F

Diamondback Energy, Inc. — Earnings Quality Grade F

FANG · Energy

Major red flags

Revenue
$14.9B
2025
Net Income
$1.7B
2025
Gross Margin
35.0%
Free Cash Flow
-$703M
01

Screening Summary

13
Passed
2
Watch
2
Failed
-2.98
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 34 days, change -19 days YoY

A2AR vs Revenue Growth

AR growth -12.6% vs revenue growth 35.4%

A3Revenue vs CFFO

Revenue 35.4%, CFFO 36.6%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -25.9% vs COGS 61.0%. Normal

B2CapEx vs Revenue

CapEx growth -19.7% vs revenue 35.4%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 5.5%, excellent (<30%)

!
B4Gross Margin

Gross margin swung -10.3pp (45.3% → 35.0%)

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 5.26. Profits backed by cash

C2Free Cash Flow

FCF < 50% of Net Income for 3 years

C3Accruals Ratio

Accruals ratio = -10.0%. Low accruals

C4Cash vs Debt

Cash $0.1B covers only 1% of debt $14.9B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

D2Leverage

Debt/EBITDA = 2.1x. Healthy

D3Soft Asset Growth

Other assets -26.3% vs revenue 35.4%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

!
E1Serial Acquirer FCF

FCF after acquisitions negative for 2/3 years

E2Goodwill Surge

No goodwill

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.98 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.98
-4.0 Clean-2.22 Grey-1.78 Danger0
0.646
DSRI
AR growing faster than revenue?
1.295
GMI
Gross margin declining?
0.698
AQI
Asset quality deteriorating?
1.354
SGI
Revenue growth rate
0.619
DEPI
Depreciation slowing?
0.998
SGAI
SG&A ratio changing?
-0.0998
TATA
Accruals level
1.028
LVGI
Leverage increasing?
05

Altman Z-Score

1.55
Grey Zone
0 Distress1.102.605.0+ Safe
-0.0378
Liquidity
0.0667
Cumulative profit
0.0301
Operating efficiency
1.3161
Leverage

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

Diamondback Energy, Inc. (FANG) 财报排雷评级 F — EarningsGrade