F

Orthofix Medical Inc. — Earnings Quality Grade F

OFIX · Healthcare

Major red flags

Revenue
$822M
2025
Net Income
-$92M
2025
Gross Margin
68.8%
Free Cash Flow
-$1M
01

Screening Summary

9
Passed
3
Watch
5
Failed
-3.2
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 60 days, change -1 days YoY

A2AR vs Revenue Growth

AR growth 0.8% vs revenue growth 2.9%

A3Revenue vs CFFO

Revenue 2.9%, CFFO 29.3%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -9.0% vs COGS 1.1%. Normal

B2CapEx vs Revenue

CapEx growth -0.7% vs revenue 2.9%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 97.9%, exceeds 70%

B4Gross Margin

Gross margin 68.8%, change +0.6pp. Stable

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 = -14.8%. Low accruals

C4Cash vs Debt

Cash $0.1B covers only 46% of debt $0.2B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.3B = 59% of equity. Over 50%

D2Leverage

Debt/EBITDA = 18.0x (>4x). Interest coverage = -4.7x (<2x). Financial stress

!
D3Soft Asset Growth

Other assets grew 38.7% vs revenue 2.9%

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 -9% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.20 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor OFIX 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-3.2
-4.0 Clean-2.22 Grey-1.78 Danger0
0.98
DSRI
AR growing faster than revenue?
0.992
GMI
Gross margin declining?
0.998
AQI
Asset quality deteriorating?
1.029
SGI
Revenue growth rate
0.899
DEPI
Depreciation slowing?
1.012
SGAI
SG&A ratio changing?
-0.1476
TATA
Accruals level
1.057
LVGI
Leverage increasing?
05

Altman Z-Score

1.09
Distress Zone
0 Distress1.102.605.0+ Safe
0.2896
Liquidity
-0.433
Cumulative profit
-0.0862
Operating efficiency
1.1234
Leverage

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