C

Arista Networks, Inc. — Earnings Quality Grade C

ANET · Technology

Some red flags

Revenue
$9.0B
2025
Net Income
$3.5B
2025
Gross Margin
64.1%
Free Cash Flow
$4.3B
01

Screening Summary

11
Passed
3
Watch
1
Failed
-2.24
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO surged by 17 days (59 → 76)

!
A2AR vs Revenue Growth

AR growth 65.4% exceeds revenue growth 28.6%

A3Revenue vs CFFO

Revenue 28.6%, CFFO 17.9%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 22.5% vs COGS 28.9%. Normal

!
B2CapEx vs Revenue

CapEx growth 273.4% is >2x revenue growth 28.6%

B3SG&A Ratio

SG&A/Gross Profit = 11.7%, excellent (<30%)

B4Gross Margin

Gross margin 64.1%, change -0.1pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.25. Profits backed by cash

C2Free Cash Flow

FCF $4.3B, FCF/NI = 1.21

C3Accruals Ratio

Accruals ratio = -4.4%. Low accruals

C4Cash vs Debt

Insufficient data

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.4B = 3% of equity. Manageable

D2Leverage

Insufficient data

!
D3Soft Asset Growth

Other assets grew 105.6% vs revenue 28.6%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 26% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.24 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.24
-4.0 Clean-2.22 Grey-1.78 Danger0
1.287
DSRI
AR growing faster than revenue?
1.001
GMI
Gross margin declining?
1.015
AQI
Asset quality deteriorating?
1.286
SGI
Revenue growth rate
1.464
DEPI
Depreciation slowing?
0.955
SGAI
SG&A ratio changing?
-0.0442
TATA
Accruals level
1.421
LVGI
Leverage increasing?
05

Altman Z-Score

8.46
Safe Zone
0 Distress1.102.605.0+ Safe
0.5661
Liquidity
0.4857
Cumulative profit
0.1983
Operating efficiency
1.7477
Leverage

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

Arista Networks, Inc. (ANET) 财报排雷评级 C — EarningsGrade