F

Teekay Tankers Ltd. — Earnings Quality Grade F

TNK · Energy

Major red flags

Revenue
$952M
2025
Net Income
$351M
2025
Gross Margin
27.5%
Free Cash Flow
$14M
01

Screening Summary

14
Passed
2
Watch
1
Failed
-1.6
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 0.4% vs revenue growth -22.6%

A3Revenue vs CFFO

Revenue -22.6%, CFFO -35.2%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -36.1% vs COGS -17.3%. Normal

!
B2CapEx vs Revenue

CapEx growth 287.9% is >2x revenue growth -22.6%

B3SG&A Ratio

SG&A/Gross Profit = 17.8%, excellent (<30%)

B4Gross Margin

Gross margin 27.5%, change -4.6pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 0.87. Profits backed by cash

C2Free Cash Flow

FCF $0.0B, FCF/NI = 0.04

C3Accruals Ratio

Accruals ratio = 2.0%. Low accruals

C4Cash vs Debt

Cash $0.9B 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 426.1% vs revenue -22.6%

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

M-Score = -1.60 (> -1.78). LIKELY MANIPULATOR

04

Beneish M-Score

Manipulation Probability-1.6
-4.0 Clean-2.22 Grey-1.78 Danger0
1.297
DSRI
AR growing faster than revenue?
1.167
GMI
Gross margin declining?
2.606
AQI
Asset quality deteriorating?
0.774
SGI
Revenue growth rate
0.951
DEPI
Depreciation slowing?
1.291
SGAI
SG&A ratio changing?
0.0202
TATA
Accruals level
0.902
LVGI
Leverage increasing?
05

Altman Z-Score

15.71
Safe Zone
0 Distress1.102.605.0+ Safe
0.4212
Liquidity
0.3252
Cumulative profit
0.1562
Operating efficiency
10.3183
Leverage

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