F

TripAdvisor, Inc. — Earnings Quality Grade F

TRIP · Consumer Cyclical

Major red flags

Revenue
$1.9B
2025
Net Income
$40M
2025
Gross Margin
92.3%
Free Cash Flow
$163M
01

Screening Summary

13
Passed
2
Watch
2
Failed
-2.93
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 -2 days YoY

A2AR vs Revenue Growth

AR growth -3.7% vs revenue growth 3.1%

A3Revenue vs CFFO

Revenue 3.1%, CFFO 70.1%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth 10.8% vs revenue 3.1%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 82.0%, exceeds 70%

B4Gross Margin

Gross margin 92.3%, change -0.5pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 6.12. Profits backed by cash

C2Free Cash Flow

FCF $0.2B, FCF/NI = 4.08

C3Accruals Ratio

Accruals ratio = -7.8%. Low accruals

!
C4Cash vs Debt

Cash $1.0B covers 83% of debt $1.3B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $1.0B = 160% of equity. Over 50%

D2Leverage

Debt/EBITDA = 6.2x (>4x). Interest coverage = 1.9x (<2x). Financial stress

D3Soft Asset Growth

Other assets 9.3% vs revenue 3.1%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 7% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.93 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor TRIP 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-2.93
-4.0 Clean-2.22 Grey-1.78 Danger0
0.934
DSRI
AR growing faster than revenue?
1.006
GMI
Gross margin declining?
1.066
AQI
Asset quality deteriorating?
1.031
SGI
Revenue growth rate
0.894
DEPI
Depreciation slowing?
0.982
SGAI
SG&A ratio changing?
-0.0781
TATA
Accruals level
1.215
LVGI
Leverage increasing?
05

Altman Z-Score

1.74
Grey Zone
0 Distress1.102.605.0+ Safe
0.1116
Liquidity
0.1204
Cumulative profit
0.0411
Operating efficiency
0.3258
Leverage

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