C

NETGEAR, Inc. — Earnings Quality Grade C

NTGR · Technology

Some red flags

Revenue
$700M
2025
Net Income
-$18M
2025
Gross Margin
38.0%
Free Cash Flow
-$19M
01

Screening Summary

10
Passed
6
Watch
1
Failed
-2.38
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 74 days, change -11 days YoY

A2AR vs Revenue Growth

AR growth -9.1% vs revenue growth 3.8%

A3Revenue vs CFFO

Revenue 3.8%, CFFO -99.0%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory growth 8.6% far exceeds COGS -9.3%, margin rising. Fraud signal

Small-cap context: Inventory ratios on a small base are noisy; a single product launch can move them sharply.

!
B2CapEx vs Revenue

CapEx growth 128.1% is >2x revenue growth 3.8%

!
B3SG&A Ratio

SG&A/Gross Profit = 77.6%, exceeds 70%

!
B4Gross Margin

Gross margin swung +9.0pp (29.1% → 38.0%)

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO/NI = -0.09. Below 1.0

!
C2Free Cash Flow

FCF is negative ($-0.0B)

C3Accruals Ratio

Accruals ratio = -2.3%. Low accruals

C4Cash vs Debt

Cash $0.3B covers debt $0.1B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.1B = 17% of equity. Manageable

D2Leverage

Debt/EBITDA = -2.8x. Healthy

D3Soft Asset Growth

Other assets -3.8% vs revenue 3.8%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

!
E2Goodwill Surge

Goodwill+Intangibles surged 130% YoY

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.38 (< -2.22). Unlikely manipulator

持仓监控

把 NTGR 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-2.38
-4.0 Clean-2.22 Grey-1.78 Danger0
0.876
DSRI
AR growing faster than revenue?
0.764
GMI
Gross margin declining?
1.928
AQI
Asset quality deteriorating?
1.038
SGI
Revenue growth rate
1.256
DEPI
Depreciation slowing?
1.063
SGAI
SG&A ratio changing?
-0.0234
TATA
Accruals level
0.942
LVGI
Leverage increasing?
05

Altman Z-Score

2.55
Grey Zone
0 Distress1.102.605.0+ Safe
0.5059
Liquidity
-0.6445
Cumulative profit
-0.0313
Operating efficiency
1.4709
Leverage

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