F

Axon Enterprise, Inc. — Earnings Quality Grade F

AXON · Industrials

Major red flags

Revenue
$2.8B
2025
Net Income
$125M
2025
Gross Margin
59.7%
Free Cash Flow
$75M
01

Screening Summary

9
Passed
6
Watch
2
Failed
-2.17
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 102 days, change +6 days YoY

A2AR vs Revenue Growth

AR growth 42.0% vs revenue growth 33.5%

A3Revenue vs CFFO

Revenue grew 33.5% but CFFO declined -48.2%

02

Expense Quality

B1Inventory vs COGS

Inventory 28.8% vs COGS 33.3%. Normal

!
B2CapEx vs Revenue

CapEx growth 72.9% is >2x revenue growth 33.5%

B3SG&A Ratio

SG&A/Gross Profit = 62.5%. Normal

B4Gross Margin

Gross margin 59.7%, change +0.0pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.70. Profits backed by cash

C2Free Cash Flow

FCF $0.1B, FCF/NI = 0.60

C3Accruals Ratio

Accruals ratio = -1.2%. Low accruals

!
C4Cash vs Debt

Cash $1.7B covers 91% of debt $1.9B

04

Balance Sheet Health

!
D1Goodwill + Intangibles

Goodwill+Intangibles $1.6B = 48% of equity

D2Leverage

Debt/EBITDA = 9.7x (>4x). Interest coverage = -0.7x (<2x). Financial stress

D3Soft Asset Growth

Other assets 49.8% vs revenue 33.5%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

!
E1Serial Acquirer FCF

FCF after acquisitions negative for 2/3 years

!
E2Goodwill Surge

Goodwill+Intangibles surged 68% YoY

06

Manipulation Score

!
F1Beneish M-Score

M-Score = -2.17 (grey zone)

04

Beneish M-Score

Manipulation Probability-2.17
-4.0 Clean-2.22 Grey-1.78 Danger0
1.064
DSRI
AR growing faster than revenue?
0.999
GMI
Gross margin declining?
0.969
AQI
Asset quality deteriorating?
1.335
SGI
Revenue growth rate
0.879
DEPI
Depreciation slowing?
1.047
SGAI
SG&A ratio changing?
-0.0124
TATA
Accruals level
0.867
LVGI
Leverage increasing?
05

Altman Z-Score

3.55
Safe Zone
0 Distress1.102.605.0+ Safe
0.3204
Liquidity
0.1338
Cumulative profit
0.0162
Operating efficiency
0.8629
Leverage

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

Axon Enterprise, Inc. (AXON) 财报排雷评级 F — EarningsGrade