C

LivaNova PLC — Earnings Quality Grade C

LIVN · Healthcare

Some red flags

Revenue
$1.4B
2025
Net Income
-$242M
2025
Gross Margin
67.7%
Free Cash Flow
$173M
01

Screening Summary

15
Passed
2
Watch
1
Failed
-3.3
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 57 days, change +1 days YoY

A2AR vs Revenue Growth

AR growth 11.8% vs revenue growth 10.7%

A3Revenue vs CFFO

Revenue 10.7%, CFFO 39.0%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 11.6% vs COGS 12.1%. Normal

!
B2CapEx vs Revenue

CapEx growth 72.1% is >2x revenue growth 10.7%

B3SG&A Ratio

SG&A/Gross Profit = 58.4%. Normal

B4Gross Margin

Gross margin 67.7%, change -0.4pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO/NI = -1.05. Below 1.0

C2Free Cash Flow

FCF $0.2B, FCF/NI = -0.71

C3Accruals Ratio

Accruals ratio = -19.1%. Low accruals

C4Cash vs Debt

Cash $0.6B covers debt $0.4B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $1.0B = 85% of equity. Over 50%

D2Leverage

Debt/EBITDA = -3.9x. Healthy

D3Soft Asset Growth

Other assets 11.0% vs revenue 10.7%. Normal

D4Asset Impairment

Write-offs normal

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 4% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.30 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor LIVN 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.

04

Beneish M-Score

Manipulation Probability-3.3
-4.0 Clean-2.22 Grey-1.78 Danger0
1.01
DSRI
AR growing faster than revenue?
1.006
GMI
Gross margin declining?
0.998
AQI
Asset quality deteriorating?
1.107
SGI
Revenue growth rate
1.144
DEPI
Depreciation slowing?
0.974
SGAI
SG&A ratio changing?
-0.1906
TATA
Accruals level
1.178
LVGI
Leverage increasing?
05

Altman Z-Score

-0.24
Distress Zone
0 Distress1.102.605.0+ Safe
0.1126
Liquidity
-0.4396
Cumulative profit
-0.0658
Operating efficiency
0.8534
Leverage

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