F

FLEX LNG Ltd. — Earnings Quality Grade F

FLNG · Energy

Major red flags

Revenue
$348M
2025
Net Income
$75M
2025
Gross Margin
52.9%
Free Cash Flow
$141M
01

Screening Summary

11
Passed
2
Watch
2
Failed
-3.43
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 0 days, change -1 days YoY

A2AR vs Revenue Growth

AR growth -72.1% vs revenue growth -2.4%

A3Revenue vs CFFO

Revenue -2.4%, CFFO -23.0%. Cash follows revenue

02

Expense Quality

!
B1Inventory vs COGS

Inventory growth 86.7% exceeds COGS 10.1%

B2CapEx vs Revenue

Insufficient data

B3SG&A Ratio

SG&A/Gross Profit = 4.3%, excellent (<30%)

!
B4Gross Margin

Gross margin swung -5.4pp (58.3% → 52.9%)

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.88. Profits backed by cash

C2Free Cash Flow

FCF $0.1B, FCF/NI = 1.88

C3Accruals Ratio

Accruals ratio = -2.5%. Low accruals

C4Cash vs Debt

Cash $0.4B covers only 24% of debt $1.8B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

D2Leverage

Debt/EBITDA = 7.6x (>4x). Interest coverage = 1.9x (<2x). Financial stress

D3Soft Asset Growth

Insufficient data

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

No goodwill

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.43 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor FLNG 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-3.43
-4.0 Clean-2.22 Grey-1.78 Danger0
0.286
DSRI
AR growing faster than revenue?
1.102
GMI
Gross margin declining?
0.458
AQI
Asset quality deteriorating?
0.976
SGI
Revenue growth rate
0.963
DEPI
Depreciation slowing?
0.834
SGAI
SG&A ratio changing?
-0.0251
TATA
Accruals level
1.04
LVGI
Leverage increasing?
05

Altman Z-Score

1.42
Grey Zone
0 Distress1.102.605.0+ Safe
0.1286
Liquidity
-0.0772
Cumulative profit
0.0638
Operating efficiency
0.3776
Leverage

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