F

Duke Energy Corporation (Holdin — Earnings Quality Grade F

DUK · Utilities

Major red flags

Revenue
$32.2B
2025
Net Income
$5.0B
2025
Gross Margin
51.2%
Free Cash Flow
-$1.7B
01

Screening Summary

11
Passed
3
Watch
2
Failed
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 48 days, change -8 days YoY

A2AR vs Revenue Growth

AR growth -8.2% vs revenue growth 6.2%

A3Revenue vs CFFO

Revenue 6.2%, CFFO 0.0%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 1.6% vs COGS 3.8%. Normal

B2CapEx vs Revenue

CapEx growth 14.2% vs revenue 6.2%. Normal

B3SG&A Ratio

Insufficient data

B4Gross Margin

Gross margin 51.2%, change +1.1pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 2.48. Profits backed by cash

C2Free Cash Flow

FCF < 50% of Net Income for 3 years

C3Accruals Ratio

Accruals ratio = -3.8%. Low accruals

C4Cash vs Debt

Cash $0.2B covers only 0% of debt $90.9B

04

Balance Sheet Health

!
D1Goodwill + Intangibles

Goodwill+Intangibles $19.0B = 37% of equity

!
D2Leverage

Debt/EBITDA = 5.3x (>4x). Financial stress

D3Soft Asset Growth

Other assets 12.7% vs revenue 6.2%. Normal

D4Asset Impairment

Write-offs normal

05

Acquisition Risk

!
E1Serial Acquirer FCF

FCF after acquisitions negative for 2/3 years

E2Goodwill Surge

Goodwill+Intangibles change 0% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

Insufficient data

05

Altman Z-Score

0.47
Distress Zone
0 Distress1.102.605.0+ Safe
-0.0482
Liquidity
0.0258
Cumulative profit
0.0477
Operating efficiency
0.3633
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-10

Duke Energy Corporation (Holdin (DUK) Earnings Quality Grade F — EarningsGrade