F

Devon Energy Corporation — Earnings Quality Grade F

DVN · Energy

Major red flags

Revenue
$17.2B
2025
Net Income
$2.6B
2025
Gross Margin
25.5%
Free Cash Flow
$2.8B
01

Screening Summary

16
Passed
1
Watch
1
Failed
-3.03
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 38 days, change -7 days YoY

A2AR vs Revenue Growth

AR growth -9.1% vs revenue growth 7.8%

A3Revenue vs CFFO

Revenue 7.8%, CFFO 1.7%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 14.3% vs COGS 14.0%. Normal

B2CapEx vs Revenue

CapEx growth -47.5% vs revenue 7.8%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 11.2%, excellent (<30%)

B4Gross Margin

Gross margin 25.5%, change -4.0pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 2.54. Profits backed by cash

C2Free Cash Flow

FCF $2.8B, FCF/NI = 1.06

C3Accruals Ratio

Accruals ratio = -12.9%. Low accruals

C4Cash vs Debt

Cash $1.4B covers only 17% of debt $8.6B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.8B = 5% of equity. Manageable

D2Leverage

Debt/EBITDA = 1.1x. Healthy

!
D3Soft Asset Growth

Other assets grew 47.4% vs revenue 7.8%

D4Asset Impairment

Write-offs normal

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 0% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.03 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-3.03
-4.0 Clean-2.22 Grey-1.78 Danger0
0.843
DSRI
AR growing faster than revenue?
1.157
GMI
Gross margin declining?
1.035
AQI
Asset quality deteriorating?
1.078
SGI
Revenue growth rate
1
DEPI
Depreciation slowing?
0.913
SGAI
SG&A ratio changing?
-0.1288
TATA
Accruals level
0.946
LVGI
Leverage increasing?
05

Altman Z-Score

2.89
Safe Zone
0 Distress1.102.605.0+ Safe
-0.0025
Liquidity
0.3228
Cumulative profit
0.1254
Operating efficiency
0.9662
Leverage

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

Devon Energy Corporation (DVN) Earnings Quality Grade F — EarningsGrade