F

Fastly, Inc. — Earnings Quality Grade F

FSLY · Technology

Major red flags

Revenue
$624M
2025
Net Income
-$122M
2025
Gross Margin
57.1%
Free Cash Flow
$48M
01

Screening Summary

10
Passed
5
Watch
2
Failed
-3.2
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 69 days, change -9 days YoY

A2AR vs Revenue Growth

AR growth 1.8% vs revenue growth 14.8%

A3Revenue vs CFFO

Revenue 14.8%, CFFO 475.7%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth 24.6% vs revenue 14.8%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 87.6%, exceeds 70%

B4Gross Margin

Gross margin 57.1%, change +2.6pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO < Net Income for 3 consecutive years

C2Free Cash Flow

FCF $0.0B, FCF/NI = -0.40

C3Accruals Ratio

Accruals ratio = -14.4%. Low accruals

!
C4Cash vs Debt

Cash $0.4B covers 84% of debt $0.4B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.7B = 75% of equity. Over 50%

!
D2Leverage

Interest coverage = -9.3x (<2x). Financial stress

!
D3Soft Asset Growth

Other assets grew 70.6% vs revenue 14.8%

D4Asset Impairment

No write-off data

05

Acquisition Risk

!
E1Serial Acquirer FCF

FCF after acquisitions negative for 2/3 years

E2Goodwill Surge

Goodwill+Intangibles change -2% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.20 (< -2.22). Unlikely manipulator

持仓监控

把 FSLY 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-3.2
-4.0 Clean-2.22 Grey-1.78 Danger0
0.887
DSRI
AR growing faster than revenue?
0.954
GMI
Gross margin declining?
0.945
AQI
Asset quality deteriorating?
1.148
SGI
Revenue growth rate
0.957
DEPI
Depreciation slowing?
0.872
SGAI
SG&A ratio changing?
-0.1441
TATA
Accruals level
1.133
LVGI
Leverage increasing?
05

Altman Z-Score

0.18
Distress Zone
0 Distress1.102.605.0+ Safe
0.2085
Liquidity
-0.7433
Cumulative profit
-0.071
Operating efficiency
1.6311
Leverage

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