F

Dana Incorporated — Earnings Quality Grade F

DAN · Consumer Cyclical

Major red flags

Revenue
$7.5B
2025
Net Income
$85M
2025
Gross Margin
8.0%
Free Cash Flow
$298M
01

Screening Summary

14
Passed
1
Watch
2
Failed
-2.87
M-Score

Management Signals

No recent CEO, CFO, board, or accounting leadership signals found in SEC 8-K filings.
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 48 days, change +6 days YoY

!
A2AR vs Revenue Growth

AR growth 10.9% exceeds revenue growth -3.0%

A3Revenue vs CFFO

Revenue -3.0%, CFFO 13.8%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -3.1% vs COGS -6.2%. Normal

B2CapEx vs Revenue

CapEx growth -31.4% vs revenue -3.0%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 64.3%. Normal

B4Gross Margin

Gross margin 8.0%, change +3.1pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 6.02. Profits backed by cash

C2Free Cash Flow

FCF $0.3B, FCF/NI = 3.51

C3Accruals Ratio

Accruals ratio = -5.5%. Low accruals

C4Cash vs Debt

Cash $0.5B covers only 13% of debt $3.5B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.1B = 8% of equity. Manageable

D2Leverage

Debt/EBITDA = 7.0x (>4x). Interest coverage = 1.2x (<2x). Financial stress

D3Soft Asset Growth

Other assets 7.7% vs revenue -3.0%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -78% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.87 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor DAN continuously

The full checks and model details are free to read. Use Watchlist to track your holdings; Pro adds automatic quarterly rescoring, risk-event email alerts, scans up to 50 tickers, and export workflows.

04

Beneish M-Score

Manipulation Probability-2.87
-4.0 Clean-2.22 Grey-1.78 Danger0
1.144
DSRI
AR growing faster than revenue?
0.609
GMI
Gross margin declining?
0.999
AQI
Asset quality deteriorating?
0.97
SGI
Revenue growth rate
1.018
DEPI
Depreciation slowing?
0.93
SGAI
SG&A ratio changing?
-0.0547
TATA
Accruals level
1.138
LVGI
Leverage increasing?
05

Altman Z-Score

0.82
Distress Zone
0 Distress1.102.605.0+ Safe
0.0717
Liquidity
0.0301
Cumulative profit
0.0191
Operating efficiency
0.1216
Leverage

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