D

DoorDash, Inc. — Earnings Quality Grade D

DASH · Consumer Cyclical

Significant concerns

Revenue
$13.7B
2025
Net Income
$935M
2025
Gross Margin
50.9%
Free Cash Flow
$1.8B
01

Screening Summary

13
Passed
2
Watch
2
Failed
-2.35
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 29 days, change +5 days YoY

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue 27.9%, CFFO 14.0%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

!
B2CapEx vs Revenue

CapEx growth 83.3% is >2x revenue growth 27.9%

B3SG&A Ratio

SG&A/Gross Profit = 58.4%. Normal

B4Gross Margin

Gross margin 50.9%, change +2.6pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 2.60. Profits backed by cash

C2Free Cash Flow

FCF $1.8B, FCF/NI = 1.95

C3Accruals Ratio

Accruals ratio = -7.6%. Low accruals

C4Cash vs Debt

Cash $5.5B covers debt $3.3B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $7.8B = 78% of equity. Over 50%

D2Leverage

Debt/EBITDA = 2.2x. Healthy

D3Soft Asset Growth

Other assets 41.8% vs revenue 27.9%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

!
E2Goodwill Surge

Goodwill+Intangibles surged 175% YoY

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.35 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.35
-4.0 Clean-2.22 Grey-1.78 Danger0
1.183
DSRI
AR growing faster than revenue?
0.95
GMI
Gross margin declining?
1.448
AQI
Asset quality deteriorating?
1.279
SGI
Revenue growth rate
0.978
DEPI
Depreciation slowing?
0.913
SGAI
SG&A ratio changing?
-0.0761
TATA
Accruals level
1.306
LVGI
Leverage increasing?
05

Altman Z-Score

1.46
Grey Zone
0 Distress1.102.605.0+ Safe
0.127
Liquidity
-0.2197
Cumulative profit
0.0369
Operating efficiency
1.0437
Leverage

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

DoorDash, Inc. (DASH) 财报排雷评级 D — EarningsGrade