F

Smith & Wesson Brands, Inc. — Earnings Quality Grade F

SWBI · Industrials

Major red flags

Revenue
$475M
2025
Net Income
$13M
2025
Gross Margin
26.8%
Free Cash Flow
-$29M
01

Screening Summary

11
Passed
3
Watch
3
Failed
-2.31
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 43 days, change +3 days YoY

A2AR vs Revenue Growth

AR growth -5.4% vs revenue growth -11.4%

A3Revenue vs CFFO

Revenue -11.4%, CFFO -106.8%. Cash follows revenue

02

Expense Quality

!
B1Inventory vs COGS

Inventory growth 18.3% exceeds COGS -8.0%

B2CapEx vs Revenue

CapEx growth -76.0% vs revenue -11.4%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 75.7%, exceeds 70%

B4Gross Margin

Gross margin 26.8%, change -2.7pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = -0.54. Only -54% of profit backed by cash

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

C2Free Cash Flow

FCF < 50% of Net Income for 3 years

C3Accruals Ratio

Accruals ratio = 3.7%. Low accruals

C4Cash vs Debt

Cash $0.0B covers only 22% of debt $0.1B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = 6% of equity. Manageable

D2Leverage

Debt/EBITDA = 2.1x. Healthy

D3Soft Asset Growth

Other assets -7.1% vs revenue -11.4%. 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 -1% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.31 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor SWBI 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-2.31
-4.0 Clean-2.22 Grey-1.78 Danger0
1.068
DSRI
AR growing faster than revenue?
1.101
GMI
Gross margin declining?
1.093
AQI
Asset quality deteriorating?
0.886
SGI
Revenue growth rate
0.984
DEPI
Depreciation slowing?
1.047
SGAI
SG&A ratio changing?
0.0369
TATA
Accruals level
1.12
LVGI
Leverage increasing?
05

Altman Z-Score

7.95
Safe Zone
0 Distress1.102.605.0+ Safe
0.3764
Liquidity
0.9518
Cumulative profit
0.0426
Operating efficiency
1.9901
Leverage

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