F

Transdigm Group Incorporated — Earnings Quality Grade F

TDG · Industrials

Major red flags

Revenue
$8.8B
2025
Net Income
$2.1B
2025
Gross Margin
60.1%
Free Cash Flow
$1.8B
01

Screening Summary

11
Passed
4
Watch
2
Failed
-2.32
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 67 days, change +3 days YoY

!
A2AR vs Revenue Growth

AR growth 17.1% exceeds revenue growth 11.2%

A3Revenue vs CFFO

Revenue grew 11.2% but CFFO declined -0.3%

02

Expense Quality

B1Inventory vs COGS

Inventory 11.7% vs COGS 7.7%. Normal

!
B2CapEx vs Revenue

CapEx growth 34.5% is >2x revenue growth 11.2%

B3SG&A Ratio

SG&A/Gross Profit = 17.3%, excellent (<30%)

B4Gross Margin

Gross margin 60.1%, change +1.3pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 0.98. Profits backed by cash

C2Free Cash Flow

FCF $1.8B, FCF/NI = 0.88

C3Accruals Ratio

Accruals ratio = 0.2%. Low accruals

C4Cash vs Debt

Cash $2.8B covers only 9% of debt $30.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $14.1B = -145% of equity. Manageable

!
D2Leverage

Debt/EBITDA = 6.6x (>4x). Financial stress

!
D3Soft Asset Growth

Other assets grew 23.5% vs revenue 11.2%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 1% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.32 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.32
-4.0 Clean-2.22 Grey-1.78 Danger0
1.053
DSRI
AR growing faster than revenue?
0.978
GMI
Gross margin declining?
1.137
AQI
Asset quality deteriorating?
1.112
SGI
Revenue growth rate
0.919
DEPI
Depreciation slowing?
0.887
SGAI
SG&A ratio changing?
0.0016
TATA
Accruals level
1.143
LVGI
Leverage increasing?
05

Altman Z-Score

0.79
Distress Zone
0 Distress1.102.605.0+ Safe
0.2108
Liquidity
-0.463
Cumulative profit
0.1834
Operating efficiency
-0.2972
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-10

Transdigm Group Incorporated (TDG) 财报排雷评级 F — EarningsGrade