F

Hims & Hers Health, Inc. — Earnings Quality Grade F

HIMS · Healthcare

Major red flags

Revenue
$2.3B
2025
Net Income
$128M
2025
Gross Margin
73.8%
Free Cash Flow
$57M
01

Screening Summary

8
Passed
7
Watch
2
Failed
-0.25
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

DSO 5 days, change +3 days YoY

!
A2AR vs Revenue Growth

AR growth 428.8% exceeds revenue growth 59.0%

A3Revenue vs CFFO

Revenue 59.0%, CFFO 19.5%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 24.4% vs COGS 102.5%. Normal

!
B2CapEx vs Revenue

CapEx growth 359.9% is >2x revenue growth 59.0%

B3SG&A Ratio

SG&A/Gross Profit = 68.8%. Normal

!
B4Gross Margin

Gross margin swung -5.6pp (79.5% → 73.8%)

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 2.34. Profits backed by cash

C2Free Cash Flow

FCF $0.1B, FCF/NI = 0.45

C3Accruals Ratio

Accruals ratio = -8.0%. Low accruals

!
C4Cash vs Debt

Cash $0.6B covers 52% of debt $1.1B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.5B = 88% of equity. Over 50%

!
D2Leverage

Debt/EBITDA = 7.0x (>4x). Financial stress

!
D3Soft Asset Growth

Other assets grew 2859.1% vs revenue 59.0%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

!
E2Goodwill Surge

Goodwill+Intangibles surged 204% YoY

06

Manipulation Score

F1Beneish M-Score

M-Score = -0.25 (> -1.78). LIKELY MANIPULATOR

04

Beneish M-Score

Manipulation Probability-0.25
-4.0 Clean-2.22 Grey-1.78 Danger0
3.326
DSRI
AR growing faster than revenue?
1.076
GMI
Gross margin declining?
1.408
AQI
Asset quality deteriorating?
1.59
SGI
Revenue growth rate
1.434
DEPI
Depreciation slowing?
0.886
SGAI
SG&A ratio changing?
-0.0797
TATA
Accruals level
2.043
LVGI
Leverage increasing?
05

Altman Z-Score

1.61
Grey Zone
0 Distress1.102.605.0+ Safe
0.1686
Liquidity
-0.0528
Cumulative profit
0.049
Operating efficiency
0.3352
Leverage

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