F

Seadrill Limited — Earnings Quality Grade F

SDRL · Energy

Major red flags

Revenue
$1.4B
2025
Net Income
-$77M
2025
Gross Margin
12.0%
Free Cash Flow
-$138M
01

Screening Summary

10
Passed
5
Watch
1
Failed
-2.37
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 41 days, change -10 days YoY

A2AR vs Revenue Growth

AR growth -16.1% vs revenue growth 3.8%

A3Revenue vs CFFO

Revenue 3.8%, CFFO -131.8%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth -29.9% vs revenue 3.8%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 59.5%. Normal

!
B4Gross Margin

Gross margin swung -9.1pp (21.2% → 12.0%)

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO < Net Income for 3 consecutive years

!
C2Free Cash Flow

FCF is negative ($-0.1B)

C3Accruals Ratio

Accruals ratio = -1.2%. Low accruals

!
C4Cash vs Debt

Cash $0.3B covers 54% of debt $0.6B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

!
D2Leverage

Interest coverage = 1.1x (<2x). Financial stress

D3Soft Asset Growth

Insufficient data

D4Asset Impairment

No write-off data

05

Acquisition Risk

!
E1Serial Acquirer FCF

FCF after acquisitions negative for 2/3 years

E2Goodwill Surge

No goodwill

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.37 (< -2.22). Unlikely manipulator

持仓监控

把 SDRL 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。

04

Beneish M-Score

Manipulation Probability-2.37
-4.0 Clean-2.22 Grey-1.78 Danger0
0.809
DSRI
AR growing faster than revenue?
1.757
GMI
Gross margin declining?
0.768
AQI
Asset quality deteriorating?
1.038
SGI
Revenue growth rate
0.729
DEPI
Depreciation slowing?
0.928
SGAI
SG&A ratio changing?
-0.0124
TATA
Accruals level
0.935
LVGI
Leverage increasing?
05

Altman Z-Score

4.13
Safe Zone
0 Distress1.102.605.0+ Safe
0.0973
Liquidity
0.2204
Cumulative profit
0.0025
Operating efficiency
2.6244
Leverage

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