F

The Cheesecake Factory Incorpor — Earnings Quality Grade F

CAKE · Consumer Cyclical

Major red flags

Revenue
$3.8B
2025
Net Income
$148M
2025
Gross Margin
43.3%
Free Cash Flow
$154M
01

Screening Summary

11
Passed
2
Watch
2
Failed
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

Insufficient data

A2AR vs Revenue Growth

Insufficient data

A3Revenue vs CFFO

Revenue 4.7%, CFFO 12.3%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -16.4% vs COGS 2.7%. Normal

B2CapEx vs Revenue

CapEx growth -8.8% vs revenue 4.7%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 15.1%, excellent (<30%)

B4Gross Margin

Gross margin 43.3%, change +1.1pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 2.03. Profits backed by cash

C2Free Cash Flow

FCF $0.2B, FCF/NI = 1.04

C3Accruals Ratio

Accruals ratio = -4.7%. Low accruals

C4Cash vs Debt

Cash $0.2B covers only 10% of debt $2.1B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.3B = 58% of equity. Over 50%

!
D2Leverage

Debt/EBITDA = 7.5x (>4x). Financial stress

D3Soft Asset Growth

Other assets 2.7% vs revenue 4.7%. Normal

!
D4Asset Impairment

Write-offs up 68% YoY

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 0% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

Insufficient data

持仓监控

把 CAKE 放进持续监控

完整检查和模型明细已经免费开放。Watchlist 用来集中盯住你的持仓;Pro 可开启季报自动重算、风险事件邮件提醒、最多 50 只持仓扫描和导出工作流。

05

Altman Z-Score

1.28
Grey Zone
0 Distress1.102.605.0+ Safe
-0.0988
Liquidity
0.4332
Cumulative profit
0.0531
Operating efficiency
0.1545
Leverage

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