F

Flotek Industries, Inc. — Earnings Quality Grade F

FTK · Energy

Major red flags

Revenue
$237M
2025
Net Income
$31M
2025
Gross Margin
25.2%
Free Cash Flow
$5M
01

Screening Summary

12
Passed
1
Watch
4
Failed
-2.02
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 128 days, change -8 days YoY

A2AR vs Revenue Growth

AR growth 19.3% vs revenue growth 26.9%

A3Revenue vs CFFO

Revenue 26.9%, CFFO 114.3%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -20.1% vs COGS 20.2%. Normal

B2CapEx vs Revenue

CapEx growth 2.3% vs revenue 26.9%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 46.9%. Normal

B4Gross Margin

Gross margin 25.2%, change +4.2pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO < Net Income for 3 consecutive years

Small-cap context: Small-cap CFFO/NI often diverges from working-capital swings, not necessarily manipulation.

C2Free Cash Flow

FCF < 50% of Net Income for 3 years

C3Accruals Ratio

Accruals ratio = 10.6%. Exceeds 10%

C4Cash vs Debt

Cash $0.0B covers only 11% of debt $0.1B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

D2Leverage

Debt/EBITDA = 2.0x. Healthy

D3Soft Asset Growth

Other assets -6.1% vs revenue 26.9%. Normal

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 = -2.02 (grey zone)

Portfolio monitoring

Monitor FTK 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-2.02
-4.0 Clean-2.22 Grey-1.78 Danger0
0.941
DSRI
AR growing faster than revenue?
0.835
GMI
Gross margin declining?
1.028
AQI
Asset quality deteriorating?
1.269
SGI
Revenue growth rate
1.179
DEPI
Depreciation slowing?
0.895
SGAI
SG&A ratio changing?
0.106
TATA
Accruals level
1.559
LVGI
Leverage increasing?
05

Altman Z-Score

-0.94
Distress Zone
0 Distress1.102.605.0+ Safe
0.2236
Liquidity
-1.2987
Cumulative profit
0.1072
Operating efficiency
1.0567
Leverage

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