F

Tapestry, Inc. — Earnings Quality Grade F

TPR · Consumer Cyclical

Major red flags

Revenue
$7.0B
2025
Net Income
$183M
2025
Gross Margin
75.4%
Free Cash Flow
$1.1B
01

Screening Summary

13
Passed
2
Watch
2
Failed
-3.02
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 12 days, change -0 days YoY

A2AR vs Revenue Growth

AR growth 4.9% vs revenue growth 5.1%

A3Revenue vs CFFO

Revenue 5.1%, CFFO -3.1%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 4.4% vs COGS -3.4%. Normal

B2CapEx vs Revenue

CapEx growth 12.7% vs revenue 5.1%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 76.0%, exceeds 70%

B4Gross Margin

Gross margin 75.4%, change +2.1pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 6.64. Profits backed by cash

C2Free Cash Flow

FCF $1.1B, FCF/NI = 5.97

C3Accruals Ratio

Accruals ratio = -15.7%. Low accruals

C4Cash vs Debt

Cash $1.1B covers only 29% of debt $3.9B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $1.7B = 199% of equity. Over 50%

!
D2Leverage

Debt/EBITDA = 7.4x (>4x). Financial stress

D3Soft Asset Growth

Other assets -27.2% vs revenue 5.1%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -33% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.02 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-3.02
-4.0 Clean-2.22 Grey-1.78 Danger0
0.998
DSRI
AR growing faster than revenue?
0.972
GMI
Gross margin declining?
1.366
AQI
Asset quality deteriorating?
1.051
SGI
Revenue growth rate
1.012
DEPI
Depreciation slowing?
1.02
SGAI
SG&A ratio changing?
-0.157
TATA
Accruals level
0.926
LVGI
Leverage increasing?
05

Altman Z-Score

0.54
Distress Zone
0 Distress1.102.605.0+ Safe
0.205
Liquidity
-0.3885
Cumulative profit
0.0458
Operating efficiency
0.1499
Leverage

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

Tapestry, Inc. (TPR) 财报排雷评级 F — EarningsGrade