F

ThredUp Inc. — Earnings Quality Grade F

TDUP · Consumer Cyclical

Major red flags

Revenue
$311M
2025
Net Income
-$20M
2025
Gross Margin
79.4%
Free Cash Flow
$0M
01

Screening Summary

12
Passed
4
Watch
1
Failed
-3.48
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 3 days, change -2 days YoY

A2AR vs Revenue Growth

AR growth -31.7% vs revenue growth 19.5%

A3Revenue vs CFFO

Revenue 19.5%, CFFO 117.3%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

!
B2CapEx vs Revenue

CapEx growth 59.1% is >2x revenue growth 19.5%

B3SG&A Ratio

SG&A/Gross Profit = 46.9%. Normal

B4Gross Margin

Gross margin 79.4%, change -0.3pp. Stable

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 $0.0B, FCF/NI = -0.01

C3Accruals Ratio

Accruals ratio = -18.5%. Low accruals

!
C4Cash vs Debt

Cash $0.0B covers 92% of debt $0.1B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = 18% of equity. Manageable

!
D2Leverage

Interest coverage = -11.3x (<2x). Financial stress

D3Soft Asset Growth

Other assets 15.7% vs revenue 19.5%. 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 0% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.48 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor TDUP 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-3.48
-4.0 Clean-2.22 Grey-1.78 Danger0
0.572
DSRI
AR growing faster than revenue?
1.003
GMI
Gross margin declining?
1.083
AQI
Asset quality deteriorating?
1.195
SGI
Revenue growth rate
1.234
DEPI
Depreciation slowing?
0.917
SGAI
SG&A ratio changing?
-0.1846
TATA
Accruals level
0.985
LVGI
Leverage increasing?
05

Altman Z-Score

-11.61
Distress Zone
0 Distress1.102.605.0+ Safe
-0.0341
Liquidity
-3.4445
Cumulative profit
-0.109
Operating efficiency
0.5478
Leverage

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