F

TG Therapeutics, Inc. — Earnings Quality Grade F

TGTX · Healthcare

Major red flags

Revenue
$616M
2025
Net Income
$447M
2025
Gross Margin
83.7%
Free Cash Flow
-$25M
01

Screening Summary

8
Passed
3
Watch
6
Failed
22.77
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 surged by 38 days (143 → 181)

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue 87.3%, CFFO 38.9%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 13.7% vs COGS 161.7%. Normal

!
B2CapEx vs Revenue

CapEx growth 375.6% is >2x revenue growth 87.3%

B3SG&A Ratio

SG&A/Gross Profit = 45.0%. Normal

B4Gross Margin

Gross margin 83.7%, change -4.6pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO < Net Income for 3 consecutive years

C2Free Cash Flow

FCF < 50% of Net Income for 3 years

C3Accruals Ratio

Accruals ratio = 44.4%. Exceeds 10%

!
C4Cash vs Debt

Cash $0.1B covers 56% of debt $0.3B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

D2Leverage

Debt/EBITDA = 1.9x. Healthy

D3Soft Asset Growth

Other assets 0.4% vs revenue 87.3%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

!
E1Serial Acquirer FCF

FCF after acquisitions negative for 2/3 years

E2Goodwill Surge

No goodwill

06

Manipulation Score

F1Beneish M-Score

M-Score = 22.77 (> -1.78). LIKELY MANIPULATOR

04

Beneish M-Score

Manipulation Probability22.77
-4.0 Clean-2.22 Grey-1.78 Danger0
1.263
DSRI
AR growing faster than revenue?
1.056
GMI
Gross margin declining?
55.4
AQI
Asset quality deteriorating?
1.873
SGI
Revenue growth rate
1.007
DEPI
Depreciation slowing?
0.803
SGAI
SG&A ratio changing?
0.4439
TATA
Accruals level
0.648
LVGI
Leverage increasing?
05

Altman Z-Score

2.11
Grey Zone
0 Distress1.102.605.0+ Safe
0.4486
Liquidity
-1.0176
Cumulative profit
0.1261
Operating efficiency
1.5606
Leverage

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