F

Teladoc Health, Inc. — Earnings Quality Grade F

TDOC · Healthcare

Major red flags

Revenue
$2.5B
2025
Net Income
-$200M
2025
Gross Margin
69.5%
Free Cash Flow
$137M
01

Screening Summary

10
Passed
4
Watch
3
Failed
-3.27
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 28 days, change -3 days YoY

A2AR vs Revenue Growth

AR growth -10.0% vs revenue growth -1.5%

A3Revenue vs CFFO

Revenue -1.5%, CFFO 0.2%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 0.2% vs COGS 2.7%. Normal

!
B2CapEx vs Revenue

CapEx growth 26.6% is >2x revenue growth -1.5%

!
B3SG&A Ratio

SG&A/Gross Profit = 72.8%, exceeds 70%

B4Gross Margin

Gross margin 69.5%, change -1.3pp. 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 $0.1B, FCF/NI = -0.69

C3Accruals Ratio

Accruals ratio = -17.3%. Low accruals

!
C4Cash vs Debt

Cash $0.8B covers 75% of debt $1.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $1.6B = 114% of equity. Over 50%

D2Leverage

Debt/EBITDA = 6.5x (>4x). Interest coverage = -8.3x (<2x). Financial stress

!
D3Soft Asset Growth

Other assets grew 29.8% vs revenue -1.5%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -8% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.27 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor TDOC 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-3.27
-4.0 Clean-2.22 Grey-1.78 Danger0
0.915
DSRI
AR growing faster than revenue?
1.018
GMI
Gross margin declining?
1.155
AQI
Asset quality deteriorating?
0.985
SGI
Revenue growth rate
0.994
DEPI
Depreciation slowing?
0.965
SGAI
SG&A ratio changing?
-0.1731
TATA
Accruals level
0.891
LVGI
Leverage increasing?
05

Altman Z-Score

-16.62
Distress Zone
0 Distress1.102.605.0+ Safe
0.2499
Liquidity
-5.7482
Cumulative profit
-0.0755
Operating efficiency
0.941
Leverage

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