F

Mosaic Company (The) — Earnings Quality Grade F

MOS · Basic Materials

Major red flags

Revenue
$12.1B
2025
Net Income
$541M
2025
Gross Margin
15.8%
Free Cash Flow
-$535M
01

Screening Summary

14
Passed
0
Watch
3
Failed
-2.68
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 29 days, change -5 days YoY

A2AR vs Revenue Growth

AR growth -6.4% vs revenue growth 8.4%

A3Revenue vs CFFO

Revenue 8.4%, CFFO -36.5%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory growth 32.0% far exceeds COGS 5.6%, margin rising. Fraud signal

B2CapEx vs Revenue

CapEx growth 8.6% vs revenue 8.4%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 28.1%, excellent (<30%)

B4Gross Margin

Gross margin 15.8%, change +2.2pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.53. Profits backed by cash

C2Free Cash Flow

FCF < 50% of Net Income for 2 years

C3Accruals Ratio

Accruals ratio = -1.2%. Low accruals

C4Cash vs Debt

Cash $0.3B covers only 5% of debt $5.3B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $1.0B = 8% of equity. Manageable

D2Leverage

Debt/EBITDA = 2.1x. Healthy

D3Soft Asset Growth

Other assets 5.4% vs revenue 8.4%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -5% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.68 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.68
-4.0 Clean-2.22 Grey-1.78 Danger0
0.864
DSRI
AR growing faster than revenue?
0.861
GMI
Gross margin declining?
0.972
AQI
Asset quality deteriorating?
1.084
SGI
Revenue growth rate
1
DEPI
Depreciation slowing?
0.992
SGAI
SG&A ratio changing?
-0.0116
TATA
Accruals level
1.028
LVGI
Leverage increasing?
05

Altman Z-Score

3.66
Safe Zone
0 Distress1.102.605.0+ Safe
0.0513
Liquidity
0.5794
Cumulative profit
0.0594
Operating efficiency
0.9869
Leverage

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

Mosaic Company (The) (MOS) Earnings Quality Grade F — EarningsGrade