F

ONEOK, Inc. — Earnings Quality Grade F

OKE · Energy

Major red flags

Revenue
$33.6B
2025
Net Income
$3.4B
2025
Gross Margin
26.0%
Free Cash Flow
$2.4B
01

Screening Summary

9
Passed
5
Watch
1
Failed
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 33 days, change -6 days YoY

A2AR vs Revenue Growth

AR growth 29.4% vs revenue growth 55.0%

!
A3Revenue vs CFFO

Revenue grew 55.0% but CFFO only 14.5%

02

Expense Quality

B1Inventory vs COGS

Inventory 26.7% vs COGS 72.3%. Normal

B2CapEx vs Revenue

CapEx growth 56.0% vs revenue 55.0%. Normal

B3SG&A Ratio

Insufficient data

!
B4Gross Margin

Gross margin swung -7.4pp (33.4% → 26.0%)

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.65. Profits backed by cash

C2Free Cash Flow

FCF $2.4B, FCF/NI = 0.72

C3Accruals Ratio

Accruals ratio = -3.3%. Low accruals

C4Cash vs Debt

Cash $0.1B covers only 0% of debt $32.8B

04

Balance Sheet Health

!
D1Goodwill + Intangibles

Goodwill+Intangibles $11.0B = 49% of equity

!
D2Leverage

Debt/EBITDA = 4.2x (>4x). Financial stress

D3Soft Asset Growth

Other assets -1.3% vs revenue 55.0%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

!
E1Serial Acquirer FCF

FCF after acquisitions negative for 2/3 years

E2Goodwill Surge

Goodwill+Intangibles change -2% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

Insufficient data

05

Altman Z-Score

1.1
Distress Zone
0 Distress1.102.605.0+ Safe
-0.0282
Liquidity
0.0356
Cumulative profit
0.0941
Operating efficiency
0.5102
Leverage

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

ONEOK, Inc. (OKE) Earnings Quality Grade F — EarningsGrade