F

Molson Coors Beverage Company — Earnings Quality Grade F

TAP · Consumer Defensive

Major red flags

Revenue
$11.1B
2025
Net Income
-$2.1B
2025
Gross Margin
38.4%
Free Cash Flow
$1.1B
01

Screening Summary

14
Passed
1
Watch
2
Failed
-3.33
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 23 days, change +1 days YoY

A2AR vs Revenue Growth

AR growth 1.4% vs revenue growth -4.2%

A3Revenue vs CFFO

Revenue -4.2%, CFFO -6.6%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -1.6% vs COGS -3.2%. Normal

B2CapEx vs Revenue

CapEx growth 6.3% vs revenue -4.2%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 61.9%. Normal

B4Gross Margin

Gross margin 38.4%, change -0.6pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO/NI = -0.83. Below 1.0

C2Free Cash Flow

FCF $1.1B, FCF/NI = -0.50

C3Accruals Ratio

Accruals ratio = -17.3%. Low accruals

C4Cash vs Debt

Cash $0.9B covers only 14% of debt $6.4B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $13.9B = 136% of equity. Over 50%

D2Leverage

Debt/EBITDA = -4.1x. Healthy

D3Soft Asset Growth

Other assets 12.3% vs revenue -4.2%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -22% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.33 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-3.33
-4.0 Clean-2.22 Grey-1.78 Danger0
1.059
DSRI
AR growing faster than revenue?
1.016
GMI
Gross margin declining?
0.919
AQI
Asset quality deteriorating?
0.958
SGI
Revenue growth rate
1.115
DEPI
Depreciation slowing?
1.015
SGAI
SG&A ratio changing?
-0.1726
TATA
Accruals level
1.148
LVGI
Leverage increasing?
05

Altman Z-Score

0.35
Distress Zone
0 Distress1.102.605.0+ Safe
-0.1045
Liquidity
0.2517
Cumulative profit
-0.0998
Operating efficiency
0.8388
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-10

Molson Coors Beverage Company (TAP) Earnings Quality Grade F — EarningsGrade