Meridian™
Universe

SUN · CIK 0001552275 · FY2025 live · 2025-12-31

Sunoco LP

DistressSEC 10-KClassic ZEnergy31st percentile in Energy · 17 names

View as

Model

Classic Z

FY2025

1.30

Zone

Distress

Prior

—

Market DD

—

1y PD

—

1.30

Z″ 0.99

−21.83.08+

Score 1.30 · distress below 1.80, grey to 2.99, safe at 3.00 and above.

Classic Z factor contributions

  • X1 Working capital / assets

    Short-term liquidity versus the size of the balance sheet.

    0.05
    1.2 × = 0.06

  • X2 Retained earnings / assets

    Cushion from years of profits. Share buybacks can push this negative at otherwise healthy firms.

    0.00
    1.4 × = 0.00

  • X3 EBIT / assets

    Operating return on assets. Highest weight in the original model.

    0.03
    3.3 × = 0.11

  • X4 Book equity / liabilities

    Book equity versus the liability stack. Mega-caps often look greyer here than they would if X4 used market cap.

    0.39
    0.6 × = 0.24

  • X5 Sales / assets

    Asset turnover — how much revenue the asset base supports.

    0.89
    1 × = 0.89

Five-year path

Need two annual 10-Ks to draw a path. The desk will pull this issuer’s filings rather than invent a series.

Overview

rule-v1

Sunoco LP is on classic Z at 1.30 (distress) for FY2025, from an SEC 10-K. Sales / assets is the line that sets the print. This is the first live year on the desk. No market tape loaded. Classic Z was fit on manufacturers; buybacks can send retained earnings negative at otherwise healthy issuers, and X4 is book equity, not market cap.

Book screen Distress; market PD —. Tape not priced — not a single default call.

Market DD · naive Merton

No market tape yet.

Pull a year of closes (Yahoo, Nasdaq if Yahoo is limited) and size equity from Nasdaq cap or EDGAR shares. Distance-to-default and 1-year PD stay blank until then.

Sector peers

Closest Classic Z scores · 31st percentile in Energy.

KPI widgets

Current assets

$5.5B

Total assets

$28.4B

Current liabilities

$4.0B

Total liabilities

$20.4B

Working capital

$1.5B

Retained earnings

$0

EBIT

$935M

Total sales

$25.2B

Book equity

$8.0B

Accession 0001552275-26-000021. Live rank is the latest 10-K on EDGAR (FY2025, period 2025-12-31). Classic Z is the live score. View as does not rewrite the live rank. X4 is book equity. Pulled 12 Sept 2026.