F

Brightstar Lottery PLC Trading — Earnings Quality Grade F

BRSL · Consumer Cyclical

Major red flags

Revenue
$2.5B
2025
Net Income
$147M
2025
Gross Margin
50.5%
Free Cash Flow
-$415M
01

Screening Summary

6
Passed
5
Watch
6
Failed
-1.71
M-Score

管理层信号

最近 SEC 8-K 文件中未发现 CEO、CFO、董事会或审计负责人变动信号。
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO surged by 15 days (68 → 83)

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue -0.0%, CFFO -109.4%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 2.7% vs COGS 5.5%. Normal

!
B2CapEx vs Revenue

CapEx growth 112.1% is >2x revenue growth -0.0%

B3SG&A Ratio

SG&A/Gross Profit = 26.7%, excellent (<30%)

B4Gross Margin

Gross margin 50.5%, change -2.6pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = -0.67. Only -67% of profit backed by cash

!
C2Free Cash Flow

FCF is negative ($-0.4B)

C3Accruals Ratio

Accruals ratio = 2.7%. Low accruals

C4Cash vs Debt

Cash $1.4B covers only 34% of debt $4.3B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $5.8B = 658% of equity. Over 50%

!
D2Leverage

Debt/EBITDA = 4.5x (>4x). Financial stress

!
D3Soft Asset Growth

Other assets grew 191.4% vs revenue -0.0%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

!
E2Goodwill Surge

Goodwill+Intangibles surged 79% YoY

06

Manipulation Score

F1Beneish M-Score

M-Score = -1.71 (> -1.78). LIKELY MANIPULATOR

04

Beneish M-Score

Manipulation Probability-1.71
-4.0 Clean-2.22 Grey-1.78 Danger0
1.225
DSRI
AR growing faster than revenue?
1.052
GMI
Gross margin declining?
2.002
AQI
Asset quality deteriorating?
1
SGI
Revenue growth rate
1.012
DEPI
Depreciation slowing?
0.947
SGAI
SG&A ratio changing?
0.0269
TATA
Accruals level
1.021
LVGI
Leverage increasing?
05

Altman Z-Score

-0.22
Distress Zone
0 Distress1.102.605.0+ Safe
-0.0804
Liquidity
-0.056
Cumulative profit
0.0548
Operating efficiency
0.1156
Leverage

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