F

StoneCo Ltd. — Earnings Quality Grade F

STNE · Technology

Major red flags

Revenue
$13.4B
2025
Net Income
$2.3B
2025
Gross Margin
74.9%
Free Cash Flow
-$512M
01

Screening Summary

11
Passed
1
Watch
5
Failed
-2.24
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 surged by 194 days (936 → 1130)

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue 16.0%, CFFO 118.7%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth -6.5% vs revenue 16.0%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 30.6%. Normal

B4Gross Margin

Gross margin 74.9%, change -0.6pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 0.29. Only 29% of profit backed by cash

C2Free Cash Flow

FCF < 50% of Net Income for 2 years

C3Accruals Ratio

Accruals ratio = 2.6%. Low accruals

C4Cash vs Debt

Cash $7.8B covers only 44% of debt $17.6B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $2.0B = 18% of equity. Manageable

D2Leverage

Debt/EBITDA = 3.1x. Healthy

D3Soft Asset Growth

Other assets 4.6% vs revenue 16.0%. 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 -64% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.24 (< -2.22). Unlikely manipulator

持仓监控

把 STNE 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-2.24
-4.0 Clean-2.22 Grey-1.78 Danger0
1.208
DSRI
AR growing faster than revenue?
1.008
GMI
Gross margin declining?
0.517
AQI
Asset quality deteriorating?
1.16
SGI
Revenue growth rate
0.928
DEPI
Depreciation slowing?
0.985
SGAI
SG&A ratio changing?
0.0264
TATA
Accruals level
1.066
LVGI
Leverage increasing?
05

Altman Z-Score

2.44
Grey Zone
0 Distress1.102.605.0+ Safe
0.2447
Liquidity
0.0317
Cumulative profit
0.0756
Operating efficiency
0.2145
Leverage

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