F

Warner Bros. Discovery, Inc. - — Earnings Quality Grade F

WBD · Communication Services

Major red flags

Revenue
$37.3B
2025
Net Income
$727M
2025
Gross Margin
44.0%
Free Cash Flow
$3.1B
01

Screening Summary

13
Passed
2
Watch
2
Failed
-2.58
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 52 days, change +6 days YoY

A2AR vs Revenue Growth

AR growth 7.0% vs revenue growth -5.1%

A3Revenue vs CFFO

Revenue -5.1%, CFFO -19.6%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

!
B2CapEx vs Revenue

CapEx growth 29.9% is >2x revenue growth -5.1%

B3SG&A Ratio

SG&A/Gross Profit = 57.4%. Normal

B4Gross Margin

Gross margin 44.0%, change +2.4pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 5.94. Profits backed by cash

C2Free Cash Flow

FCF $3.1B, FCF/NI = 4.25

C3Accruals Ratio

Accruals ratio = -3.6%. Low accruals

C4Cash vs Debt

Cash $4.6B covers only 14% of debt $32.6B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $72.8B = 203% of equity. Over 50%

!
D2Leverage

Interest coverage = 0.6x (<2x). Financial stress

D3Soft Asset Growth

Other assets 0.8% 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 -6% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.58 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.58
-4.0 Clean-2.22 Grey-1.78 Danger0
1.128
DSRI
AR growing faster than revenue?
0.945
GMI
Gross margin declining?
0.993
AQI
Asset quality deteriorating?
0.949
SGI
Revenue growth rate
1.071
DEPI
Depreciation slowing?
1.068
SGAI
SG&A ratio changing?
-0.0359
TATA
Accruals level
0.893
LVGI
Leverage increasing?
05

Altman Z-Score

0.52
Distress Zone
0 Distress1.102.605.0+ Safe
0.0071
Liquidity
-0.115
Cumulative profit
0.0372
Operating efficiency
0.5709
Leverage

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

Warner Bros. Discovery, Inc. - (WBD) 财报排雷评级 F — EarningsGrade