A

Ethan Allen Interiors Inc. — Earnings Quality Grade A

ETD · Consumer Cyclical

Strong financial health

Revenue
$615M
2025
Net Income
$52M
2025
Gross Margin
60.5%
Free Cash Flow
$50M
01

Screening Summary

16
Passed
1
Watch
0
Failed
-2.52
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 4 days, change -0 days YoY

A2AR vs Revenue Growth

AR growth -10.3% vs revenue growth -4.9%

A3Revenue vs CFFO

Revenue -4.9%, CFFO -23.1%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -0.8% vs COGS -4.2%. Normal

B2CapEx vs Revenue

CapEx growth 17.3% vs revenue -4.9%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 83.2%, exceeds 70%

B4Gross Margin

Gross margin 60.5%, change -0.3pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.20. Profits backed by cash

C2Free Cash Flow

FCF $0.1B, FCF/NI = 0.98

C3Accruals Ratio

Accruals ratio = -1.4%. Low accruals

C4Cash vs Debt

Cash $0.1B covers debt $0.1B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = 9% of equity. Manageable

D2Leverage

Debt/EBITDA = 1.5x. Healthy

D3Soft Asset Growth

Other assets 10.8% vs revenue -4.9%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 0% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.52 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.52
-4.0 Clean-2.22 Grey-1.78 Danger0
0.943
DSRI
AR growing faster than revenue?
1.005
GMI
Gross margin declining?
1.316
AQI
Asset quality deteriorating?
0.951
SGI
Revenue growth rate
0.997
DEPI
Depreciation slowing?
1.033
SGAI
SG&A ratio changing?
-0.0137
TATA
Accruals level
1.005
LVGI
Leverage increasing?
05

Altman Z-Score

7.49
Safe Zone
0 Distress1.102.605.0+ Safe
0.2131
Liquidity
1.0648
Cumulative profit
0.094
Operating efficiency
1.8929
Leverage

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