F

Varex Imaging Corporation — Earnings Quality Grade F

VREX · Healthcare

Major red flags

Revenue
$845M
2025
Net Income
-$70M
2025
Gross Margin
34.4%
Free Cash Flow
$19M
01

Screening Summary

14
Passed
3
Watch
1
Failed
-3.06
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 68 days, change -3 days YoY

A2AR vs Revenue Growth

AR growth -0.7% vs revenue growth 4.1%

A3Revenue vs CFFO

Revenue 4.1%, CFFO -11.8%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 13.1% vs COGS 0.0%. Normal

B2CapEx vs Revenue

CapEx growth -14.9% vs revenue 4.1%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 45.9%. Normal

B4Gross Margin

Gross margin 34.4%, change +2.7pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO/NI = -0.59. Below 1.0

C2Free Cash Flow

FCF $0.0B, FCF/NI = -0.27

C3Accruals Ratio

Accruals ratio = -10.1%. Low accruals

C4Cash vs Debt

Cash $0.2B covers only 39% of debt $0.4B

04

Balance Sheet Health

!
D1Goodwill + Intangibles

Goodwill+Intangibles $0.2B = 45% of equity

!
D2Leverage

Debt/EBITDA = 565.6x (>4x). Financial stress

D3Soft Asset Growth

Other assets -17.5% vs revenue 4.1%. Normal

D4Asset Impairment

Write-offs normal

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -31% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.06 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor VREX 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-3.06
-4.0 Clean-2.22 Grey-1.78 Danger0
0.954
DSRI
AR growing faster than revenue?
0.921
GMI
Gross margin declining?
0.799
AQI
Asset quality deteriorating?
1.041
SGI
Revenue growth rate
1.152
DEPI
Depreciation slowing?
0.929
SGAI
SG&A ratio changing?
-0.1011
TATA
Accruals level
1.022
LVGI
Leverage increasing?
05

Altman Z-Score

3.31
Safe Zone
0 Distress1.102.605.0+ Safe
0.4105
Liquidity
-0.0053
Cumulative profit
-0.0239
Operating efficiency
0.7613
Leverage

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