B

ON Semiconductor Corporation — Earnings Quality Grade B

ON · Technology

Generally healthy

Revenue
$6.0B
2025
Net Income
$121M
2025
Gross Margin
33.1%
Free Cash Flow
$1.4B
01

Screening Summary

14
Passed
3
Watch
0
Failed
-3.05
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 55 days, change -5 days YoY

A2AR vs Revenue Growth

AR growth -21.7% vs revenue growth -15.3%

A3Revenue vs CFFO

Revenue -15.3%, CFFO -7.7%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -11.3% vs COGS 3.8%. Normal

B2CapEx vs Revenue

CapEx growth -50.8% vs revenue -15.3%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 30.5%. Normal

!
B4Gross Margin

Gross margin swung -12.3pp (45.4% → 33.1%)

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO far exceeds NI (ratio 14.5x). Non-cash charges depressing profits

C2Free Cash Flow

FCF $1.4B, FCF/NI = 11.72

C3Accruals Ratio

Accruals ratio = -13.1%. Low accruals

!
C4Cash vs Debt

Cash $2.5B covers 85% of debt $3.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $2.0B = 26% of equity. Manageable

D2Leverage

Debt/EBITDA = 3.4x. Healthy

D3Soft Asset Growth

Other assets -1.2% vs revenue -15.3%. Normal

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 = -3.05 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-3.05
-4.0 Clean-2.22 Grey-1.78 Danger0
0.925
DSRI
AR growing faster than revenue?
1.372
GMI
Gross margin declining?
1.268
AQI
Asset quality deteriorating?
0.847
SGI
Revenue growth rate
0.758
DEPI
Depreciation slowing?
1.099
SGAI
SG&A ratio changing?
-0.1309
TATA
Accruals level
1.026
LVGI
Leverage increasing?
05

Altman Z-Score

6.3
Safe Zone
0 Distress1.102.605.0+ Safe
0.3621
Liquidity
0.6581
Cumulative profit
0.0161
Operating efficiency
1.588
Leverage

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

ON Semiconductor Corporation (ON) Earnings Quality Grade B — EarningsGrade