F

Vestis Corporation — Earnings Quality Grade F

VSTS · Industrials

Major red flags

Revenue
$2.7B
2025
Net Income
-$40M
2025
Gross Margin
26.5%
Free Cash Flow
$6M
01

Screening Summary

12
Passed
2
Watch
3
Failed
-2.69
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 22 days, change -1 days YoY

A2AR vs Revenue Growth

AR growth -8.4% vs revenue growth -2.5%

A3Revenue vs CFFO

Revenue -2.5%, CFFO -86.4%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 4.2% vs COGS 1.0%. Normal

B2CapEx vs Revenue

CapEx growth -25.9% vs revenue -2.5%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 71.4%, exceeds 70%

B4Gross Margin

Gross margin 26.5%, change -2.6pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO/NI = -1.60. Below 1.0

C2Free Cash Flow

FCF $0.0B, FCF/NI = -0.14

C3Accruals Ratio

Accruals ratio = -3.6%. Low accruals

C4Cash vs Debt

Cash $0.0B covers only 2% of debt $1.4B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $1.2B = 133% of equity. Over 50%

D2Leverage

Debt/EBITDA = 7.4x (>4x). Interest coverage = 0.7x (<2x). Financial stress

D3Soft Asset Growth

Other assets -20.4% vs revenue -2.5%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -2% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.69 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor VSTS 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-2.69
-4.0 Clean-2.22 Grey-1.78 Danger0
0.939
DSRI
AR growing faster than revenue?
1.097
GMI
Gross margin declining?
0.96
AQI
Asset quality deteriorating?
0.975
SGI
Revenue growth rate
0.992
DEPI
Depreciation slowing?
1.026
SGAI
SG&A ratio changing?
-0.0359
TATA
Accruals level
0.984
LVGI
Leverage increasing?
05

Altman Z-Score

1.5
Grey Zone
0 Distress1.102.605.0+ Safe
0.1517
Liquidity
-0.0161
Cumulative profit
0.0165
Operating efficiency
0.4241
Leverage

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