F

Coca-Cola Company (The) — Earnings Quality Grade F

KO · Consumer Defensive

Major red flags

Revenue
$47.9B
2025
Net Income
$13.1B
2025
Gross Margin
61.6%
Free Cash Flow
$5.3B
01

Screening Summary

12
Passed
3
Watch
3
Failed
-2.35
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 23 days, change -5 days YoY

A2AR vs Revenue Growth

AR growth -14.9% vs revenue growth 1.9%

A3Revenue vs CFFO

Revenue 1.9%, CFFO 8.9%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -6.4% vs COGS 0.4%. Normal

B2CapEx vs Revenue

CapEx growth 2.3% vs revenue 1.9%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 49.2%. Normal

B4Gross Margin

Gross margin 61.6%, change +0.6pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO/NI = 0.57. Below 1.0

C2Free Cash Flow

FCF < 50% of Net Income for 2 years

!
C3Accruals Ratio

Accruals ratio = 5.4%. Elevated

C4Cash vs Debt

Cash $15.8B covers only 35% of debt $45.5B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $28.0B = 87% of equity. Over 50%

D2Leverage

Debt/EBITDA = 2.4x. Healthy

D3Soft Asset Growth

Other assets 9.6% vs revenue 1.9%. Normal

!
D4Asset Impairment

Write-offs up 91% YoY

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -11% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.35 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.35
-4.0 Clean-2.22 Grey-1.78 Danger0
0.836
DSRI
AR growing faster than revenue?
0.991
GMI
Gross margin declining?
0.958
AQI
Asset quality deteriorating?
1.019
SGI
Revenue growth rate
0.959
DEPI
Depreciation slowing?
0.978
SGAI
SG&A ratio changing?
0.0544
TATA
Accruals level
0.899
LVGI
Leverage increasing?
05

Altman Z-Score

4.72
Safe Zone
0 Distress1.102.605.0+ Safe
0.0931
Liquidity
0.7669
Cumulative profit
0.1684
Operating efficiency
0.456
Leverage

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

Coca-Cola Company (The) (KO) 财报排雷评级 F — EarningsGrade