A

Expeditors International of Was — Earnings Quality Grade A

EXPD · Industrials

Strong financial health

Revenue
$11.1B
2025
Net Income
$810M
2025
Gross Margin
12.9%
Free Cash Flow
$953M
01

Screening Summary

16
Passed
1
Watch
0
Failed
-2.55
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 67 days, change -2 days YoY

A2AR vs Revenue Growth

AR growth 1.2% vs revenue growth 4.4%

A3Revenue vs CFFO

Revenue 4.4%, CFFO 39.1%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

!
B2CapEx vs Revenue

CapEx growth 31.2% is >2x revenue growth 4.4%

B3SG&A Ratio

SG&A/Gross Profit = 2.8%, excellent (<30%)

B4Gross Margin

Gross margin 12.9%, change +0.2pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.24. Profits backed by cash

C2Free Cash Flow

FCF $1.0B, FCF/NI = 1.18

C3Accruals Ratio

Accruals ratio = -4.0%. Low accruals

C4Cash vs Debt

Cash $1.3B covers debt $0.6B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = 0% of equity. Manageable

D2Leverage

Debt/EBITDA = 0.5x. Healthy

D3Soft Asset Growth

Other assets 7.4% vs revenue 4.4%. 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 = -2.55 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.55
-4.0 Clean-2.22 Grey-1.78 Danger0
0.969
DSRI
AR growing faster than revenue?
0.985
GMI
Gross margin declining?
1.305
AQI
Asset quality deteriorating?
1.044
SGI
Revenue growth rate
1.083
DEPI
Depreciation slowing?
1.152
SGAI
SG&A ratio changing?
-0.0401
TATA
Accruals level
0.975
LVGI
Leverage increasing?
05

Altman Z-Score

6.37
Safe Zone
0 Distress1.102.605.0+ Safe
0.3439
Liquidity
0.5187
Cumulative profit
0.2151
Operating efficiency
0.929
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-09

Expeditors International of Was (EXPD) 财报排雷评级 A — EarningsGrade