F

Coterra Energy Inc. — Earnings Quality Grade F

CTRA · Energy

Major red flags

Revenue
$7.6B
2025
Net Income
$1.7B
2025
Gross Margin
41.5%
Free Cash Flow
$1.6B
01

Screening Summary

16
Passed
0
Watch
1
Failed
-2.8
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 46 days, change -9 days YoY

A2AR vs Revenue Growth

AR growth 18.0% vs revenue growth 40.1%

A3Revenue vs CFFO

Revenue 40.1%, CFFO 43.9%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 4.3% vs COGS 29.0%. Normal

B2CapEx vs Revenue

CapEx growth 34.8% vs revenue 40.1%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 10.2%, excellent (<30%)

B4Gross Margin

Gross margin 41.5%, change +5.0pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 2.34. Profits backed by cash

C2Free Cash Flow

FCF $1.6B, FCF/NI = 0.95

C3Accruals Ratio

Accruals ratio = -9.5%. Low accruals

C4Cash vs Debt

Cash $0.1B covers only 3% of debt $4.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

D2Leverage

Debt/EBITDA = 0.8x. Healthy

D3Soft Asset Growth

Other assets -11.8% vs revenue 40.1%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

No goodwill

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.80 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.8
-4.0 Clean-2.22 Grey-1.78 Danger0
0.843
DSRI
AR growing faster than revenue?
0.88
GMI
Gross margin declining?
0.832
AQI
Asset quality deteriorating?
1.401
SGI
Revenue growth rate
0.956
DEPI
Depreciation slowing?
0.764
SGAI
SG&A ratio changing?
-0.095
TATA
Accruals level
0.979
LVGI
Leverage increasing?
05

Altman Z-Score

3.35
Safe Zone
0 Distress1.102.605.0+ Safe
0.012
Liquidity
0.2844
Cumulative profit
0.1024
Operating efficiency
1.578
Leverage

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

Coterra Energy Inc. (CTRA) 财报排雷评级 F — EarningsGrade