F

Lumexa Imaging Holdings, Inc. — Earnings Quality Grade F

LMRI · Healthcare

Major red flags

Revenue
$1.0B
2025
Net Income
-$47M
2025
Gross Margin
15.4%
Free Cash Flow
-$6M
01

Screening Summary

10
Passed
3
Watch
4
Failed
-2.76
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 47 days, change -3 days YoY

A2AR vs Revenue Growth

AR growth 1.1% vs revenue growth 7.8%

A3Revenue vs CFFO

Revenue 7.8%, CFFO -58.1%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth -15.5% vs revenue 7.8%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 57.4%. Normal

!
B4Gross Margin

Gross margin swung +5.3pp (10.1% → 15.4%)

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 is negative ($-0.0B)

C3Accruals Ratio

Accruals ratio = -3.6%. Low accruals

C4Cash vs Debt

Cash $0.1B covers only 6% of debt $1.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.8B = 145% of equity. Over 50%

D2Leverage

Debt/EBITDA = 6.8x (>4x). Interest coverage = 0.2x (<2x). Financial stress

!
D3Soft Asset Growth

Other assets grew 76.1% vs revenue 7.8%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -1% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.76 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor LMRI 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-2.76
-4.0 Clean-2.22 Grey-1.78 Danger0
0.938
DSRI
AR growing faster than revenue?
0.659
GMI
Gross margin declining?
0.961
AQI
Asset quality deteriorating?
1.078
SGI
Revenue growth rate
1.101
DEPI
Depreciation slowing?
1.192
SGAI
SG&A ratio changing?
-0.0364
TATA
Accruals level
0.696
LVGI
Leverage increasing?
05

Altman Z-Score

-0.14
Distress Zone
0 Distress1.102.605.0+ Safe
0.0272
Liquidity
-0.3576
Cumulative profit
0.0489
Operating efficiency
0.4974
Leverage

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