F

Redwire Corporation — Earnings Quality Grade F

RDW · Industrials

Major red flags

Revenue
$335M
2025
Net Income
-$227M
2025
Gross Margin
5.2%
Free Cash Flow
-$201M
01

Screening Summary

3
Passed
9
Watch
6
Failed
-0.47
M-Score

Management Signals

View all →
Routine2026-03-17
Frank Calvelli · DirectorAppointment
Planned succession
SEC
Routine2026-03-17
Frank Calvelli · DirectorAppointment
Standard appointment
SEC
Watch2026-02-17
Thomas Wallander · DirectorResignation
2 board departures
SEC
Watch2026-02-17
David Kornblatt · ChairResignation
2 board departures
SEC
Routine2026-02-17
Thomas Wallander · BoardAppointment
Standard appointment
SEC

Source: SEC EDGAR 8-K Item 5.02, with exhibit links when available

02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO surged by 18 days (22 → 41)

Small-cap context: DSO swings on a small revenue base are more often quarterly customer-mix effects than red flags.

!
A2AR vs Revenue Growth

AR growth 102.4% exceeds revenue growth 10.3%

A3Revenue vs CFFO

Revenue grew 10.3% but CFFO declined -922.2%

Small-cap context: Small-cap revenue/CFFO ratio is sensitive to growth-stage working-capital draws.

02

Expense Quality

!
B1Inventory vs COGS

Inventory growth 2394.3% exceeds COGS 22.5%

!
B2CapEx vs Revenue

CapEx growth 113.3% is >2x revenue growth 10.3%

!
B3SG&A Ratio

SG&A/Gross Profit = 990.9%, exceeds 70%

!
B4Gross Margin

Gross margin swung -9.5pp (14.6% → 5.2%)

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO < Net Income for 3 consecutive years

Small-cap context: Small-cap CFFO/NI often diverges from working-capital swings, not necessarily manipulation.

!
C2Free Cash Flow

FCF is negative ($-0.2B)

C3Accruals Ratio

Accruals ratio = -3.4%. Low accruals

!
C4Cash vs Debt

Cash $0.1B covers 77% of debt $0.1B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $1.1B = 98% of equity. Over 50%

!
D2Leverage

Interest coverage = -4.4x (<2x). Financial stress

D3Soft Asset Growth

Other assets -81.2% vs revenue 10.3%. Normal

D4Asset Impairment

Write-offs normal

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 surged 739% YoY

06

Manipulation Score

F1Beneish M-Score

M-Score = -0.47 (> -1.78). LIKELY MANIPULATOR

Small-cap context: Beneish M-Score was calibrated on large-caps; small-cap DSO/inventory volatility mechanically inflates it.

04

Beneish M-Score

Manipulation Probability-0.47
-4.0 Clean-2.22 Grey-1.78 Danger0
1.835
DSRI
AR growing faster than revenue?
2.836
GMI
Gross margin declining?
1.686
AQI
Asset quality deteriorating?
1.103
SGI
Revenue growth rate
0.908
DEPI
Depreciation slowing?
2.175
SGAI
SG&A ratio changing?
-0.034
TATA
Accruals level
0.174
LVGI
Leverage increasing?
05

Altman Z-Score

1.88
Grey Zone
0 Distress1.102.605.0+ Safe
0.0671
Liquidity
-0.4291
Cumulative profit
-0.1462
Operating efficiency
3.6434
Leverage

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