F

Comcast Corporation — Earnings Quality Grade F

CMCSA · Communication Services

Major red flags

Revenue
$123.7B
2025
Net Income
$20.0B
2025
Gross Margin
71.7%
Free Cash Flow
$19.2B
01

Screening Summary

15
Passed
0
Watch
2
Failed
-2.72
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 41 days, change +1 days YoY

A2AR vs Revenue Growth

AR growth 1.5% vs revenue growth -0.0%

A3Revenue vs CFFO

Revenue -0.0%, CFFO 21.6%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth -4.8% vs revenue -0.0%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 10.0%, excellent (<30%)

B4Gross Margin

Gross margin 71.7%, change +1.7pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.68. Profits backed by cash

C2Free Cash Flow

FCF $19.2B, FCF/NI = 0.96

C3Accruals Ratio

Accruals ratio = -5.0%. Low accruals

C4Cash vs Debt

Cash $9.5B covers only 10% of debt $98.9B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $155.6B = 161% of equity. Over 50%

D2Leverage

Debt/EBITDA = 2.1x. Healthy

D3Soft Asset Growth

Other assets 11.0% vs revenue -0.0%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -0% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.72 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.72
-4.0 Clean-2.22 Grey-1.78 Danger0
1.015
DSRI
AR growing faster than revenue?
0.977
GMI
Gross margin declining?
0.979
AQI
Asset quality deteriorating?
1
SGI
Revenue growth rate
0.967
DEPI
Depreciation slowing?
1.098
SGAI
SG&A ratio changing?
-0.05
TATA
Accruals level
0.923
LVGI
Leverage increasing?
05

Altman Z-Score

2.03
Grey Zone
0 Distress1.102.605.0+ Safe
-0.0145
Liquidity
0.2446
Cumulative profit
0.1107
Operating efficiency
0.5529
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-08

Comcast Corporation (CMCSA) 财报排雷评级 F — EarningsGrade