F

NXP Semiconductors N.V. — Earnings Quality Grade F

NXPI · Technology

Major red flags

Revenue
$12.3B
2025
Net Income
$2.0B
2025
Gross Margin
54.7%
Free Cash Flow
$2.3B
01

Screening Summary

13
Passed
1
Watch
3
Failed
-2.58
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 31 days, change +2 days YoY

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue -2.7%, CFFO 1.4%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 9.4% vs COGS 1.1%. Normal

B2CapEx vs Revenue

CapEx growth -38.7% vs revenue -2.7%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 17.9%, excellent (<30%)

B4Gross Margin

Gross margin 54.7%, change -1.7pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.40. Profits backed by cash

C2Free Cash Flow

FCF $2.3B, FCF/NI = 1.13

C3Accruals Ratio

Accruals ratio = -3.0%. Low accruals

C4Cash vs Debt

Cash $2.9B covers only 24% of debt $12.2B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $11.8B = 118% of equity. Over 50%

D2Leverage

Debt/EBITDA = 3.1x. Healthy

!
D3Soft Asset Growth

Other assets grew 43.9% vs revenue -2.7%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 10% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.58 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.58
-4.0 Clean-2.22 Grey-1.78 Danger0
1.051
DSRI
AR growing faster than revenue?
1.031
GMI
Gross margin declining?
1.04
AQI
Asset quality deteriorating?
0.973
SGI
Revenue growth rate
1.01
DEPI
Depreciation slowing?
1.063
SGAI
SG&A ratio changing?
-0.0301
TATA
Accruals level
1.014
LVGI
Leverage increasing?
05

Altman Z-Score

2.28
Grey Zone
0 Distress1.102.605.0+ Safe
0.1528
Liquidity
-0.051
Cumulative profit
0.1178
Operating efficiency
0.6242
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-08

NXP Semiconductors N.V. (NXPI) Earnings Quality Grade F — EarningsGrade