F

Omnicom Group Inc. — Earnings Quality Grade F

OMC · Communication Services

Major red flags

Revenue
$17.3B
2025
Net Income
-$55M
2025
Gross Margin
8.5%
Free Cash Flow
$2.8B
01

Screening Summary

6
Passed
7
Watch
4
Failed
-1.64
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO surged by 89 days (215 → 304)

!
A2AR vs Revenue Growth

AR growth 55.8% exceeds revenue growth 10.1%

A3Revenue vs CFFO

Revenue 10.1%, CFFO 69.5%. Cash follows revenue

02

Expense Quality

!
B1Inventory vs COGS

Inventory growth 110.1% exceeds COGS 23.8%

B2CapEx vs Revenue

CapEx growth 6.5% vs revenue 10.1%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 50.8%. Normal

!
B4Gross Margin

Gross margin swung -10.1pp (18.6% → 8.5%)

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO/NI = -53.91. Below 1.0

C2Free Cash Flow

FCF $2.8B, FCF/NI = -51.16

C3Accruals Ratio

Accruals ratio = -5.5%. Low accruals

!
C4Cash vs Debt

Cash $6.9B covers 64% of debt $10.7B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $23.7B = 197% of equity. Over 50%

D2Leverage

Debt/EBITDA = 13.1x (>4x). Interest coverage = 1.7x (<2x). Financial stress

!
D3Soft Asset Growth

Other assets grew 177.3% vs revenue 10.1%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

!
E2Goodwill Surge

Goodwill+Intangibles surged 112% YoY

06

Manipulation Score

F1Beneish M-Score

M-Score = -1.64 (> -1.78). LIKELY MANIPULATOR

04

Beneish M-Score

Manipulation Probability-1.64
-4.0 Clean-2.22 Grey-1.78 Danger0
1.415
DSRI
AR growing faster than revenue?
2.194
GMI
Gross margin declining?
1.16
AQI
Asset quality deteriorating?
1.101
SGI
Revenue growth rate
1.104
DEPI
Depreciation slowing?
1.66
SGAI
SG&A ratio changing?
-0.055
TATA
Accruals level
0.906
LVGI
Leverage increasing?
05

Altman Z-Score

0.77
Distress Zone
0 Distress1.102.605.0+ Safe
-0.0381
Liquidity
0.1982
Cumulative profit
0.01
Operating efficiency
0.2912
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-10

Omnicom Group Inc. (OMC) 财报排雷评级 F — EarningsGrade