F

Fox Factory Holding Corp. — Earnings Quality Grade F

FOXF · Consumer Cyclical

Major red flags

Revenue
$1.5B
2025
Net Income
-$545M
2025
Gross Margin
30.2%
Free Cash Flow
$27M
01

Screening Summary

12
Passed
2
Watch
3
Failed
-4.28
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 47 days, change +4 days YoY

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue 5.3%, CFFO -53.8%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -4.0% vs COGS 5.5%. Normal

B2CapEx vs Revenue

CapEx growth -22.9% vs revenue 5.3%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 64.0%. Normal

B4Gross Margin

Gross margin 30.2%, change -0.2pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO/NI = -0.11. Below 1.0

C2Free Cash Flow

FCF $0.0B, FCF/NI = -0.05

C3Accruals Ratio

Accruals ratio = -36.2%. Low accruals

C4Cash vs Debt

Cash $0.1B covers only 8% of debt $0.7B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.5B = 72% of equity. Over 50%

!
D2Leverage

Interest coverage = 0.9x (<2x). Financial stress

D3Soft Asset Growth

Other assets -11.6% vs revenue 5.3%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -56% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -4.28 (< -2.22). Unlikely manipulator

持仓监控

把 FOXF 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-4.28
-4.0 Clean-2.22 Grey-1.78 Danger0
1.092
DSRI
AR growing faster than revenue?
1.006
GMI
Gross margin declining?
0.685
AQI
Asset quality deteriorating?
1.053
SGI
Revenue growth rate
0.891
DEPI
Depreciation slowing?
1.033
SGAI
SG&A ratio changing?
-0.3622
TATA
Accruals level
1.289
LVGI
Leverage increasing?
05

Altman Z-Score

1.15
Grey Zone
0 Distress1.102.605.0+ Safe
0.2903
Liquidity
0.1979
Cumulative profit
-0.3126
Operating efficiency
0.669
Leverage

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