F

SBC Medical Group Holdings Inco — Earnings Quality Grade F

SBC · Industrials

Major red flags

Revenue
$174M
2025
Net Income
$51M
2025
Gross Margin
73.3%
Free Cash Flow
$22M
01

Screening Summary

11
Passed
4
Watch
2
Failed
-1.9
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 63 days, change +9 days YoY

A2AR vs Revenue Growth

AR growth -1.2% vs revenue growth -15.5%

A3Revenue vs CFFO

Revenue -15.5%, CFFO 19.8%. Cash follows revenue

02

Expense Quality

!
B1Inventory vs COGS

Inventory growth 86.8% exceeds COGS -6.2%

B2CapEx vs Revenue

CapEx growth -20.7% vs revenue -15.5%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 47.0%. Normal

B4Gross Margin

Gross margin 73.3%, change -2.7pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 0.48. Only 48% 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 < 50% of Net Income for 2 years

!
C3Accruals Ratio

Accruals ratio = 6.9%. Elevated

C4Cash vs Debt

Cash $0.2B covers debt $0.1B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.1B = 25% of equity. Manageable

D2Leverage

Debt/EBITDA = 0.6x. Healthy

D3Soft Asset Growth

Other assets -69.8% vs revenue -15.5%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

!
E2Goodwill Surge

Goodwill+Intangibles surged 918% YoY

06

Manipulation Score

!
F1Beneish M-Score

M-Score = -1.90 (grey zone)

Portfolio monitoring

Monitor SBC 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-1.9
-4.0 Clean-2.22 Grey-1.78 Danger0
1.169
DSRI
AR growing faster than revenue?
1.036
GMI
Gross margin declining?
1.375
AQI
Asset quality deteriorating?
0.845
SGI
Revenue growth rate
1.511
DEPI
Depreciation slowing?
1.001
SGAI
SG&A ratio changing?
0.0692
TATA
Accruals level
0.98
LVGI
Leverage increasing?
05

Altman Z-Score

8.67
Safe Zone
0 Distress1.102.605.0+ Safe
0.4471
Liquidity
0.632
Cumulative profit
0.2161
Operating efficiency
2.1195
Leverage

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