F

Pro-Dex, Inc. — Earnings Quality Grade F

PDEX · Healthcare

Major red flags

Revenue
$67M
2025
Net Income
$9M
2025
Gross Margin
29.3%
Free Cash Flow
-$3M
01

Screening Summary

10
Passed
1
Watch
6
Failed
-1.77
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 90 days, change -4 days YoY

A2AR vs Revenue Growth

AR growth 18.3% vs revenue growth 23.7%

A3Revenue vs CFFO

Revenue grew 23.7% but CFFO declined -127.0%

Small-cap context: Small-cap revenue/CFFO ratio is sensitive to growth-stage working-capital draws.

02

Expense Quality

B1Inventory vs COGS

Inventory growth 45.5% far exceeds COGS 19.8%, margin rising. Fraud signal

Small-cap context: Inventory ratios on a small base are noisy; a single product launch can move them sharply.

B2CapEx vs Revenue

CapEx growth 26.8% vs revenue 23.7%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 26.6%, excellent (<30%)

B4Gross Margin

Gross margin 29.3%, change +2.3pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = -0.19. Only -19% of profit backed by cash

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 = 17.4%. Exceeds 10%

C4Cash vs Debt

Cash $0.0B covers only 43% of debt $0.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = 0% of equity. Manageable

D2Leverage

Debt/EBITDA = 1.2x. Healthy

D3Soft Asset Growth

Other assets 4.8% vs revenue 23.7%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -52% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -1.77 (> -1.78). LIKELY MANIPULATOR

Small-cap context: Beneish M-Score was calibrated on large-caps; small-cap DSO/inventory volatility mechanically inflates it.

Portfolio monitoring

Monitor PDEX 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-1.77
-4.0 Clean-2.22 Grey-1.78 Danger0
0.957
DSRI
AR growing faster than revenue?
0.922
GMI
Gross margin declining?
0.436
AQI
Asset quality deteriorating?
1.237
SGI
Revenue growth rate
0.915
DEPI
Depreciation slowing?
1.001
SGAI
SG&A ratio changing?
0.1742
TATA
Accruals level
1.002
LVGI
Leverage increasing?
05

Altman Z-Score

8.4
Safe Zone
0 Distress1.102.605.0+ Safe
0.5338
Liquidity
0.5871
Cumulative profit
0.2106
Operating efficiency
1.4915
Leverage

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