F

Vivid Seats Inc. — Earnings Quality Grade F

SEAT · Communication Services

Major red flags

Revenue
$571M
2025
Net Income
-$429M
2025
Gross Margin
69.6%
Free Cash Flow
-$111M
01

Screening Summary

11
Passed
5
Watch
1
Failed
-5.75
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 20 days, change -3 days YoY

A2AR vs Revenue Growth

AR growth -36.5% vs revenue growth -26.4%

A3Revenue vs CFFO

Revenue -26.4%, CFFO -269.9%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -7.3% vs COGS -14.1%. Normal

B2CapEx vs Revenue

CapEx growth -21.1% vs revenue -26.4%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 101.7%, exceeds 70%

B4Gross Margin

Gross margin 69.6%, change -4.4pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO/NI = 0.21. Below 1.0

!
C2Free Cash Flow

FCF is negative ($-0.1B)

C3Accruals Ratio

Accruals ratio = -53.0%. Low accruals

C4Cash vs Debt

Cash $0.1B covers only 25% of debt $0.4B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.4B = -500% of equity. Manageable

!
D2Leverage

Interest coverage = -2.4x (<2x). Financial stress

D3Soft Asset Growth

Other assets -31.5% vs revenue -26.4%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

!
E1Serial Acquirer FCF

FCF after acquisitions negative for 2/3 years

E2Goodwill Surge

Goodwill+Intangibles change -64% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -5.75 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor SEAT 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-5.75
-4.0 Clean-2.22 Grey-1.78 Danger0
0.862
DSRI
AR growing faster than revenue?
1.063
GMI
Gross margin declining?
0.883
AQI
Asset quality deteriorating?
0.736
SGI
Revenue growth rate
0.944
DEPI
Depreciation slowing?
1.144
SGAI
SG&A ratio changing?
-0.5303
TATA
Accruals level
2.176
LVGI
Leverage increasing?
05

Altman Z-Score

-15
Distress Zone
0 Distress1.102.605.0+ Safe
-0.196
Liquidity
-2.1346
Cumulative profit
-0.9867
Operating efficiency
-0.1179
Leverage

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