F

Excelerate Energy, Inc. — Earnings Quality Grade F

EE · Energy

Major red flags

Revenue
$1.2B
2025
Net Income
$39M
2025
Gross Margin
32.2%
Free Cash Flow
$298M
01

Screening Summary

12
Passed
2
Watch
2
Failed
-2.85
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 24 days, change -25 days YoY

A2AR vs Revenue Growth

AR growth -30.3% vs revenue growth 44.3%

A3Revenue vs CFFO

Revenue 44.3%, CFFO 88.7%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 13.1% vs COGS 53.6%. Normal

B2CapEx vs Revenue

CapEx growth 43.9% vs revenue 44.3%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 23.9%, excellent (<30%)

B4Gross Margin

Gross margin 32.2%, change -4.1pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO far exceeds NI (ratio 11.8x). Non-cash charges depressing profits

C2Free Cash Flow

FCF $0.3B, FCF/NI = 7.61

C3Accruals Ratio

Accruals ratio = -10.2%. Low accruals

C4Cash vs Debt

Cash $0.6B covers only 40% of debt $1.4B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.6B = 87% of equity. Over 50%

D2Leverage

Debt/EBITDA = 3.4x. Healthy

D3Soft Asset Growth

Other assets 32.9% vs revenue 44.3%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

!
E1Serial Acquirer FCF

FCF after acquisitions negative for 2/3 years

E2Goodwill Surge

Insufficient data

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.85 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor EE 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-2.85
-4.0 Clean-2.22 Grey-1.78 Danger0
0.483
DSRI
AR growing faster than revenue?
1.128
GMI
Gross margin declining?
1.501
AQI
Asset quality deteriorating?
1.443
SGI
Revenue growth rate
1.118
DEPI
Depreciation slowing?
0.696
SGAI
SG&A ratio changing?
-0.1021
TATA
Accruals level
1.443
LVGI
Leverage increasing?
05

Altman Z-Score

1.63
Grey Zone
0 Distress1.102.605.0+ Safe
0.1073
Liquidity
0.0248
Cumulative profit
0.07
Operating efficiency
0.3587
Leverage

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