F

Xeris Biopharma Holdings, Inc. — Earnings Quality Grade F

XERS · Healthcare

Major red flags

Revenue
$292M
2025
Net Income
$1M
2025
Gross Margin
85.4%
Free Cash Flow
$28M
01

Screening Summary

10
Passed
3
Watch
4
Failed
-2.58
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 64 days, change -9 days YoY

A2AR vs Revenue Growth

AR growth 26.3% vs revenue growth 43.7%

A3Revenue vs CFFO

Revenue 43.7%, CFFO 177.4%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory growth 42.5% far exceeds COGS 15.6%, margin rising. Fraud signal

Small-cap context: Inventory ratios on a small base are noisy; a single product launch can move them sharply.

B2CapEx vs Revenue

CapEx growth -19.8% vs revenue 43.7%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 73.2%, exceeds 70%

B4Gross Margin

Gross margin 85.4%, change +3.6pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO far exceeds NI (ratio 51.7x). Non-cash charges depressing profits

C2Free Cash Flow

FCF $0.0B, FCF/NI = 50.42

C3Accruals Ratio

Accruals ratio = -7.3%. Low accruals

C4Cash vs Debt

Cash $0.1B covers only 43% of debt $0.3B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.1B = 810% of equity. Over 50%

D2Leverage

Debt/EBITDA = 6.1x (>4x). Interest coverage = 0.9x (<2x). Financial stress

D3Soft Asset Growth

Other assets -3.5% vs revenue 43.7%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

!
E1Serial Acquirer FCF

FCF after acquisitions negative for 2/3 years

E2Goodwill Surge

Goodwill+Intangibles change -9% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.58 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor XERS 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-2.58
-4.0 Clean-2.22 Grey-1.78 Danger0
0.879
DSRI
AR growing faster than revenue?
0.958
GMI
Gross margin declining?
0.769
AQI
Asset quality deteriorating?
1.437
SGI
Revenue growth rate
0.968
DEPI
Depreciation slowing?
0.776
SGAI
SG&A ratio changing?
-0.0732
TATA
Accruals level
0.875
LVGI
Leverage increasing?
05

Altman Z-Score

-2.91
Distress Zone
0 Distress1.102.605.0+ Safe
0.3409
Liquidity
-1.7504
Cumulative profit
0.0773
Operating efficiency
0.037
Leverage

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