F

Prologis, Inc. — Earnings Quality Grade F

PLD · Real Estate

Major red flags

Revenue
$8.8B
2025
Net Income
$3.3B
2025
Gross Margin
74.6%
Free Cash Flow
$5.0B
01

Screening Summary

11
Passed
3
Watch
2
Failed
-2.19
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 25 days, change +7 days YoY

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue 7.2%, CFFO 2.0%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

Insufficient data

B3SG&A Ratio

SG&A/Gross Profit = 7.2%, excellent (<30%)

B4Gross Margin

Gross margin 74.6%, change -0.3pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.50. Profits backed by cash

C2Free Cash Flow

FCF $5.0B, FCF/NI = 1.50

C3Accruals Ratio

Accruals ratio = -1.7%. Low accruals

C4Cash vs Debt

Cash $1.1B covers only 3% of debt $35.7B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.6B = 1% of equity. Manageable

!
D2Leverage

Debt/EBITDA = 4.8x (>4x). Financial stress

!
D3Soft Asset Growth

Other assets grew 28.3% vs revenue 7.2%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -23% YoY. Normal

06

Manipulation Score

!
F1Beneish M-Score

M-Score = -2.19 (grey zone)

04

Beneish M-Score

Manipulation Probability-2.19
-4.0 Clean-2.22 Grey-1.78 Danger0
1.377
DSRI
AR growing faster than revenue?
1.005
GMI
Gross margin declining?
1.001
AQI
Asset quality deteriorating?
1.072
SGI
Revenue growth rate
0.988
DEPI
Depreciation slowing?
1.045
SGAI
SG&A ratio changing?
-0.017
TATA
Accruals level
1.093
LVGI
Leverage increasing?

Altman Z-Score — Not Applicable

Prologis, Inc. is a financial company. Z-Score is designed for non-financial companies.

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-09

Prologis, Inc. (PLD) 财报排雷评级 F — EarningsGrade