F

Clear Secure, Inc. — Earnings Quality Grade F

YOU · Technology

Major red flags

Revenue
$901M
2025
Net Income
$109M
2025
Gross Margin
64.4%
Free Cash Flow
$343M
01

Screening Summary

13
Passed
3
Watch
1
Failed
-1.3
M-Score

Management Signals

View all →
Routine2026-03-19
Lynn Haaland · General CounselDeparture
SEC

Source: SEC EDGAR 8-K Item 5.02, with exhibit links when available

02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 1 days, change +1 days YoY

!
A2AR vs Revenue Growth

AR growth 276.7% exceeds revenue growth 16.9%

A3Revenue vs CFFO

Revenue 16.9%, CFFO 26.0%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

!
B2CapEx vs Revenue

CapEx growth 138.0% is >2x revenue growth 16.9%

B3SG&A Ratio

SG&A/Gross Profit = 49.4%. Normal

B4Gross Margin

Gross margin 64.4%, change +0.9pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 3.41. Profits backed by cash

C2Free Cash Flow

FCF $0.3B, FCF/NI = 3.14

C3Accruals Ratio

Accruals ratio = -20.2%. Low accruals

C4Cash vs Debt

Cash $0.7B covers debt $0.1B

04

Balance Sheet Health

!
D1Goodwill + Intangibles

Goodwill+Intangibles $0.1B = 37% of equity

D2Leverage

Debt/EBITDA = 0.5x. Healthy

D3Soft Asset Growth

Other assets -16.4% vs revenue 16.9%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -16% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -1.30 (> -1.78). LIKELY MANIPULATOR

04

Beneish M-Score

Manipulation Probability-1.3
-4.0 Clean-2.22 Grey-1.78 Danger0
3.222
DSRI
AR growing faster than revenue?
0.986
GMI
Gross margin declining?
0.948
AQI
Asset quality deteriorating?
1.169
SGI
Revenue growth rate
0.772
DEPI
Depreciation slowing?
0.921
SGAI
SG&A ratio changing?
-0.202
TATA
Accruals level
1.083
LVGI
Leverage increasing?
05

Altman Z-Score

1.45
Grey Zone
0 Distress1.102.605.0+ Safe
0.0036
Liquidity
0.0919
Cumulative profit
0.1431
Operating efficiency
0.1617
Leverage

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