F

Intercontinental Exchange Inc. — Earnings Quality Grade F

ICE · Financial Services

Major red flags

Revenue
$12.6B
2025
Net Income
$3.3B
2025
Gross Margin
56.2%
Free Cash Flow
$3.9B
01

Screening Summary

14
Passed
1
Watch
2
Failed
-2.44
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 45 days, change -1 days YoY

A2AR vs Revenue Growth

AR growth 4.2% vs revenue growth 7.5%

A3Revenue vs CFFO

Revenue 7.5%, CFFO 1.1%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth 5.2% vs revenue 7.5%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 7.6%, excellent (<30%)

B4Gross Margin

Gross margin 56.2%, change +0.7pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.41. Profits backed by cash

C2Free Cash Flow

FCF $3.9B, FCF/NI = 1.17

C3Accruals Ratio

Accruals ratio = -1.0%. Low accruals

C4Cash vs Debt

Cash $3.6B covers only 18% of debt $20.3B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $46.0B = 159% of equity. Over 50%

D2Leverage

Debt/EBITDA = 3.0x. Healthy

!
D3Soft Asset Growth

Other assets grew 89.1% vs revenue 7.5%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -2% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.44 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.44
-4.0 Clean-2.22 Grey-1.78 Danger0
0.969
DSRI
AR growing faster than revenue?
0.988
GMI
Gross margin declining?
1.024
AQI
Asset quality deteriorating?
1.075
SGI
Revenue growth rate
1.135
DEPI
Depreciation slowing?
0.877
SGAI
SG&A ratio changing?
-0.0098
TATA
Accruals level
0.979
LVGI
Leverage increasing?

Altman Z-Score — Not Applicable

Intercontinental Exchange Inc. is a financial company. Z-Score is designed for non-financial companies.

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-09

Intercontinental Exchange Inc. (ICE) 财报排雷评级 F — EarningsGrade