B

WD-40 Company — Earnings Quality Grade B

WDFC · Basic Materials

Generally healthy

Revenue
$620M
2025
Net Income
$91M
2025
Gross Margin
55.1%
Free Cash Flow
$83M
01

Screening Summary

15
Passed
2
Watch
0
Failed
-2.44
M-Score

管理层信号

查看全部 →
Routine2026-02-19
Ken Plunk · Director离任
SEC
Routine2026-02-19
Ken Allen Plunk · Director任命
Standard appointment
SEC
Routine2026-02-19
Ken Plunk · Director任命
Standard appointment
SEC
Routine2026-02-19
Allen Plunk · chief financial officer任命
Standard appointment
SEC
Routine2026-02-19
Allen Plunk · Auditor任命
Standard appointment
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 71 days, change -2 days YoY

A2AR vs Revenue Growth

AR growth 2.6% vs revenue growth 5.0%

A3Revenue vs CFFO

Revenue 5.0%, CFFO -4.5%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 1.0% vs COGS 1.2%. Normal

B2CapEx vs Revenue

CapEx growth 7.7% vs revenue 5.0%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 69.5%. Normal

B4Gross Margin

Gross margin 55.1%, change +1.7pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 0.97. Profits backed by cash

C2Free Cash Flow

FCF $0.1B, FCF/NI = 0.92

C3Accruals Ratio

Accruals ratio = 0.6%. Low accruals

!
C4Cash vs Debt

Cash $0.1B covers 59% of debt $0.1B

04

Balance Sheet Health

!
D1Goodwill + Intangibles

Goodwill+Intangibles $0.1B = 37% of equity

D2Leverage

Debt/EBITDA = 0.9x. Healthy

D3Soft Asset Growth

Other assets 10.3% vs revenue 5.0%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -4% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.44 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.44
-4.0 Clean-2.22 Grey-1.78 Danger0
0.978
DSRI
AR growing faster than revenue?
0.97
GMI
Gross margin declining?
0.927
AQI
Asset quality deteriorating?
1.05
SGI
Revenue growth rate
1.128
DEPI
Depreciation slowing?
1.038
SGAI
SG&A ratio changing?
0.0065
TATA
Accruals level
0.939
LVGI
Leverage increasing?
05

Altman Z-Score

9.06
Safe Zone
0 Distress1.102.605.0+ Safe
0.384
Liquidity
1.1363
Cumulative profit
0.2208
Operating efficiency
1.2913
Leverage

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