F

NANO-X IMAGING LTD — Earnings Quality Grade F

NNOX · Healthcare

Major red flags

Revenue
$11M
2024
Net Income
-$54M
2024
Gross Margin
-94.0%
Free Cash Flow
-$39M
01

Screening Summary

11
Passed
3
Watch
3
Failed
-2.75
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 58 days, change +4 days YoY

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue 13.9%, CFFO 18.3%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -36.6% vs COGS 32.7%. Normal

B2CapEx vs Revenue

CapEx growth -16.2% vs revenue 13.9%. Normal

B3SG&A Ratio

SG&A/Gross Profit = -242.7%, excellent (<30%)

!
B4Gross Margin

Gross margin swung -27.5pp (-66.6% → -94.0%)

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 = -8.1%. Low accruals

C4Cash vs Debt

Cash $0.1B covers debt $0.0B

04

Balance Sheet Health

!
D1Goodwill + Intangibles

Goodwill+Intangibles $0.1B = 37% of equity

D2Leverage

Debt/EBITDA = -0.2x. Healthy

D3Soft Asset Growth

Other assets -14.5% vs revenue 13.9%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions negative for 3 years

Small-cap context: A single acquisition on a small balance sheet can trip serial-acquirer logic.

E2Goodwill Surge

Goodwill+Intangibles change -13% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.75 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor NNOX 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-2.75
-4.0 Clean-2.22 Grey-1.78 Danger0
1.068
DSRI
AR growing faster than revenue?
0.708
GMI
Gross margin declining?
1.029
AQI
Asset quality deteriorating?
1.139
SGI
Revenue growth rate
1.044
DEPI
Depreciation slowing?
0.796
SGAI
SG&A ratio changing?
-0.0806
TATA
Accruals level
0.937
LVGI
Leverage increasing?
05

Altman Z-Score

3.91
Safe Zone
0 Distress1.102.605.0+ Safe
0.3081
Liquidity
-1.7797
Cumulative profit
-0.2702
Operating efficiency
9.0561
Leverage

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