F

ONE Gas, Inc. — Earnings Quality Grade F

OGS · Utilities

Major red flags

Revenue
$2.4B
2025
Net Income
$264M
2025
Gross Margin
35.8%
Free Cash Flow
-$128M
01

Screening Summary

11
Passed
2
Watch
2
Failed
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 69 days, change -2 days YoY

A2AR vs Revenue Growth

AR growth 13.0% vs revenue growth 16.5%

A3Revenue vs CFFO

Revenue 16.5%, CFFO 57.1%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 8.4% vs COGS 19.0%. Normal

B2CapEx vs Revenue

CapEx growth 0.6% vs revenue 16.5%. Normal

B3SG&A Ratio

Insufficient data

B4Gross Margin

Gross margin 35.8%, change -1.4pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 2.19. Profits backed by cash

C2Free Cash Flow

FCF < 50% of Net Income for 2 years

C3Accruals Ratio

Accruals ratio = -3.6%. Low accruals

C4Cash vs Debt

Cash $0.0B covers only 0% of debt $3.4B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.4B = 11% of equity. Manageable

!
D2Leverage

Debt/EBITDA = 4.3x (>4x). Financial stress

D3Soft Asset Growth

Other assets 14.3% vs revenue 16.5%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

!
E1Serial Acquirer FCF

FCF after acquisitions negative for 2/3 years

E2Goodwill Surge

Goodwill+Intangibles change -8% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

Insufficient data

持仓监控

把 OGS 放进持续监控

完整检查和模型明细已经免费开放。Watchlist 用来集中盯住你的持仓;Pro 可开启季报自动重算、风险事件邮件提醒、最多 50 只持仓扫描和导出工作流。

05

Altman Z-Score

0.9
Distress Zone
0 Distress1.102.605.0+ Safe
-0.0696
Liquidity
0.1027
Cumulative profit
0.0524
Operating efficiency
0.6355
Leverage

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