F

Tarsus Pharmaceuticals, Inc. — Earnings Quality Grade F

TARS · Healthcare

Major red flags

Revenue
$451M
2025
Net Income
-$66M
2025
Gross Margin
93.2%
Free Cash Flow
-$22M
01

Screening Summary

11
Passed
3
Watch
3
Failed
-1.59
M-Score

Management Signals

View all →
Routine2026-02-18
David E. · directorDeparture
SEC
Routine2026-02-18
David E. · DirectorAppointment
Standard appointment
SEC
Routine2026-02-18
Mr. Pyott · directorAppointment
Standard appointment
SEC
Routine2026-02-18
Mr. Pyott · DirectorAppointment
Standard appointment
SEC
Routine2026-02-18
David E. I. Pyott · DirectorAppointment
Standard appointment
SEC

Source: SEC EDGAR 8-K Item 5.02, with exhibit links when available

02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 69 days, change -25 days YoY

A2AR vs Revenue Growth

AR growth 81.9% vs revenue growth 146.7%

A3Revenue vs CFFO

Revenue 146.7%, CFFO 85.0%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 66.9% vs COGS 139.2%. Normal

B2CapEx vs Revenue

CapEx growth 50.1% vs revenue 146.7%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 101.6%, exceeds 70%

B4Gross Margin

Gross margin 93.2%, change +0.2pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO < Net Income for 3 consecutive years

!
C2Free Cash Flow

FCF is negative ($-0.0B)

C3Accruals Ratio

Accruals ratio = -9.6%. Low accruals

C4Cash vs Debt

Cash $0.4B covers debt $0.1B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

!
D2Leverage

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

D3Soft Asset Growth

Other assets 4.9% vs revenue 146.7%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions negative for 3 years

E2Goodwill Surge

No goodwill

06

Manipulation Score

F1Beneish M-Score

M-Score = -1.59 (> -1.78). LIKELY MANIPULATOR

04

Beneish M-Score

Manipulation Probability-1.59
-4.0 Clean-2.22 Grey-1.78 Danger0
0.737
DSRI
AR growing faster than revenue?
0.998
GMI
Gross margin declining?
0.679
AQI
Asset quality deteriorating?
2.467
SGI
Revenue growth rate
3.885
DEPI
Depreciation slowing?
0.73
SGAI
SG&A ratio changing?
-0.096
TATA
Accruals level
0.916
LVGI
Leverage increasing?
05

Altman Z-Score

3.02
Safe Zone
0 Distress1.102.605.0+ Safe
0.6886
Liquidity
-0.7589
Cumulative profit
-0.0996
Operating efficiency
1.5701
Leverage

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