B

Tidewater Inc. — Earnings Quality Grade B

TDW · Energy

Generally healthy

Revenue
$1.4B
2025
Net Income
$335M
2025
Gross Margin
29.8%
Free Cash Flow
$353M
01

Screening Summary

15
Passed
2
Watch
0
Failed
-2.35
M-Score

Management Signals

View all →
Routine2026-03-19
Darron M. Anderson · DirectorAppointment
Standard appointment
SEC
Routine2026-03-19
Darron M. Anderson · directorResignation
SEC

Source: SEC EDGAR 8-K Item 5.02, with exhibit links when available

02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 77 days, change -11 days YoY

A2AR vs Revenue Growth

AR growth -11.9% vs revenue growth 0.5%

A3Revenue vs CFFO

Revenue 0.5%, CFFO 34.2%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 12.1% vs COGS 1.1%. Normal

B2CapEx vs Revenue

CapEx growth -6.6% vs revenue 0.5%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 31.3%. Normal

B4Gross Margin

Gross margin 29.8%, change -0.4pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.13. Profits backed by cash

C2Free Cash Flow

FCF $0.4B, FCF/NI = 1.06

C3Accruals Ratio

Accruals ratio = -1.9%. Low accruals

!
C4Cash vs Debt

Cash $0.6B covers 85% of debt $0.7B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

D2Leverage

Debt/EBITDA = 1.6x. Healthy

!
D3Soft Asset Growth

Other assets grew 65.8% vs revenue 0.5%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

No goodwill

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.35 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.35
-4.0 Clean-2.22 Grey-1.78 Danger0
0.877
DSRI
AR growing faster than revenue?
1.013
GMI
Gross margin declining?
1.815
AQI
Asset quality deteriorating?
1.005
SGI
Revenue growth rate
0.943
DEPI
Depreciation slowing?
1.14
SGAI
SG&A ratio changing?
-0.0186
TATA
Accruals level
0.928
LVGI
Leverage increasing?
05

Altman Z-Score

3.43
Safe Zone
0 Distress1.102.605.0+ Safe
0.2509
Liquidity
-0.1278
Cumulative profit
0.12
Operating efficiency
1.3312
Leverage

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