F

Pinnacle West Capital Corporati — Earnings Quality Grade F

PNW · Utilities

Major red flags

Revenue
$5.3B
2025
Net Income
$617M
2025
Gross Margin
41.6%
Free Cash Flow
-$820M
01

Screening Summary

9
Passed
3
Watch
3
Failed
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 40 days, change +2 days YoY

!
A2AR vs Revenue Growth

AR growth 10.3% exceeds revenue growth 4.2%

A3Revenue vs CFFO

Revenue 4.2%, CFFO 12.1%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 12.7% vs COGS 4.4%. Normal

B2CapEx vs Revenue

CapEx growth 16.7% vs revenue 4.2%. Normal

B3SG&A Ratio

Insufficient data

B4Gross Margin

Gross margin 41.6%, change -0.1pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 2.93. Profits backed by cash

C2Free Cash Flow

FCF < 50% of Net Income for 3 years

C3Accruals Ratio

Accruals ratio = -4.0%. Low accruals

C4Cash vs Debt

Cash $0.0B covers only 0% of debt $14.3B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

!
D2Leverage

Debt/EBITDA = 6.7x (>4x). Financial stress

!
D3Soft Asset Growth

Other assets grew 26.0% vs revenue 4.2%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions negative for 3 years

E2Goodwill Surge

No goodwill

06

Manipulation Score

F1Beneish M-Score

Insufficient data

05

Altman Z-Score

0.68
Distress Zone
0 Distress1.102.605.0+ Safe
-0.0485
Liquidity
0.1282
Cumulative profit
0.0386
Operating efficiency
0.3071
Leverage

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

Pinnacle West Capital Corporati (PNW) 财报排雷评级 F — EarningsGrade