D

Intel Corporation — Earnings Quality Grade D

INTC · Technology

Significant concerns

Revenue
$52.9B
2025
Net Income
-$267M
2025
Gross Margin
34.8%
Free Cash Flow
-$4.9B
01

Screening Summary

12
Passed
4
Watch
2
Failed
-2.59
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 27 days, change +3 days YoY

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue -0.5%, CFFO 17.0%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -4.8% vs COGS -3.6%. Normal

B2CapEx vs Revenue

CapEx growth -38.8% vs revenue -0.5%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 25.2%, excellent (<30%)

B4Gross Margin

Gross margin 34.8%, change +2.1pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO/NI = -36.32. Below 1.0

!
C2Free Cash Flow

FCF is negative ($-4.9B)

C3Accruals Ratio

Accruals ratio = -4.7%. Low accruals

!
C4Cash vs Debt

Cash $37.4B covers 80% of debt $46.6B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $26.7B = 23% of equity. Manageable

!
D2Leverage

Interest coverage = -0.0x (<2x). Financial stress

D3Soft Asset Growth

Other assets -4.6% vs revenue -0.5%. Normal

D4Asset Impairment

Write-offs normal

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions negative for 3 years

E2Goodwill Surge

Goodwill+Intangibles change -6% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.59 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.59
-4.0 Clean-2.22 Grey-1.78 Danger0
1.109
DSRI
AR growing faster than revenue?
0.94
GMI
Gross margin declining?
0.954
AQI
Asset quality deteriorating?
0.995
SGI
Revenue growth rate
0.954
DEPI
Depreciation slowing?
0.844
SGAI
SG&A ratio changing?
-0.0471
TATA
Accruals level
0.858
LVGI
Leverage increasing?
05

Altman Z-Score

3.25
Safe Zone
0 Distress1.102.605.0+ Safe
0.1519
Liquidity
0.2317
Cumulative profit
0.0125
Operating efficiency
1.3434
Leverage

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

Intel Corporation (INTC) 财报排雷评级 D — EarningsGrade