A

LeMaitre Vascular, Inc. — Earnings Quality Grade A

LMAT · Healthcare

Strong financial health

Revenue
$250M
2025
Net Income
$58M
2025
Gross Margin
71.5%
Free Cash Flow
$74M
01

Screening Summary

17
Passed
0
Watch
0
Failed
-2.61
M-Score

Management Signals

View all →
Routine2026-04-14
Bridget Ross · DirectorResignation
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 49 days, change -1 days YoY

A2AR vs Revenue Growth

AR growth 11.8% vs revenue growth 13.5%

A3Revenue vs CFFO

Revenue 13.5%, CFFO 84.1%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 4.1% vs COGS 3.0%. Normal

B2CapEx vs Revenue

CapEx growth -2.6% vs revenue 13.5%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 54.0%. Normal

B4Gross Margin

Gross margin 71.5%, change +2.9pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.41. Profits backed by cash

C2Free Cash Flow

FCF $0.1B, FCF/NI = 1.29

C3Accruals Ratio

Accruals ratio = -3.8%. Low accruals

C4Cash vs Debt

Cash $0.4B covers debt $0.2B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.1B = 25% of equity. Manageable

D2Leverage

Debt/EBITDA = 2.0x. Healthy

D3Soft Asset Growth

Other assets 0.8% vs revenue 13.5%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -3% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.61 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.61
-4.0 Clean-2.22 Grey-1.78 Danger0
0.985
DSRI
AR growing faster than revenue?
0.96
GMI
Gross margin declining?
0.868
AQI
Asset quality deteriorating?
1.135
SGI
Revenue growth rate
0.958
DEPI
Depreciation slowing?
1.024
SGAI
SG&A ratio changing?
-0.0382
TATA
Accruals level
0.926
LVGI
Leverage increasing?
05

Altman Z-Score

8.32
Safe Zone
0 Distress1.102.605.0+ Safe
0.7015
Liquidity
0.3
Cumulative profit
0.1305
Operating efficiency
1.7712
Leverage

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