F

USA TODAY Co., Inc. — Earnings Quality Grade F

TDAY · Communication Services

Major red flags

Revenue
$2.3B
2025
Net Income
$2M
2025
Gross Margin
38.7%
Free Cash Flow
$63M
01

Screening Summary

13
Passed
2
Watch
3
Failed
-2.84
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 35 days, change +1 days YoY

A2AR vs Revenue Growth

AR growth -6.7% vs revenue growth -8.3%

A3Revenue vs CFFO

Revenue -8.3%, CFFO 14.0%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -38.4% vs COGS -8.7%. Normal

B2CapEx vs Revenue

CapEx growth 3.9% vs revenue -8.3%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 71.8%, exceeds 70%

B4Gross Margin

Gross margin 38.7%, change +0.3pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO far exceeds NI (ratio 65.4x). Non-cash charges depressing profits

C2Free Cash Flow

FCF $0.1B, FCF/NI = 35.97

C3Accruals Ratio

Accruals ratio = -6.1%. Low accruals

C4Cash vs Debt

Cash $0.1B covers only 8% of debt $1.1B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.9B = 552% of equity. Over 50%

D2Leverage

Debt/EBITDA = 4.3x (>4x). Interest coverage = 1.2x (<2x). Financial stress

D3Soft Asset Growth

Other assets 2.2% vs revenue -8.3%. Normal

D4Asset Impairment

Write-offs normal

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -11% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.84 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor TDAY 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-2.84
-4.0 Clean-2.22 Grey-1.78 Danger0
1.017
DSRI
AR growing faster than revenue?
0.992
GMI
Gross margin declining?
1.036
AQI
Asset quality deteriorating?
0.917
SGI
Revenue growth rate
0.813
DEPI
Depreciation slowing?
0.991
SGAI
SG&A ratio changing?
-0.0613
TATA
Accruals level
1.004
LVGI
Leverage increasing?
05

Altman Z-Score

-1.88
Distress Zone
0 Distress1.102.605.0+ Safe
-0.07
Liquidity
-0.5725
Cumulative profit
0.0522
Operating efficiency
0.0922
Leverage

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