F

Akamai Technologies, Inc. — Earnings Quality Grade F

AKAM · Technology

Major red flags

Revenue
$4.2B
2025
Net Income
$452M
2025
Gross Margin
58.9%
Free Cash Flow
$699M
01

Screening Summary

12
Passed
3
Watch
2
Failed
-2.78
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 50 days, change +4 days YoY

!
A2AR vs Revenue Growth

AR growth 13.6% exceeds revenue growth 5.4%

A3Revenue vs CFFO

Revenue 5.4%, CFFO -0.0%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth 19.6% vs revenue 5.4%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 46.5%. Normal

B4Gross Margin

Gross margin 58.9%, change -0.4pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 3.36. Profits backed by cash

C2Free Cash Flow

FCF $0.7B, FCF/NI = 1.55

C3Accruals Ratio

Accruals ratio = -9.3%. Low accruals

C4Cash vs Debt

Cash $1.2B covers only 21% of debt $5.7B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $3.8B = 77% of equity. Over 50%

!
D2Leverage

Debt/EBITDA = 4.2x (>4x). Financial stress

!
D3Soft Asset Growth

Other assets grew 40.5% vs revenue 5.4%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -1% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.78 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.78
-4.0 Clean-2.22 Grey-1.78 Danger0
1.077
DSRI
AR growing faster than revenue?
1.007
GMI
Gross margin declining?
1.017
AQI
Asset quality deteriorating?
1.054
SGI
Revenue growth rate
1.131
DEPI
Depreciation slowing?
0.995
SGAI
SG&A ratio changing?
-0.0929
TATA
Accruals level
1.021
LVGI
Leverage increasing?
05

Altman Z-Score

2.9
Safe Zone
0 Distress1.102.605.0+ Safe
0.1149
Liquidity
0.2983
Cumulative profit
0.0552
Operating efficiency
0.7655
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-10

Akamai Technologies, Inc. (AKAM) 财报排雷评级 F — EarningsGrade