F

OneWater Marine Inc. — Earnings Quality Grade F

ONEW · Consumer Cyclical

Major red flags

Revenue
$1.9B
2025
Net Income
-$115M
2025
Gross Margin
22.8%
Free Cash Flow
$79M
01

Screening Summary

11
Passed
4
Watch
2
Failed
-3.28
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 6 days, change -1 days YoY

A2AR vs Revenue Growth

AR growth -9.0% vs revenue growth 5.6%

A3Revenue vs CFFO

Revenue 5.6%, CFFO 163.4%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -8.6% vs COGS 8.1%. Normal

B2CapEx vs Revenue

CapEx growth -52.5% vs revenue 5.6%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 80.4%, exceeds 70%

B4Gross Margin

Gross margin 22.8%, change -1.7pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO/NI = -0.80. Below 1.0

C2Free Cash Flow

FCF $0.1B, FCF/NI = -0.69

C3Accruals Ratio

Accruals ratio = -14.7%. Low accruals

C4Cash vs Debt

Cash $0.1B covers only 5% of debt $1.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.4B = 137% of equity. Over 50%

!
D2Leverage

Interest coverage = 1.0x (<2x). Financial stress

!
D3Soft Asset Growth

Other assets grew 77.8% vs revenue 5.6%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -28% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.28 (< -2.22). Unlikely manipulator

持仓监控

把 ONEW 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-3.28
-4.0 Clean-2.22 Grey-1.78 Danger0
0.861
DSRI
AR growing faster than revenue?
1.076
GMI
Gross margin declining?
0.905
AQI
Asset quality deteriorating?
1.056
SGI
Revenue growth rate
0.875
DEPI
Depreciation slowing?
0.977
SGAI
SG&A ratio changing?
-0.147
TATA
Accruals level
1.069
LVGI
Leverage increasing?
05

Altman Z-Score

0.37
Distress Zone
0 Distress1.102.605.0+ Safe
0.0626
Liquidity
0.032
Cumulative profit
-0.0619
Operating efficiency
0.2547
Leverage

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