F

Wynn Resorts, Limited — Earnings Quality Grade F

WYNN · Consumer Cyclical

Major red flags

Revenue
$7.1B
2025
Net Income
$327M
2025
Gross Margin
41.4%
Free Cash Flow
$692M
01

Screening Summary

13
Passed
2
Watch
2
Failed
-2.53
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 21 days, change +4 days YoY

!
A2AR vs Revenue Growth

AR growth 24.3% exceeds revenue growth 0.1%

A3Revenue vs CFFO

Revenue 0.1%, CFFO -5.2%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 16.8% vs COGS 3.8%. Normal

!
B2CapEx vs Revenue

CapEx growth 56.4% is >2x revenue growth 0.1%

B3SG&A Ratio

SG&A/Gross Profit = 37.8%. Normal

B4Gross Margin

Gross margin 41.4%, change -2.1pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 4.13. Profits backed by cash

C2Free Cash Flow

FCF $0.7B, FCF/NI = 2.11

C3Accruals Ratio

Accruals ratio = -7.8%. Low accruals

C4Cash vs Debt

Cash $2.1B covers only 17% of debt $12.2B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.2B = -81% of equity. Manageable

D2Leverage

Debt/EBITDA = 6.9x (>4x). Interest coverage = 1.9x (<2x). Financial stress

D3Soft Asset Growth

Other assets 13.6% vs revenue 0.1%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -18% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.53 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.53
-4.0 Clean-2.22 Grey-1.78 Danger0
1.241
DSRI
AR growing faster than revenue?
1.05
GMI
Gross margin declining?
1.151
AQI
Asset quality deteriorating?
1.001
SGI
Revenue growth rate
1.067
DEPI
Depreciation slowing?
1.032
SGAI
SG&A ratio changing?
-0.0782
TATA
Accruals level
1.002
LVGI
Leverage increasing?
05

Altman Z-Score

0.72
Distress Zone
0 Distress1.102.605.0+ Safe
0.0794
Liquidity
-0.1109
Cumulative profit
0.0869
Operating efficiency
-0.0195
Leverage

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

Wynn Resorts, Limited (WYNN) Earnings Quality Grade F — EarningsGrade