F

Zscaler, Inc. — Earnings Quality Grade F

ZS · Technology

Major red flags

Revenue
$2.7B
2025
Net Income
-$41M
2025
Gross Margin
76.9%
Free Cash Flow
$727M
01

Screening Summary

12
Passed
3
Watch
2
Failed
-3
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

!
A1DSO Change

DSO increased by 11 days

A2AR vs Revenue Growth

AR growth 34.7% vs revenue growth 23.3%

A3Revenue vs CFFO

Revenue 23.3%, CFFO 24.7%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth 26.1% vs revenue 23.3%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 73.4%, exceeds 70%

B4Gross Margin

Gross margin 76.9%, change -1.1pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO < Net Income for 3 consecutive years

C2Free Cash Flow

FCF $0.7B, FCF/NI = -17.52

C3Accruals Ratio

Accruals ratio = -15.8%. Low accruals

C4Cash vs Debt

Cash $3.6B covers debt $1.8B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.5B = 26% of equity. Manageable

D2Leverage

Debt/EBITDA = 16.6x (>4x). Interest coverage = -24.3x (<2x). Financial stress

!
D3Soft Asset Growth

Other assets grew 69.9% vs revenue 23.3%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -3% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.00 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-3
-4.0 Clean-2.22 Grey-1.78 Danger0
1.092
DSRI
AR growing faster than revenue?
1.015
GMI
Gross margin declining?
0.783
AQI
Asset quality deteriorating?
1.233
SGI
Revenue growth rate
0.91
DEPI
Depreciation slowing?
0.933
SGAI
SG&A ratio changing?
-0.1579
TATA
Accruals level
0.972
LVGI
Leverage increasing?
05

Altman Z-Score

2.31
Grey Zone
0 Distress1.102.605.0+ Safe
0.3839
Liquidity
-0.1853
Cumulative profit
-0.002
Operating efficiency
0.3894
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-08

Zscaler, Inc. (ZS) 财报排雷评级 F — EarningsGrade