F

Analog Devices, Inc. — Earnings Quality Grade F

ADI · Technology

Major red flags

Revenue
$11.0B
2025
Net Income
$2.3B
2025
Gross Margin
61.5%
Free Cash Flow
$4.3B
01

Screening Summary

15
Passed
0
Watch
2
Failed
-2.77
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 48 days, change -4 days YoY

A2AR vs Revenue Growth

AR growth 7.5% vs revenue growth 16.9%

A3Revenue vs CFFO

Revenue 16.9%, CFFO 24.9%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 14.4% vs COGS 5.0%. Normal

B2CapEx vs Revenue

CapEx growth -27.0% vs revenue 16.9%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 18.5%, excellent (<30%)

B4Gross Margin

Gross margin 61.5%, change +4.4pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 2.12. Profits backed by cash

C2Free Cash Flow

FCF $4.3B, FCF/NI = 1.89

C3Accruals Ratio

Accruals ratio = -5.3%. Low accruals

C4Cash vs Debt

Cash $3.7B covers only 42% of debt $8.7B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $35.0B = 103% of equity. Over 50%

D2Leverage

Debt/EBITDA = 1.7x. Healthy

D3Soft Asset Growth

Other assets -0.8% 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 -4% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.77 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.77
-4.0 Clean-2.22 Grey-1.78 Danger0
0.919
DSRI
AR growing faster than revenue?
0.929
GMI
Gross margin declining?
0.96
AQI
Asset quality deteriorating?
1.169
SGI
Revenue growth rate
1.014
DEPI
Depreciation slowing?
1.005
SGAI
SG&A ratio changing?
-0.053
TATA
Accruals level
1.19
LVGI
Leverage increasing?
05

Altman Z-Score

4.17
Safe Zone
0 Distress1.102.605.0+ Safe
0.0805
Liquidity
0.2196
Cumulative profit
0.0631
Operating efficiency
2.3853
Leverage

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

Analog Devices, Inc. (ADI) 财报排雷评级 F — EarningsGrade