F

Teads Holding Co. — Earnings Quality Grade F

TEAD · Communication Services

Major red flags

Revenue
$1.3B
2025
Net Income
-$517M
2025
Gross Margin
33.0%
Free Cash Flow
-$15M
01

Screening Summary

4
Passed
9
Watch
4
Failed
-3.5
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 surged by 35 days (61 → 96)

Small-cap context: DSO swings on a small revenue base are more often quarterly customer-mix effects than red flags.

!
A2AR vs Revenue Growth

AR growth 129.5% exceeds revenue growth 46.1%

A3Revenue vs CFFO

Revenue grew 46.1% but CFFO declined -88.9%

Small-cap context: Small-cap revenue/CFFO ratio is sensitive to growth-stage working-capital draws.

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth 31.6% vs revenue 46.1%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 93.6%, exceeds 70%

!
B4Gross Margin

Gross margin swung +11.4pp (21.6% → 33.0%)

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO/NI = -0.01. Below 1.0

!
C2Free Cash Flow

FCF is negative ($-0.0B)

C3Accruals Ratio

Accruals ratio = -39.5%. Low accruals

C4Cash vs Debt

Cash $0.1B covers only 21% of debt $0.7B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.7B = 689% of equity. Over 50%

!
D2Leverage

Interest coverage = -0.2x (<2x). Financial stress

!
D3Soft Asset Growth

Other assets grew 99.1% vs revenue 46.1%

D4Asset Impairment

No write-off data

05

Acquisition Risk

!
E1Serial Acquirer FCF

FCF after acquisitions negative for 2/3 years

!
E2Goodwill Surge

Goodwill+Intangibles surged 722% YoY

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.50 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor TEAD 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-3.5
-4.0 Clean-2.22 Grey-1.78 Danger0
1.57
DSRI
AR growing faster than revenue?
0.654
GMI
Gross margin declining?
2.036
AQI
Asset quality deteriorating?
1.461
SGI
Revenue growth rate
0.536
DEPI
Depreciation slowing?
1.645
SGAI
SG&A ratio changing?
-0.3951
TATA
Accruals level
1.556
LVGI
Leverage increasing?
05

Altman Z-Score

-3.39
Distress Zone
0 Distress1.102.605.0+ Safe
0.0349
Liquidity
-0.517
Cumulative profit
-0.2995
Operating efficiency
0.0774
Leverage

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