F

Stereotaxis, Inc. — Earnings Quality Grade F

STXS · Healthcare

Major red flags

Revenue
$32M
2025
Net Income
-$22M
2025
Gross Margin
52.7%
Free Cash Flow
-$14M
01

Screening Summary

7
Passed
6
Watch
4
Failed
-2.81
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 increased by 14 days

!
A2AR vs Revenue Growth

AR growth 52.9% exceeds revenue growth 20.3%

A3Revenue vs CFFO

Revenue grew 20.3% but CFFO declined -61.1%

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

02

Expense Quality

B1Inventory vs COGS

Inventory 14.8% vs COGS 24.2%. Normal

!
B2CapEx vs Revenue

CapEx growth 173.5% is >2x revenue growth 20.3%

!
B3SG&A Ratio

SG&A/Gross Profit = 177.4%, exceeds 70%

B4Gross Margin

Gross margin 52.7%, change -1.5pp. 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 = -15.2%. Low accruals

C4Cash vs Debt

Cash $0.0B covers debt $0.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = 54% of equity. Over 50%

D2Leverage

Debt/EBITDA = -0.3x. Healthy

!
D3Soft Asset Growth

Other assets grew 159.8% vs revenue 20.3%

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 -8% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.81 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor STXS 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-2.81
-4.0 Clean-2.22 Grey-1.78 Danger0
1.271
DSRI
AR growing faster than revenue?
1.028
GMI
Gross margin declining?
0.834
AQI
Asset quality deteriorating?
1.203
SGI
Revenue growth rate
0.59
DEPI
Depreciation slowing?
0.852
SGAI
SG&A ratio changing?
-0.1523
TATA
Accruals level
0.926
LVGI
Leverage increasing?
05

Altman Z-Score

-37.21
Distress Zone
0 Distress1.102.605.0+ Safe
0.2199
Liquidity
-11.1647
Cumulative profit
-0.4232
Operating efficiency
0.5583
Leverage

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