C

Progyny, Inc. — Earnings Quality Grade C

PGNY · Healthcare

Some red flags

Revenue
$1.3B
2025
Net Income
$59M
2025
Gross Margin
23.6%
Free Cash Flow
$192M
01

Screening Summary

13
Passed
4
Watch
0
Failed
-3.49
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 62 days, change -11 days YoY

A2AR vs Revenue Growth

AR growth -6.4% vs revenue growth 10.4%

A3Revenue vs CFFO

Revenue 10.4%, CFFO 17.4%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

!
B2CapEx vs Revenue

CapEx growth 240.6% is >2x revenue growth 10.4%

!
B3SG&A Ratio

SG&A/Gross Profit = 72.0%, exceeds 70%

B4Gross Margin

Gross margin 23.6%, change +1.9pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 3.59. Profits backed by cash

C2Free Cash Flow

FCF $0.2B, FCF/NI = 3.28

C3Accruals Ratio

Accruals ratio = -20.4%. Low accruals

C4Cash vs Debt

Cash $0.3B covers debt $0.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = 5% of equity. Manageable

D2Leverage

Debt/EBITDA = 0.3x. Healthy

!
D3Soft Asset Growth

Other assets grew 455.5% vs revenue 10.4%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

!
E2Goodwill Surge

Goodwill+Intangibles surged 56% YoY

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.49 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor PGNY 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-3.49
-4.0 Clean-2.22 Grey-1.78 Danger0
0.848
DSRI
AR growing faster than revenue?
0.919
GMI
Gross margin declining?
1.06
AQI
Asset quality deteriorating?
1.104
SGI
Revenue growth rate
1.171
DEPI
Depreciation slowing?
1.068
SGAI
SG&A ratio changing?
-0.2043
TATA
Accruals level
0.981
LVGI
Leverage increasing?
05

Altman Z-Score

7.14
Safe Zone
0 Distress1.102.605.0+ Safe
0.4706
Liquidity
0.2732
Cumulative profit
0.1149
Operating efficiency
2.2794
Leverage

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