F

SI-BONE, Inc. — Earnings Quality Grade F

SIBN · Healthcare

Major red flags

Revenue
$201M
2025
Net Income
-$19M
2025
Gross Margin
79.6%
Free Cash Flow
-$9M
01

Screening Summary

12
Passed
3
Watch
2
Failed
-3.07
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 54 days, change -6 days YoY

A2AR vs Revenue Growth

AR growth 8.9% vs revenue growth 20.2%

A3Revenue vs CFFO

Revenue 20.2%, CFFO 94.6%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 25.2% vs COGS 17.1%. Normal

B2CapEx vs Revenue

CapEx growth -19.8% vs revenue 20.2%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 103.1%, exceeds 70%

B4Gross Margin

Gross margin 79.6%, change +0.5pp. 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 = -7.6%. Low accruals

C4Cash vs Debt

Cash $0.1B covers debt $0.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

!
D2Leverage

Interest coverage = -8.5x (<2x). Financial stress

D3Soft Asset Growth

Other assets -81.7% vs revenue 20.2%. 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

No goodwill

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.07 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor SIBN 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-3.07
-4.0 Clean-2.22 Grey-1.78 Danger0
0.906
DSRI
AR growing faster than revenue?
0.993
GMI
Gross margin declining?
0.177
AQI
Asset quality deteriorating?
1.202
SGI
Revenue growth rate
0.799
DEPI
Depreciation slowing?
0.909
SGAI
SG&A ratio changing?
-0.0764
TATA
Accruals level
0.939
LVGI
Leverage increasing?
05

Altman Z-Score

1.69
Grey Zone
0 Distress1.102.605.0+ Safe
0.8
Liquidity
-1.8874
Cumulative profit
-0.0682
Operating efficiency
2.9093
Leverage

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