F

Indivior Pharmaceuticals, Inc. — Earnings Quality Grade F

INDV · Healthcare

Major red flags

Revenue
$1.2B
2025
Net Income
$210M
2025
Gross Margin
80.1%
Free Cash Flow
-$94M
01

Screening Summary

10
Passed
4
Watch
3
Failed
-1.43
M-Score

Management Signals

View all →
Routine2026-01-26
David Wheadon · DirectorAppointment
Standard appointment
SEC
Routine2026-01-26
David Wheadon · directorAppointment
Standard appointment
SEC
Routine2026-01-26
David Wheadon · directortransition
SEC
Routine2025-12-18
Joseph Ciaffoni · DirectorAppointment
Standard appointment
SEC

Source: SEC EDGAR 8-K Item 5.02, with exhibit links when available

02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 75 days, change -4 days YoY

A2AR vs Revenue Growth

AR growth -0.4% vs revenue growth 4.3%

A3Revenue vs CFFO

Revenue 4.3%, CFFO -175.0%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -12.9% vs COGS 6.5%. Normal

!
B2CapEx vs Revenue

CapEx growth 116.1% is >2x revenue growth 4.3%

B3SG&A Ratio

SG&A/Gross Profit = 63.8%. Normal

B4Gross Margin

Gross margin 80.1%, change -0.4pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = -0.13. Only -13% of profit backed by cash

!
C2Free Cash Flow

FCF is negative ($-0.1B)

C3Accruals Ratio

Accruals ratio = 19.7%. Exceeds 10%

!
C4Cash vs Debt

Cash $0.2B covers 56% of debt $0.4B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = -2% of equity. Manageable

D2Leverage

Debt/EBITDA = 1.2x. Healthy

D3Soft Asset Growth

Other assets -30.8% vs revenue 4.3%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

!
E1Serial Acquirer FCF

FCF after acquisitions negative for 2/3 years

E2Goodwill Surge

Goodwill+Intangibles change -71% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -1.43 (> -1.78). LIKELY MANIPULATOR

04

Beneish M-Score

Manipulation Probability-1.43
-4.0 Clean-2.22 Grey-1.78 Danger0
0.955
DSRI
AR growing faster than revenue?
1.005
GMI
Gross margin declining?
1.187
AQI
Asset quality deteriorating?
1.043
SGI
Revenue growth rate
1.593
DEPI
Depreciation slowing?
0.993
SGAI
SG&A ratio changing?
0.1973
TATA
Accruals level
1.065
LVGI
Leverage increasing?
05

Altman Z-Score

-0.58
Distress Zone
0 Distress1.102.605.0+ Safe
-0.2182
Liquidity
-0.2023
Cumulative profit
0.2365
Operating efficiency
-0.0762
Leverage

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