F

TeraWulf Inc. — Earnings Quality Grade F

WULF · Financial Services

Major red flags

Revenue
$168M
2025
Net Income
-$661M
2025
Gross Margin
50.9%
Free Cash Flow
-$1.2B
01

Screening Summary

4
Passed
8
Watch
4
Failed
61.51
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 3 days, change +1 days YoY

!
A2AR vs Revenue Growth

AR growth 155.2% exceeds revenue growth 20.3%

A3Revenue vs CFFO

Revenue grew 20.3% but CFFO declined -404.4%

02

Expense Quality

B1Inventory vs COGS

No material inventory

!
B2CapEx vs Revenue

CapEx growth 295.7% is >2x revenue growth 20.3%

!
B3SG&A Ratio

SG&A/Gross Profit = 172.2%, exceeds 70%

B4Gross Margin

Gross margin 50.9%, change -4.4pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO < Net Income for 3 consecutive years

!
C2Free Cash Flow

FCF is negative ($-1.2B)

C3Accruals Ratio

Accruals ratio = -8.2%. Low accruals

!
C4Cash vs Debt

Cash $3.3B covers 63% of debt $5.2B

04

Balance Sheet Health

!
D1Goodwill + Intangibles

Goodwill+Intangibles $0.1B = 39% of equity

!
D2Leverage

Interest coverage = -2.1x (<2x). Financial stress

!
D3Soft Asset Growth

Other assets grew 26606.6% vs revenue 20.3%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions negative for 3 years

E2Goodwill Surge

Insufficient data

06

Manipulation Score

F1Beneish M-Score

M-Score = 61.51 (> -1.78). LIKELY MANIPULATOR

04

Beneish M-Score

Manipulation Probability61.51
-4.0 Clean-2.22 Grey-1.78 Danger0
2.121
DSRI
AR growing faster than revenue?
1.086
GMI
Gross margin declining?
157.565
AQI
Asset quality deteriorating?
1.203
SGI
Revenue growth rate
2.118
DEPI
Depreciation slowing?
1.741
SGAI
SG&A ratio changing?
-0.0821
TATA
Accruals level
1.418
LVGI
Leverage increasing?

Altman Z-Score — Not Applicable

TeraWulf Inc. is a financial company. Z-Score is designed for non-financial companies.

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