B

Udemy, Inc. — Earnings Quality Grade B

UDMY · Consumer Defensive

Generally healthy

Revenue
$790M
2025
Net Income
$4M
2025
Gross Margin
65.6%
Free Cash Flow
$70M
01

Screening Summary

14
Passed
3
Watch
0
Failed
-3.08
M-Score

管理层信号

查看全部 →
High Risk2025-12-22
Hugo Sarrazin · President任命
2 senior leadership changes within 90 days
SEC
Watch2025-12-22
Hugo Sarrazin · President离任
CEO departure
SEC

数据来源:SEC EDGAR 8-K Item 5.02,附 Exhibit 99.1 链接

02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 44 days, change +3 days YoY

A2AR vs Revenue Growth

AR growth 8.7% vs revenue growth 0.4%

A3Revenue vs CFFO

Revenue 0.4%, CFFO 65.3%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth 19.7% vs revenue 0.4%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 80.9%, exceeds 70%

B4Gross Margin

Gross margin 65.6%, change +3.1pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO far exceeds NI (ratio 23.0x). Non-cash charges depressing profits

C2Free Cash Flow

FCF $0.1B, FCF/NI = 18.38

C3Accruals Ratio

Accruals ratio = -13.6%. Low accruals

C4Cash vs Debt

Cash $0.4B covers debt $0.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = 21% of equity. Manageable

!
D2Leverage

Interest coverage = -3.5x (<2x). Financial stress

D3Soft Asset Growth

Other assets 14.1% vs revenue 0.4%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -5% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.08 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-3.08
-4.0 Clean-2.22 Grey-1.78 Danger0
1.082
DSRI
AR growing faster than revenue?
0.953
GMI
Gross margin declining?
0.91
AQI
Asset quality deteriorating?
1.004
SGI
Revenue growth rate
1.007
DEPI
Depreciation slowing?
0.951
SGAI
SG&A ratio changing?
-0.1357
TATA
Accruals level
0.987
LVGI
Leverage increasing?
05

Altman Z-Score

-2.27
Distress Zone
0 Distress1.102.605.0+ Safe
0.201
Liquidity
-1.297
Cumulative profit
0.0147
Operating efficiency
0.5168
Leverage

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