F

Johnson & Johnson — Earnings Quality Grade F

JNJ · Healthcare

Major red flags

Revenue
$94.2B
2025
Net Income
$26.8B
2025
Gross Margin
67.9%
Free Cash Flow
$19.3B
01

Screening Summary

13
Passed
2
Watch
2
Failed
-2.26
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 67 days, change +6 days YoY

!
A2AR vs Revenue Growth

AR growth 15.7% exceeds revenue growth 6.0%

A3Revenue vs CFFO

Revenue 6.0%, CFFO 1.1%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 14.0% vs COGS 10.1%. Normal

B2CapEx vs Revenue

CapEx growth -15.9% vs revenue 6.0%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 37.0%. Normal

B4Gross Margin

Gross margin 67.9%, change -1.2pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 0.92. Profits backed by cash

C2Free Cash Flow

FCF $19.3B, FCF/NI = 0.72

C3Accruals Ratio

Accruals ratio = 1.1%. Low accruals

C4Cash vs Debt

Cash $20.1B covers only 42% of debt $47.9B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $99.2B = 122% of equity. Over 50%

D2Leverage

Debt/EBITDA = 1.2x. Healthy

!
D3Soft Asset Growth

Other assets grew 25.9% vs revenue 6.0%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 21% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.26 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.26
-4.0 Clean-2.22 Grey-1.78 Danger0
1.091
DSRI
AR growing faster than revenue?
1.018
GMI
Gross margin declining?
1.05
AQI
Asset quality deteriorating?
1.06
SGI
Revenue growth rate
1.077
DEPI
Depreciation slowing?
0.976
SGAI
SG&A ratio changing?
0.0114
TATA
Accruals level
1.045
LVGI
Leverage increasing?
05

Altman Z-Score

1.91
Grey Zone
0 Distress1.102.605.0+ Safe
0.0075
Liquidity
0
Cumulative profit
0.1684
Operating efficiency
0.693
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-09

Johnson & Johnson (JNJ) Earnings Quality Grade F — EarningsGrade