F

Brookfield Infrastructure Corpo — Earnings Quality Grade F

BIPC · Utilities

Major red flags

Revenue
$3.7B
2025
Net Income
-$241M
2025
Gross Margin
63.6%
Free Cash Flow
$1.6B
01

Screening Summary

11
Passed
3
Watch
2
Failed
-2.64
M-Score

管理层信号

最近 SEC 8-K 文件中未发现 CEO、CFO、董事会或审计负责人变动信号。
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

!
A1DSO Change

DSO increased by 11 days

!
A2AR vs Revenue Growth

AR growth 16.8% exceeds revenue growth 0.1%

A3Revenue vs CFFO

Revenue 0.1%, CFFO -7.7%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

Insufficient data

B3SG&A Ratio

SG&A/Gross Profit = 3.4%, excellent (<30%)

B4Gross Margin

Gross margin 63.6%, change +1.2pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO/NI = -6.67. Below 1.0

C2Free Cash Flow

FCF $1.6B, FCF/NI = -6.67

C3Accruals Ratio

Accruals ratio = -7.7%. Low accruals

C4Cash vs Debt

Cash $0.4B covers only 3% of debt $13.3B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $4.8B = -368% of equity. Manageable

D2Leverage

Debt/EBITDA = 4.6x (>4x). Interest coverage = 2.0x (<2x). Financial stress

D3Soft Asset Growth

Other assets 17.5% vs revenue 0.1%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 6% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.64 (< -2.22). Unlikely manipulator

持仓监控

把 BIPC 放进持续监控

完整检查和模型明细已经免费开放。Watchlist 用来集中盯住你的持仓;Pro 可开启季报自动重算、风险事件邮件提醒、最多 50 只持仓扫描和导出工作流。

04

Beneish M-Score

Manipulation Probability-2.64
-4.0 Clean-2.22 Grey-1.78 Danger0
1.168
DSRI
AR growing faster than revenue?
0.981
GMI
Gross margin declining?
1.081
AQI
Asset quality deteriorating?
1.001
SGI
Revenue growth rate
1.292
DEPI
Depreciation slowing?
1.066
SGAI
SG&A ratio changing?
-0.077
TATA
Accruals level
1.006
LVGI
Leverage increasing?
05

Altman Z-Score

-0.69
Distress Zone
0 Distress1.102.605.0+ Safe
-0.1965
Liquidity
0.0112
Cumulative profit
0.0932
Operating efficiency
-0.059
Leverage

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