B

Airbnb, Inc. — Earnings Quality Grade B

ABNB · Consumer Cyclical

Generally healthy

Revenue
$12.2B
2025
Net Income
$2.5B
2025
Gross Margin
83.0%
Free Cash Flow
$4.6B
01

Screening Summary

14
Passed
2
Watch
0
Failed
-2.79
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 6 days, change +1 days YoY

!
A2AR vs Revenue Growth

AR growth 26.5% exceeds revenue growth 10.3%

!
A3Revenue vs CFFO

Revenue grew 10.3% but CFFO only 2.8%

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

Insufficient data

B3SG&A Ratio

SG&A/Gross Profit = 38.7%. Normal

B4Gross Margin

Gross margin 83.0%, change -0.1pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.85. Profits backed by cash

C2Free Cash Flow

FCF $4.6B, FCF/NI = 1.85

C3Accruals Ratio

Accruals ratio = -9.6%. Low accruals

C4Cash vs Debt

Cash $11.0B covers debt $2.1B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.8B = 9% of equity. Manageable

D2Leverage

Debt/EBITDA = 0.8x. Healthy

D3Soft Asset Growth

Other assets 3.7% vs revenue 10.3%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -1% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.79 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.79
-4.0 Clean-2.22 Grey-1.78 Danger0
1.148
DSRI
AR growing faster than revenue?
1.002
GMI
Gross margin declining?
0.853
AQI
Asset quality deteriorating?
1.103
SGI
Revenue growth rate
1
DEPI
Depreciation slowing?
1.069
SGAI
SG&A ratio changing?
-0.0961
TATA
Accruals level
1.06
LVGI
Leverage increasing?
05

Altman Z-Score

2.1
Grey Zone
0 Distress1.102.605.0+ Safe
0.2318
Liquidity
-0.2477
Cumulative profit
0.1146
Operating efficiency
0.5853
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-08

Airbnb, Inc. (ABNB) 财报排雷评级 B — EarningsGrade