F

Bio-Techne Corp — Earnings Quality Grade F

TECH · Healthcare

Major red flags

Revenue
$1.2B
2025
Net Income
$73M
2025
Gross Margin
64.8%
Free Cash Flow
$257M
01

Screening Summary

14
Passed
1
Watch
3
Failed
-3.04
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 62 days, change -14 days YoY

A2AR vs Revenue Growth

AR growth -14.3% vs revenue growth 5.2%

A3Revenue vs CFFO

Revenue 5.2%, CFFO -3.8%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 5.4% vs COGS 10.3%. Normal

B2CapEx vs Revenue

CapEx growth -50.7% vs revenue 5.2%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 52.5%. Normal

B4Gross Margin

Gross margin 64.8%, change -1.6pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 3.92. Profits backed by cash

C2Free Cash Flow

FCF $0.3B, FCF/NI = 3.50

C3Accruals Ratio

Accruals ratio = -8.4%. Low accruals

C4Cash vs Debt

Cash $0.2B covers only 37% of debt $0.4B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $1.3B = 70% of equity. Over 50%

D2Leverage

Debt/EBITDA = 2.0x. Healthy

!
D3Soft Asset Growth

Other assets grew 63.3% vs revenue 5.2%

D4Asset Impairment

Write-offs surged 267% YoY, = 110% of NI. Possible big bath

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -9% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.04 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-3.04
-4.0 Clean-2.22 Grey-1.78 Danger0
0.814
DSRI
AR growing faster than revenue?
1.025
GMI
Gross margin declining?
0.988
AQI
Asset quality deteriorating?
1.052
SGI
Revenue growth rate
0.96
DEPI
Depreciation slowing?
1.003
SGAI
SG&A ratio changing?
-0.0837
TATA
Accruals level
1.153
LVGI
Leverage increasing?
05

Altman Z-Score

5.9
Safe Zone
0 Distress1.102.605.0+ Safe
0.1691
Liquidity
0.4168
Cumulative profit
0.0418
Operating efficiency
3.0025
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-09

Bio-Techne Corp (TECH) Earnings Quality Grade F — EarningsGrade