D

Cadence Design Systems, Inc. — Earnings Quality Grade D

CDNS · Technology

Significant concerns

Revenue
$5.3B
2025
Net Income
$1.1B
2025
Gross Margin
86.4%
Free Cash Flow
$1.6B
01

Screening Summary

15
Passed
0
Watch
2
Failed
-2.54
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 34 days, change +3 days YoY

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue 14.1%, CFFO 37.1%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 17.8% vs COGS 11.5%. Normal

B2CapEx vs Revenue

CapEx growth -0.5% vs revenue 14.1%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 24.4%, excellent (<30%)

B4Gross Margin

Gross margin 86.4%, change +0.3pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.56. Profits backed by cash

C2Free Cash Flow

FCF $1.6B, FCF/NI = 1.43

C3Accruals Ratio

Accruals ratio = -6.1%. Low accruals

C4Cash vs Debt

Cash $3.2B covers debt $2.6B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $3.5B = 63% of equity. Over 50%

D2Leverage

Debt/EBITDA = 1.4x. Healthy

D3Soft Asset Growth

Other assets 23.1% vs revenue 14.1%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 17% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.54 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.54
-4.0 Clean-2.22 Grey-1.78 Danger0
1.099
DSRI
AR growing faster than revenue?
0.996
GMI
Gross margin declining?
0.973
AQI
Asset quality deteriorating?
1.141
SGI
Revenue growth rate
0.967
DEPI
Depreciation slowing?
0.948
SGAI
SG&A ratio changing?
-0.0611
TATA
Accruals level
0.946
LVGI
Leverage increasing?
05

Altman Z-Score

6.55
Safe Zone
0 Distress1.102.605.0+ Safe
0.2989
Liquidity
0.6994
Cumulative profit
0.1614
Operating efficiency
1.17
Leverage

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

Cadence Design Systems, Inc. (CDNS) 财报排雷评级 D — EarningsGrade