F

Winmark Corporation — Earnings Quality Grade F

WINA · Consumer Cyclical

Major red flags

Revenue
$86M
2025
Net Income
$42M
2025
Gross Margin
96.4%
Free Cash Flow
$45M
01

Screening Summary

15
Passed
1
Watch
1
Failed
-2.75
M-Score

管理层信号

最近 SEC 8-K 文件中未发现 CEO、CFO、董事会或审计负责人变动信号。
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 0 days, change +0 days YoY

!
A2AR vs Revenue Growth

AR growth 42.2% exceeds revenue growth 5.9%

A3Revenue vs CFFO

Revenue 5.9%, CFFO 6.5%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -8.8% vs COGS -9.1%. Normal

B2CapEx vs Revenue

CapEx growth -1.3% vs revenue 5.9%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 34.2%. Normal

B4Gross Margin

Gross margin 96.4%, change +0.6pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.08. Profits backed by cash

C2Free Cash Flow

FCF $0.0B, FCF/NI = 1.07

C3Accruals Ratio

Accruals ratio = -13.0%. Low accruals

C4Cash vs Debt

Cash $0.0B covers only 17% of debt $0.1B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = -5% of equity. Manageable

D2Leverage

Debt/EBITDA = 1.1x. Healthy

D3Soft Asset Growth

Other assets 3.1% vs revenue 5.9%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -11% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.75 (< -2.22). Unlikely manipulator

持仓监控

把 WINA 放进持续监控

完整检查和模型明细已经免费开放。Watchlist 用来集中盯住你的持仓;Pro 可开启季报自动重算、风险事件邮件提醒、最多 50 只持仓扫描和导出工作流。

04

Beneish M-Score

Manipulation Probability-2.75
-4.0 Clean-2.22 Grey-1.78 Danger0
1.343
DSRI
AR growing faster than revenue?
0.994
GMI
Gross margin declining?
1.059
AQI
Asset quality deteriorating?
1.059
SGI
Revenue growth rate
0.895
DEPI
Depreciation slowing?
1.074
SGAI
SG&A ratio changing?
-0.1303
TATA
Accruals level
1.089
LVGI
Leverage increasing?
05

Altman Z-Score

6.91
Safe Zone
0 Distress1.102.605.0+ Safe
0.3388
Liquidity
-2.9455
Cumulative profit
2.2337
Operating efficiency
-0.6833
Leverage

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