F

Academy Sports and Outdoors, In — Earnings Quality Grade F

ASO · Consumer Cyclical

Major red flags

Revenue
$6.1B
2026
Net Income
$377M
2026
Gross Margin
34.8%
Free Cash Flow
$221M
01

Screening Summary

11
Passed
3
Watch
3
Failed
-1.6
M-Score

管理层信号

查看全部 →
Routine2025-12-02
Michael Dastugue · Director任命
Standard appointment
SEC
Routine2025-12-02
Michael Dastugue · Director辞职
SEC
Routine2025-12-02
Michael Dastugue · Chief Financial Officer任命
Standard appointment
SEC
Routine2025-12-02
Michael Dastugue · Board任命
Standard appointment
SEC
Routine2025-12-02
Michael Dastugue · independent director任命
Standard appointment
SEC

数据来源:SEC EDGAR 8-K Item 5.02,附 Exhibit 99.1 链接

02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 2 days, change +1 days YoY

!
A2AR vs Revenue Growth

AR growth 107.4% exceeds revenue growth 2.0%

A3Revenue vs CFFO

Revenue 2.0%, CFFO -17.7%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 14.9% vs COGS 0.7%. Normal

B2CapEx vs Revenue

CapEx growth 6.5% vs revenue 2.0%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 75.7%, exceeds 70%

B4Gross Margin

Gross margin 34.8%, change +0.9pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.15. Profits backed by cash

C2Free Cash Flow

FCF $0.2B, FCF/NI = 0.59

C3Accruals Ratio

Accruals ratio = -1.1%. Low accruals

C4Cash vs Debt

Cash $0.3B covers only 17% of debt $1.9B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $1.4B = 66% of equity. Over 50%

D2Leverage

Debt/EBITDA = 2.9x. Healthy

!
D3Soft Asset Growth

Other assets grew 21.4% vs revenue 2.0%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 0% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -1.60 (> -1.78). LIKELY MANIPULATOR

04

Beneish M-Score

Manipulation Probability-1.6
-4.0 Clean-2.22 Grey-1.78 Danger0
2.033
DSRI
AR growing faster than revenue?
0.975
GMI
Gross margin declining?
0.936
AQI
Asset quality deteriorating?
1.02
SGI
Revenue growth rate
1.027
DEPI
Depreciation slowing?
1.06
SGAI
SG&A ratio changing?
-0.011
TATA
Accruals level
0.973
LVGI
Leverage increasing?
05

Altman Z-Score

3.73
Safe Zone
0 Distress1.102.605.0+ Safe
0.1747
Liquidity
0.3628
Cumulative profit
0.099
Operating efficiency
0.6992
Leverage

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