F

The Kraft Heinz Company — Earnings Quality Grade F

KHC · Consumer Defensive

Major red flags

Revenue
$24.9B
2025
Net Income
-$5.8B
2025
Gross Margin
33.3%
Free Cash Flow
$3.7B
01

Screening Summary

13
Passed
1
Watch
3
Failed
-3.08
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 33 days, change +3 days YoY

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue -3.5%, CFFO 6.6%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -6.2% vs COGS -1.5%. Normal

B2CapEx vs Revenue

CapEx growth -31.2% vs revenue -3.5%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 44.2%. Normal

B4Gross Margin

Gross margin 33.3%, change -1.4pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO/NI = -0.76. Below 1.0

C2Free Cash Flow

FCF $3.7B, FCF/NI = -0.63

C3Accruals Ratio

Accruals ratio = -12.6%. Low accruals

C4Cash vs Debt

Cash $3.7B covers only 17% of debt $21.2B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $59.7B = 143% of equity. Over 50%

D2Leverage

Debt/EBITDA = -6.0x. Healthy

D3Soft Asset Growth

Other assets -1.6% vs revenue -3.5%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -13% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.08 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-3.08
-4.0 Clean-2.22 Grey-1.78 Danger0
1.088
DSRI
AR growing faster than revenue?
1.042
GMI
Gross margin declining?
0.945
AQI
Asset quality deteriorating?
0.965
SGI
Revenue growth rate
1.002
DEPI
Depreciation slowing?
1.052
SGAI
SG&A ratio changing?
-0.126
TATA
Accruals level
1.146
LVGI
Leverage increasing?
05

Altman Z-Score

0.65
Distress Zone
0 Distress1.102.605.0+ Safe
0.0165
Liquidity
-0.0566
Cumulative profit
-0.055
Operating efficiency
1.0417
Leverage

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

The Kraft Heinz Company (KHC) 财报排雷评级 F — EarningsGrade