F

Exelon Corporation — Earnings Quality Grade F

EXC · Utilities

Major red flags

Revenue
$24.3B
2025
Net Income
$2.8B
2025
Gross Margin
42.9%
Free Cash Flow
-$2.3B
01

Screening Summary

9
Passed
2
Watch
4
Failed
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 50 days, change +6 days YoY

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue 5.3%, CFFO 12.3%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 1.8% vs COGS 1.6%. Normal

!
B2CapEx vs Revenue

CapEx growth 20.2% is >2x revenue growth 5.3%

B3SG&A Ratio

Insufficient data

B4Gross Margin

Gross margin 42.9%, change +2.1pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 2.26. Profits backed by cash

C2Free Cash Flow

FCF < 50% of Net Income for 3 years

C3Accruals Ratio

Accruals ratio = -3.0%. Low accruals

C4Cash vs Debt

Cash $0.6B covers only 1% of debt $50.1B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $6.6B = 23% of equity. Manageable

!
D2Leverage

Debt/EBITDA = 5.5x (>4x). Financial stress

D3Soft Asset Growth

Other assets 14.9% vs revenue 5.3%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions negative for 3 years

E2Goodwill Surge

Goodwill+Intangibles change 0% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

Insufficient data

05

Altman Z-Score

0.82
Distress Zone
0 Distress1.102.605.0+ Safe
-0.0067
Liquidity
0.065
Cumulative profit
0.0465
Operating efficiency
0.3281
Leverage

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

Exelon Corporation (EXC) 财报排雷评级 F — EarningsGrade