F

Eversource Energy (D/B/A) — Earnings Quality Grade F

ES · Utilities

Major red flags

Revenue
$13.5B
2025
Net Income
$1.7B
2025
Gross Margin
84.7%
Free Cash Flow
-$45M
01

Screening Summary

11
Passed
1
Watch
3
Failed
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 50 days, change -1 days YoY

A2AR vs Revenue Growth

AR growth 11.9% vs revenue growth 13.8%

A3Revenue vs CFFO

Revenue 13.8%, CFFO 90.5%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -17.3% vs COGS 3.0%. Normal

B2CapEx vs Revenue

CapEx growth -7.2% vs revenue 13.8%. Normal

B3SG&A Ratio

Insufficient data

B4Gross Margin

Gross margin 84.7%, change +1.6pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 2.43. Profits backed by cash

C2Free Cash Flow

FCF < 50% of Net Income for 2 years

C3Accruals Ratio

Accruals ratio = -3.8%. Low accruals

C4Cash vs Debt

Cash $0.1B covers only 0% of debt $30.1B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $4.2B = 26% of equity. Manageable

!
D2Leverage

Debt/EBITDA = 5.5x (>4x). Financial stress

D3Soft Asset Growth

Other assets -70.8% vs revenue 13.8%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions negative for 3 years

E2Goodwill Surge

Goodwill+Intangibles change 19% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

Insufficient data

05

Altman Z-Score

0.63
Distress Zone
0 Distress1.102.605.0+ Safe
-0.0428
Liquidity
0.0706
Cumulative profit
0.0483
Operating efficiency
0.3415
Leverage

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

Eversource Energy (D/B/A) (ES) Earnings Quality Grade F — EarningsGrade