue
$912M
2025
Net Income
-$38M
2025
Gross Margin
27.9%
Free Cash Flow
$119M
01

Screening Summary

12
Passed
0
Watch
4
Failed
-2.93
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 44 days, change -5 days YoY

A2AR vs Revenue Growth

AR growth -1.7% vs revenue growth 9.2%

A3Revenue vs CFFO

Revenue 9.2%, CFFO 130.0%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -0.7% vs COGS 2.8%. Normal

B2CapEx vs Revenue

CapEx growth -42.3% vs revenue 9.2%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 60.7%. Normal

B4Gross Margin

Gross margin 27.9%, change +4.5pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO < Net Income for 3 consecutive years

C2Free Cash Flow

FCF $0.1B, FCF/NI = -3.14

C3Accruals Ratio

Accruals ratio = -7.3%. Low accruals

C4Cash vs Debt

Cash $0.3B covers only 48% of debt $0.6B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $1.1B = 78% of equity. Over 50%

D2Leverage

Debt/EBITDA = 9.9x (>4x). Interest coverage = -0.3x (<2x). Financial stress

D3Soft Asset Growth

Insufficient data

D4Asset Impairment

No write-off data

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 = -2.93 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor MRCY 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-2.93
-4.0 Clean-2.22 Grey-1.78 Danger0
0.901
DSRI
AR growing faster than revenue?
0.84
GMI
Gross margin declining?
0.953
AQI
Asset quality deteriorating?
1.092
SGI
Revenue growth rate
0.976
DEPI
Depreciation slowing?
0.848
SGAI
SG&A ratio changing?
-0.0726
TATA
Accruals level
1.055
LVGI
Leverage increasing?
05

Altman Z-Score

3.85
Safe Zone
0 Distress1.102.605.0+ Safe
0.3112
Liquidity
0.0747
Cumulative profit
-0.007
Operating efficiency
1.5328
Leverage

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