B

Teekay Corporation Ltd. — Earnings Quality Grade B

TK · Energy

Generally healthy

Revenue
$950M
2025
Net Income
$98M
2025
Gross Margin
27.5%
Free Cash Flow
$109M
01

Screening Summary

14
Passed
2
Watch
0
Failed
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 32 days, change +7 days YoY

A2AR vs Revenue Growth

AR growth -0.2% vs revenue growth -22.2%

A3Revenue vs CFFO

Revenue -22.2%, CFFO -35.4%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -36.1% vs COGS -16.7%. Normal

!
B2CapEx vs Revenue

CapEx growth 156.5% is >2x revenue growth -22.2%

B3SG&A Ratio

SG&A/Gross Profit = 21.0%, excellent (<30%)

B4Gross Margin

Gross margin 27.5%, change -4.7pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 3.08. Profits backed by cash

C2Free Cash Flow

FCF $0.1B, FCF/NI = 1.11

C3Accruals Ratio

Accruals ratio = -8.6%. Low accruals

C4Cash vs Debt

Cash $1.0B covers debt $0.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

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

D2Leverage

Debt/EBITDA = 0.1x. Healthy

!
D3Soft Asset Growth

Other assets grew 428.4% vs revenue -22.2%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -11% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

Insufficient data

05

Altman Z-Score

4.26
Safe Zone
0 Distress1.102.605.0+ Safe
-0.0571
Liquidity
-0.0657
Cumulative profit
0.1484
Operating efficiency
3.6691
Leverage

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