B

Escalade, Incorporated — Earnings Quality Grade B

ESCA · Consumer Cyclical

Generally healthy

Revenue
$240M
2025
Net Income
$14M
2025
Gross Margin
26.9%
Free Cash Flow
$29M
01

Screening Summary

14
Passed
3
Watch
0
Failed
-2.86
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 70 days, change -0 days YoY

A2AR vs Revenue Growth

AR growth -5.0% vs revenue growth -4.5%

A3Revenue vs CFFO

Revenue -4.5%, CFFO -14.0%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -9.9% vs COGS -7.3%. Normal

!
B2CapEx vs Revenue

CapEx growth 23.3% is >2x revenue growth -4.5%

B3SG&A Ratio

SG&A/Gross Profit = 67.5%. Normal

B4Gross Margin

Gross margin 26.9%, change +2.2pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 2.26. Profits backed by cash

C2Free Cash Flow

FCF $0.0B, FCF/NI = 2.08

C3Accruals Ratio

Accruals ratio = -7.8%. Low accruals

!
C4Cash vs Debt

Cash $0.0B covers 60% of debt $0.0B

04

Balance Sheet Health

!
D1Goodwill + Intangibles

Goodwill+Intangibles $0.1B = 39% of equity

D2Leverage

Debt/EBITDA = 0.8x. Healthy

D3Soft Asset Growth

Other assets -85.9% vs revenue -4.5%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -1% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.86 (< -2.22). Unlikely manipulator

持仓监控

把 ESCA 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。

04

Beneish M-Score

Manipulation Probability-2.86
-4.0 Clean-2.22 Grey-1.78 Danger0
0.995
DSRI
AR growing faster than revenue?
0.919
GMI
Gross margin declining?
1.001
AQI
Asset quality deteriorating?
0.955
SGI
Revenue growth rate
1.163
DEPI
Depreciation slowing?
1.055
SGAI
SG&A ratio changing?
-0.0779
TATA
Accruals level
0.804
LVGI
Leverage increasing?
05

Altman Z-Score

9.74
Safe Zone
0 Distress1.102.605.0+ Safe
0.4506
Liquidity
0.7663
Cumulative profit
0.0849
Operating efficiency
3.5428
Leverage

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