B

Scorpio Tankers Inc. — Earnings Quality Grade B

STNG · Energy

Generally healthy

Revenue
$938M
2025
Net Income
$344M
2025
Gross Margin
46.2%
Free Cash Flow
$417M
01

Screening Summary

15
Passed
2
Watch
0
Failed
-3.03
M-Score

Management Signals

No recent CEO, CFO, board, or accounting leadership signals found in SEC 8-K filings.
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 2 days, change -1 days YoY

A2AR vs Revenue Growth

AR growth -47.2% vs revenue growth -24.6%

A3Revenue vs CFFO

Revenue -24.6%, CFFO -40.5%. Cash follows revenue

02

Expense Quality

!
B1Inventory vs COGS

Inventory growth 17.2% exceeds COGS -5.6%

B2CapEx vs Revenue

CapEx growth -20.3% vs revenue -24.6%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 28.5%, excellent (<30%)

!
B4Gross Margin

Gross margin swung -10.8pp (57.0% → 46.2%)

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.43. Profits backed by cash

C2Free Cash Flow

FCF $0.4B, FCF/NI = 1.21

C3Accruals Ratio

Accruals ratio = -3.8%. Low accruals

C4Cash vs Debt

Cash $0.8B covers debt $0.6B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = 0% of equity. Manageable

D2Leverage

Debt/EBITDA = 1.0x. Healthy

D3Soft Asset Growth

Other assets -13.4% vs revenue -24.6%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 0% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.03 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-3.03
-4.0 Clean-2.22 Grey-1.78 Danger0
0.7
DSRI
AR growing faster than revenue?
1.235
GMI
Gross margin declining?
1.001
AQI
Asset quality deteriorating?
0.754
SGI
Revenue growth rate
0.889
DEPI
Depreciation slowing?
1.352
SGAI
SG&A ratio changing?
-0.0375
TATA
Accruals level
0.779
LVGI
Leverage increasing?
05

Altman Z-Score

8.23
Safe Zone
0 Distress1.102.605.0+ Safe
0.2526
Liquidity
0.3661
Cumulative profit
0.105
Operating efficiency
4.4502
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-25