F

Kinder Morgan, Inc. — Earnings Quality Grade F

KMI · Energy

Major red flags

Revenue
$16.9B
2025
Net Income
$3.1B
2025
Gross Margin
52.9%
Free Cash Flow
$2.9B
01

Screening Summary

14
Passed
1
Watch
2
Failed
-2.51
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 37 days, change +1 days YoY

A2AR vs Revenue Growth

AR growth 13.8% vs revenue growth 12.2%

A3Revenue vs CFFO

Revenue 12.2%, CFFO 5.0%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 3.4% vs COGS 19.3%. Normal

B2CapEx vs Revenue

CapEx growth 15.1% vs revenue 12.2%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 8.3%, excellent (<30%)

B4Gross Margin

Gross margin 52.9%, change -2.8pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.94. Profits backed by cash

C2Free Cash Flow

FCF $2.9B, FCF/NI = 0.95

C3Accruals Ratio

Accruals ratio = -3.9%. Low accruals

C4Cash vs Debt

Cash $0.1B covers only 0% of debt $31.8B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $21.8B = 70% of equity. Over 50%

!
D2Leverage

Debt/EBITDA = 4.4x (>4x). Financial stress

D3Soft Asset Growth

Other assets 11.2% vs revenue 12.2%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -0% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.51 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.51
-4.0 Clean-2.22 Grey-1.78 Danger0
1.015
DSRI
AR growing faster than revenue?
1.053
GMI
Gross margin declining?
0.975
AQI
Asset quality deteriorating?
1.122
SGI
Revenue growth rate
1
DEPI
Depreciation slowing?
0.932
SGAI
SG&A ratio changing?
-0.0393
TATA
Accruals level
0.985
LVGI
Leverage increasing?
05

Altman Z-Score

0.65
Distress Zone
0 Distress1.102.605.0+ Safe
-0.0216
Liquidity
-0.1399
Cumulative profit
0.0649
Operating efficiency
0.7733
Leverage

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

Kinder Morgan, Inc. (KMI) Earnings Quality Grade F — EarningsGrade