F

Marcus Corporation (The) — Earnings Quality Grade F

MCS · Communication Services

Major red flags

Revenue
$758M
2025
Net Income
$13M
2025
Gross Margin
38.7%
Free Cash Flow
$1M
01

Screening Summary

16
Passed
1
Watch
1
Failed
-2.78
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 3 days, change -0 days YoY

A2AR vs Revenue Growth

AR growth 1.0% vs revenue growth 3.1%

A3Revenue vs CFFO

Revenue 3.1%, CFFO -19.0%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 0.8% vs COGS 3.8%. Normal

B2CapEx vs Revenue

CapEx growth 5.1% vs revenue 3.1%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 49.0%. Normal

B4Gross Margin

Gross margin 38.7%, change -0.4pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 6.63. Profits backed by cash

C2Free Cash Flow

FCF $0.0B, FCF/NI = 0.08

C3Accruals Ratio

Accruals ratio = -7.0%. Low accruals

C4Cash vs Debt

Cash $0.0B covers only 7% of debt $0.3B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.1B = 18% of equity. Manageable

!
D2Leverage

Interest coverage = 1.9x (<2x). Financial stress

D3Soft Asset Growth

Other assets 7.5% vs revenue 3.1%. Normal

D4Asset Impairment

Write-offs normal

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 = -2.78 (< -2.22). Unlikely manipulator

持仓监控

把 MCS 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-2.78
-4.0 Clean-2.22 Grey-1.78 Danger0
0.979
DSRI
AR growing faster than revenue?
1.01
GMI
Gross margin declining?
1.053
AQI
Asset quality deteriorating?
1.031
SGI
Revenue growth rate
0.965
DEPI
Depreciation slowing?
1.001
SGAI
SG&A ratio changing?
-0.0705
TATA
Accruals level
1.019
LVGI
Leverage increasing?
05

Altman Z-Score

1.28
Grey Zone
0 Distress1.102.605.0+ Safe
-0.0885
Liquidity
0.2647
Cumulative profit
0.0199
Operating efficiency
0.8209
Leverage

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