F

NRG Energy, Inc. — Earnings Quality Grade F

NRG · Utilities

Major red flags

Revenue
$30.7B
2025
Net Income
$864M
2025
Gross Margin
19.4%
Free Cash Flow
$765M
01

Screening Summary

11
Passed
4
Watch
3
Failed
-2.48
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 48 days, change +3 days YoY

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue 9.2%, CFFO -17.0%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -3.6% vs COGS 12.0%. Normal

!
B2CapEx vs Revenue

CapEx growth 134.3% is >2x revenue growth 9.2%

B3SG&A Ratio

SG&A/Gross Profit = 43.7%. Normal

B4Gross Margin

Gross margin 19.4%, change -2.1pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 2.21. Profits backed by cash

C2Free Cash Flow

FCF $0.8B, FCF/NI = 0.89

C3Accruals Ratio

Accruals ratio = -3.6%. Low accruals

C4Cash vs Debt

Cash $4.7B covers only 28% of debt $16.6B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $7.3B = 436% of equity. Over 50%

!
D2Leverage

Debt/EBITDA = 5.1x (>4x). Financial stress

!
D3Soft Asset Growth

Other assets grew 29.1% vs revenue 9.2%

!
D4Asset Impairment

Write-offs up 457% YoY

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -7% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.48 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.48
-4.0 Clean-2.22 Grey-1.78 Danger0
1.067
DSRI
AR growing faster than revenue?
1.106
GMI
Gross margin declining?
0.782
AQI
Asset quality deteriorating?
1.092
SGI
Revenue growth rate
1.717
DEPI
Depreciation slowing?
1.016
SGAI
SG&A ratio changing?
-0.036
TATA
Accruals level
1.082
LVGI
Leverage increasing?
05

Altman Z-Score

1.87
Grey Zone
0 Distress1.102.605.0+ Safe
0.1756
Liquidity
0.068
Cumulative profit
0.0643
Operating efficiency
0.0612
Leverage

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

NRG Energy, Inc. (NRG) Earnings Quality Grade F — EarningsGrade