F

AirSculpt Technologies, Inc. — Earnings Quality Grade F

AIRS · Healthcare

Major red flags

Revenue
$152M
2025
Net Income
-$12M
2025
Gross Margin
59.4%
Free Cash Flow
$1M
01

Screening Summary

9
Passed
1
Watch
4
Failed
M-Score

Management Signals

No recent CEO, CFO, board, or accounting leadership signals found in SEC 8-K filings.
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

Insufficient data

A2AR vs Revenue Growth

Insufficient data

A3Revenue vs CFFO

Revenue -15.8%, CFFO -72.7%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth -82.8% vs revenue -15.8%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 91.2%, exceeds 70%

B4Gross Margin

Gross margin 59.4%, change -1.2pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO < Net Income for 3 consecutive years

Small-cap context: Small-cap CFFO/NI often diverges from working-capital swings, not necessarily manipulation.

C2Free Cash Flow

FCF $0.0B, FCF/NI = -0.06

C3Accruals Ratio

Accruals ratio = -7.9%. Low accruals

C4Cash vs Debt

Cash $0.0B covers only 10% of debt $0.1B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.1B = 135% of equity. Over 50%

D2Leverage

Debt/EBITDA = 68.4x (>4x). Interest coverage = -0.8x (<2x). Financial stress

D3Soft Asset Growth

Other assets -44.6% vs revenue -15.8%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -4% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

Insufficient data

Portfolio monitoring

Monitor AIRS continuously

The full checks and model details are free to read. Use Watchlist to track your holdings; Pro adds automatic quarterly rescoring, risk-event email alerts, scans up to 50 tickers, and export workflows.

05

Altman Z-Score

-0.63
Distress Zone
0 Distress1.102.605.0+ Safe
-0.0664
Liquidity
-0.2166
Cumulative profit
-0.0617
Operating efficiency
0.8807
Leverage

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