B

Magnolia Oil & Gas Corporation — Earnings Quality Grade B

MGY · Energy

Generally healthy

Revenue
$1.3B
2025
Net Income
$325M
2025
Gross Margin
47.3%
Free Cash Flow
$409M
01

Screening Summary

15
Passed
2
Watch
0
Failed
-3.65
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 32 days, change -2 days YoY

A2AR vs Revenue Growth

AR growth -5.8% vs revenue growth -0.3%

A3Revenue vs CFFO

Revenue -0.3%, CFFO -4.6%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth -3.5% vs revenue -0.3%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 15.6%, excellent (<30%)

B4Gross Margin

Gross margin 47.3%, change -4.4pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 2.70. Profits backed by cash

C2Free Cash Flow

FCF $0.4B, FCF/NI = 1.26

C3Accruals Ratio

Accruals ratio = -19.1%. Low accruals

!
C4Cash vs Debt

Cash $0.3B covers 65% of debt $0.4B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

D2Leverage

Debt/EBITDA = 0.5x. Healthy

!
D3Soft Asset Growth

Other assets grew 46.3% vs revenue -0.3%

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 = -3.65 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-3.65
-4.0 Clean-2.22 Grey-1.78 Danger0
0.944
DSRI
AR growing faster than revenue?
1.094
GMI
Gross margin declining?
0.341
AQI
Asset quality deteriorating?
0.997
SGI
Revenue growth rate
0.996
DEPI
Depreciation slowing?
1.097
SGAI
SG&A ratio changing?
-0.1906
TATA
Accruals level
0.97
LVGI
Leverage increasing?
05

Altman Z-Score

4.7
Safe Zone
0 Distress1.102.605.0+ Safe
0.0532
Liquidity
0.3325
Cumulative profit
0.1512
Operating efficiency
2.1462
Leverage

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