F

International Seaways, Inc. — Earnings Quality Grade F

INSW · Energy

Major red flags

Revenue
$843M
2025
Net Income
$309M
2025
Gross Margin
42.3%
Free Cash Flow
$38M
01

Screening Summary

14
Passed
2
Watch
2
Failed
-1.48
M-Score

管理层信号

最近 SEC 8-K 文件中未发现 CEO、CFO、董事会或审计负责人变动信号。
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 4 days, change +2 days YoY

!
A2AR vs Revenue Growth

AR growth 92.0% exceeds revenue growth -11.4%

A3Revenue vs CFFO

Revenue -11.4%, CFFO -30.5%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -67.4% vs COGS 2.8%. Normal

B2CapEx vs Revenue

CapEx growth 19.9% vs revenue -11.4%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 14.1%, excellent (<30%)

!
B4Gross Margin

Gross margin swung -8.0pp (50.2% → 42.3%)

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.23. Profits backed by cash

C2Free Cash Flow

FCF $0.0B, FCF/NI = 0.12

C3Accruals Ratio

Accruals ratio = -2.7%. Low accruals

C4Cash vs Debt

Cash $0.2B covers only 29% of debt $0.6B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

D2Leverage

Debt/EBITDA = 1.1x. Healthy

D3Soft Asset Growth

Other assets -35.2% vs revenue -11.4%. Normal

D4Asset Impairment

Write-offs normal

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

No goodwill

06

Manipulation Score

F1Beneish M-Score

M-Score = -1.48 (> -1.78). LIKELY MANIPULATOR

04

Beneish M-Score

Manipulation Probability-1.48
-4.0 Clean-2.22 Grey-1.78 Danger0
2.167
DSRI
AR growing faster than revenue?
1.188
GMI
Gross margin declining?
1.034
AQI
Asset quality deteriorating?
0.886
SGI
Revenue growth rate
0.933
DEPI
Depreciation slowing?
1.078
SGAI
SG&A ratio changing?
-0.0265
TATA
Accruals level
0.822
LVGI
Leverage increasing?
05

Altman Z-Score

5.46
Safe Zone
0 Distress1.102.605.0+ Safe
0.1005
Liquidity
0.1963
Cumulative profit
0.1317
Operating efficiency
3.116
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-25