F

Tractor Supply Company — Earnings Quality Grade F

TSCO · Consumer Cyclical

Major red flags

Revenue
$15.5B
2025
Net Income
$1.1B
2025
Gross Margin
36.4%
Free Cash Flow
$740M
01

Screening Summary

12
Passed
1
Watch
1
Failed
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

Insufficient data

A2AR vs Revenue Growth

Insufficient data

A3Revenue vs CFFO

Revenue 4.3%, CFFO 15.1%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 8.6% vs COGS 4.0%. Normal

B2CapEx vs Revenue

CapEx growth 14.1% vs revenue 4.3%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 65.3%. Normal

B4Gross Margin

Gross margin 36.4%, change +0.2pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.49. Profits backed by cash

C2Free Cash Flow

FCF $0.7B, FCF/NI = 0.68

C3Accruals Ratio

Accruals ratio = -4.9%. Low accruals

C4Cash vs Debt

Cash $0.2B covers only 3% of debt $5.9B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.4B = 15% of equity. Manageable

D2Leverage

Debt/EBITDA = 3.0x. Healthy

D3Soft Asset Growth

Other assets -25.3% vs revenue 4.3%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

!
E2Goodwill Surge

Goodwill+Intangibles surged 48% YoY

06

Manipulation Score

F1Beneish M-Score

Insufficient data

05

Altman Z-Score

4
Safe Zone
0 Distress1.102.605.0+ Safe
0.0817
Liquidity
0.6877
Cumulative profit
0.1342
Operating efficiency
0.309
Leverage

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

Tractor Supply Company (TSCO) Earnings Quality Grade F — EarningsGrade