F

Federal Realty Investment Trust — Earnings Quality Grade F

FRT · Real Estate

Major red flags

Revenue
$1.3B
2025
Net Income
$411M
2025
Gross Margin
67.2%
Free Cash Flow
$331M
01

Screening Summary

13
Passed
2
Watch
2
Failed
-2.5
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 71 days, change +2 days YoY

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue 6.4%, CFFO 8.3%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth 18.1% vs revenue 6.4%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 5.5%, excellent (<30%)

B4Gross Margin

Gross margin 67.2%, change -0.2pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.51. Profits backed by cash

C2Free Cash Flow

FCF $0.3B, FCF/NI = 0.81

C3Accruals Ratio

Accruals ratio = -2.3%. Low accruals

C4Cash vs Debt

Cash $0.1B covers only 2% of debt $5.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

!
D2Leverage

Debt/EBITDA = 5.2x (>4x). Financial stress

!
D3Soft Asset Growth

Other assets grew 23.9% vs revenue 6.4%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

No goodwill

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.50 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.5
-4.0 Clean-2.22 Grey-1.78 Danger0
1.025
DSRI
AR growing faster than revenue?
1.003
GMI
Gross margin declining?
1.004
AQI
Asset quality deteriorating?
1.064
SGI
Revenue growth rate
0.979
DEPI
Depreciation slowing?
0.887
SGAI
SG&A ratio changing?
-0.0231
TATA
Accruals level
1.033
LVGI
Leverage increasing?

Altman Z-Score — Not Applicable

Federal Realty Investment Trust is a financial company. Z-Score is designed for non-financial companies.

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

Federal Realty Investment Trust (FRT) 财报排雷评级 F — EarningsGrade