F

Talos Energy, Inc. — Earnings Quality Grade F

TALO · Energy

Major red flags

Revenue
$1.8B
2025
Net Income
-$494M
2025
Gross Margin
9.9%
Free Cash Flow
$936M
01

Screening Summary

11
Passed
4
Watch
1
Failed
-3.5
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 34 days, change -10 days YoY

A2AR vs Revenue Growth

AR growth -29.5% vs revenue growth -9.8%

A3Revenue vs CFFO

Revenue -9.8%, CFFO -2.8%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

Insufficient data

!
B3SG&A Ratio

SG&A/Gross Profit = 87.9%, exceeds 70%

!
B4Gross Margin

Gross margin swung -9.5pp (19.4% → 9.9%)

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO/NI = -1.89. Below 1.0

C2Free Cash Flow

FCF $0.9B, FCF/NI = -1.89

C3Accruals Ratio

Accruals ratio = -25.8%. Low accruals

C4Cash vs Debt

Cash $0.4B covers only 29% of debt $1.2B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

!
D2Leverage

Interest coverage = -0.6x (<2x). Financial stress

D3Soft Asset Growth

Other assets -30.2% vs revenue -9.8%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

No goodwill

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.50 (< -2.22). Unlikely manipulator

持仓监控

把 TALO 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-3.5
-4.0 Clean-2.22 Grey-1.78 Danger0
0.781
DSRI
AR growing faster than revenue?
1.953
GMI
Gross margin declining?
0.967
AQI
Asset quality deteriorating?
0.902
SGI
Revenue growth rate
0.853
DEPI
Depreciation slowing?
0.855
SGAI
SG&A ratio changing?
-0.2576
TATA
Accruals level
1.073
LVGI
Leverage increasing?
05

Altman Z-Score

-0.17
Distress Zone
0 Distress1.102.605.0+ Safe
0.0354
Liquidity
-0.1654
Cumulative profit
-0.0795
Operating efficiency
0.6407
Leverage

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