C

Palo Alto Networks, Inc. — Earnings Quality Grade C

PANW · Technology

Some red flags

Revenue
$9.2B
2025
Net Income
$1.1B
2025
Gross Margin
73.4%
Free Cash Flow
$3.5B
01

Screening Summary

14
Passed
2
Watch
1
Failed
-2.8
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 117 days, change -2 days YoY

A2AR vs Revenue Growth

AR growth 13.2% vs revenue growth 14.9%

A3Revenue vs CFFO

Revenue 14.9%, CFFO 14.1%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

!
B2CapEx vs Revenue

CapEx growth 57.0% is >2x revenue growth 14.9%

B3SG&A Ratio

SG&A/Gross Profit = 52.3%. Normal

B4Gross Margin

Gross margin 73.4%, change -0.9pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 3.28. Profits backed by cash

C2Free Cash Flow

FCF $3.5B, FCF/NI = 3.06

C3Accruals Ratio

Accruals ratio = -11.0%. Low accruals

C4Cash vs Debt

Cash $2.9B covers debt $0.3B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $5.3B = 68% of equity. Over 50%

D2Leverage

Debt/EBITDA = 0.2x. Healthy

D3Soft Asset Growth

Other assets 19.5% vs revenue 14.9%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

!
E2Goodwill Surge

Goodwill+Intangibles surged 43% YoY

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.80 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.8
-4.0 Clean-2.22 Grey-1.78 Danger0
0.986
DSRI
AR growing faster than revenue?
1.013
GMI
Gross margin declining?
1.048
AQI
Asset quality deteriorating?
1.149
SGI
Revenue growth rate
0.863
DEPI
Depreciation slowing?
0.888
SGAI
SG&A ratio changing?
-0.1095
TATA
Accruals level
0.882
LVGI
Leverage increasing?
05

Altman Z-Score

1.19
Grey Zone
0 Distress1.102.605.0+ Safe
-0.0197
Liquidity
0.1054
Cumulative profit
0.0678
Operating efficiency
0.4967
Leverage

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

Palo Alto Networks, Inc. (PANW) 财报排雷评级 C — EarningsGrade