F

Walt Disney Company (The) — Earnings Quality Grade F

DIS · Communication Services

Major red flags

Revenue
$94.4B
2025
Net Income
$12.4B
2025
Gross Margin
37.8%
Free Cash Flow
$10.1B
01

Screening Summary

14
Passed
2
Watch
2
Failed
-2.62
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 40 days, change -1 days YoY

A2AR vs Revenue Growth

AR growth 0.9% vs revenue growth 3.4%

A3Revenue vs CFFO

Revenue 3.4%, CFFO 29.6%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 5.5% vs COGS 0.1%. Normal

!
B2CapEx vs Revenue

CapEx growth 48.3% is >2x revenue growth 3.4%

B3SG&A Ratio

SG&A/Gross Profit = 46.3%. Normal

B4Gross Margin

Gross margin 37.8%, change +2.0pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.46. Profits backed by cash

C2Free Cash Flow

FCF $10.1B, FCF/NI = 0.81

C3Accruals Ratio

Accruals ratio = -2.9%. Low accruals

C4Cash vs Debt

Cash $5.7B covers only 13% of debt $44.9B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $82.6B = 75% of equity. Over 50%

D2Leverage

Debt/EBITDA = 2.3x. Healthy

D3Soft Asset Growth

Other assets -23.7% vs revenue 3.4%. Normal

!
D4Asset Impairment

Write-offs up 302% YoY

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -2% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.62 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.62
-4.0 Clean-2.22 Grey-1.78 Danger0
0.976
DSRI
AR growing faster than revenue?
0.947
GMI
Gross margin declining?
0.979
AQI
Asset quality deteriorating?
1.034
SGI
Revenue growth rate
1.038
DEPI
Depreciation slowing?
1.013
SGAI
SG&A ratio changing?
-0.0288
TATA
Accruals level
0.938
LVGI
Leverage increasing?
05

Altman Z-Score

2.53
Grey Zone
0 Distress1.102.605.0+ Safe
-0.0501
Liquidity
0.3059
Cumulative profit
0.0699
Operating efficiency
1.3253
Leverage

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

Walt Disney Company (The) (DIS) 财报排雷评级 F — EarningsGrade