F

DBA Sempra — Earnings Quality Grade F

SRE · Utilities

Major red flags

Revenue
$13.7B
2025
Net Income
$1.8B
2025
Gross Margin
46.6%
Free Cash Flow
-$6.0B
01

Screening Summary

10
Passed
2
Watch
3
Failed
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 47 days, change -8 days YoY

A2AR vs Revenue Growth

AR growth -10.9% vs revenue growth 3.9%

A3Revenue vs CFFO

Revenue 3.9%, CFFO -7.0%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 0.4% vs COGS 3.1%. Normal

!
B2CapEx vs Revenue

CapEx growth 29.2% is >2x revenue growth 3.9%

B3SG&A Ratio

Insufficient data

B4Gross Margin

Gross margin 46.6%, change +0.4pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 2.49. Profits backed by cash

C2Free Cash Flow

FCF < 50% of Net Income for 3 years

C3Accruals Ratio

Accruals ratio = -2.5%. Low accruals

C4Cash vs Debt

Cash $0.0B covers only 0% of debt $35.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

!
D2Leverage

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

D3Soft Asset Growth

Other assets -2.9% vs revenue 3.9%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions negative for 3 years

E2Goodwill Surge

Goodwill+Intangibles change -100% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

Insufficient data

05

Altman Z-Score

1.91
Grey Zone
0 Distress1.102.605.0+ Safe
0.1167
Liquidity
0.1542
Cumulative profit
0.0244
Operating efficiency
0.459
Leverage

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

DBA Sempra (SRE) 财报排雷评级 F — EarningsGrade