F

Mister Car Wash, Inc. — Earnings Quality Grade F

MCW · Consumer Cyclical

Major red flags

Revenue
$1.1B
2025
Net Income
$103M
2025
Gross Margin
71.3%
Free Cash Flow
$30M
01

Screening Summary

12
Passed
2
Watch
3
Failed
-2.87
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 0 days, change -0 days YoY

A2AR vs Revenue Growth

AR growth -19.2% vs revenue growth 5.7%

A3Revenue vs CFFO

Revenue 5.7%, CFFO 14.9%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -4.2% vs COGS 4.0%. Normal

B2CapEx vs Revenue

CapEx growth -22.6% vs revenue 5.7%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 13.1%, excellent (<30%)

B4Gross Margin

Gross margin 71.3%, change +0.5pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 2.77. Profits backed by cash

C2Free Cash Flow

FCF < 50% of Net Income for 3 years

C3Accruals Ratio

Accruals ratio = -5.8%. Low accruals

C4Cash vs Debt

Cash $0.0B covers only 2% of debt $1.8B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $1.2B = 110% of equity. Over 50%

!
D2Leverage

Debt/EBITDA = 6.1x (>4x). Financial stress

D3Soft Asset Growth

Other assets -30.4% vs revenue 5.7%. Normal

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 -0% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.87 (< -2.22). Unlikely manipulator

持仓监控

把 MCW 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-2.87
-4.0 Clean-2.22 Grey-1.78 Danger0
0.764
DSRI
AR growing faster than revenue?
0.993
GMI
Gross margin declining?
0.973
AQI
Asset quality deteriorating?
1.057
SGI
Revenue growth rate
0.985
DEPI
Depreciation slowing?
0.858
SGAI
SG&A ratio changing?
-0.0576
TATA
Accruals level
0.876
LVGI
Leverage increasing?
05

Altman Z-Score

1.02
Distress Zone
0 Distress1.102.605.0+ Safe
-0.0394
Liquidity
0.0844
Cumulative profit
0.0629
Operating efficiency
0.5554
Leverage

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