F

Diversified Energy Company — Earnings Quality Grade F

DEC · Energy

Major red flags

Revenue
$1.6B
2025
Net Income
$341M
2025
Gross Margin
28.6%
Free Cash Flow
$280M
01

Screening Summary

11
Passed
4
Watch
2
Failed
-2.14
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 93 days, change -15 days YoY

A2AR vs Revenue Growth

AR growth 74.2% vs revenue growth 102.7%

A3Revenue vs CFFO

Revenue 102.7%, CFFO 110.6%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory growth 189.9% far exceeds COGS 59.4%, margin rising. Fraud signal

Small-cap context: Inventory ratios on a small base are noisy; a single product launch can move them sharply.

!
B2CapEx vs Revenue

CapEx growth 254.3% is >2x revenue growth 102.7%

B3SG&A Ratio

SG&A/Gross Profit = 36.4%. Normal

!
B4Gross Margin

Gross margin swung +19.4pp (9.1% → 28.6%)

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.36. Profits backed by cash

C2Free Cash Flow

FCF $0.3B, FCF/NI = 0.82

C3Accruals Ratio

Accruals ratio = -2.0%. Low accruals

C4Cash vs Debt

Cash $0.0B covers only 1% of debt $3.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

!
D2Leverage

Interest coverage = 1.2x (<2x). Financial stress

D3Soft Asset Growth

Other assets 56.8% vs revenue 102.7%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -100% YoY. Normal

06

Manipulation Score

!
F1Beneish M-Score

M-Score = -2.14 (grey zone)

Portfolio monitoring

Monitor DEC 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-2.14
-4.0 Clean-2.22 Grey-1.78 Danger0
0.859
DSRI
AR growing faster than revenue?
0.32
GMI
Gross margin declining?
0.892
AQI
Asset quality deteriorating?
2.027
SGI
Revenue growth rate
1.072
DEPI
Depreciation slowing?
0.637
SGAI
SG&A ratio changing?
-0.02
TATA
Accruals level
1.07
LVGI
Leverage increasing?
05

Altman Z-Score

0.04
Distress Zone
0 Distress1.102.605.0+ Safe
-0.069
Liquidity
-0.0823
Cumulative profit
0.0829
Operating efficiency
0.1902
Leverage

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