F

ADMA Biologics Inc — Earnings Quality Grade F

ADMA · Healthcare

Major red flags

Revenue
$510M
2025
Net Income
$147M
2025
Gross Margin
57.4%
Free Cash Flow
$28M
01

Screening Summary

7
Passed
3
Watch
7
Failed
-0.18
M-Score

管理层信号

查看全部 →
Watch2026-02-25
Brad Tade · CFO退休
CFO retirement at Grade F company
SEC
Watch2026-02-25
Brad Tade · Chief Financial Officer退休
CFO retirement at Grade F company
SEC
High Risk2026-02-25
Brad Tade · President离任
CEO departure while company is Grade F
SEC
Routine2026-02-25
Terry Kohler · Director任命
Standard appointment
SEC
High Risk2026-02-25
Terry Kohler · Chief Financial Officer任命
3 senior leadership changes within 90 days
SEC

数据来源:SEC EDGAR 8-K Item 5.02,附 Exhibit 99.1 链接

02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO surged by 71 days (43 → 113)

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue grew 19.6% but CFFO declined -57.5%

02

Expense Quality

B1Inventory vs COGS

Inventory growth 21.3% far exceeds COGS 5.1%, margin rising. Fraud signal

!
B2CapEx vs Revenue

CapEx growth 167.0% is >2x revenue growth 19.6%

B3SG&A Ratio

SG&A/Gross Profit = 31.3%. Normal

!
B4Gross Margin

Gross margin swung +5.9pp (51.5% → 57.4%)

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO < Net Income for 3 consecutive years

C2Free Cash Flow

FCF $0.0B, FCF/NI = 0.19

C3Accruals Ratio

Accruals ratio = 15.5%. Exceeds 10%

C4Cash vs Debt

Cash $0.1B covers debt $0.1B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = 1% of equity. Manageable

D2Leverage

Debt/EBITDA = 0.4x. Healthy

!
D3Soft Asset Growth

Other assets grew 52.0% vs revenue 19.6%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 4% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -0.18 (> -1.78). LIKELY MANIPULATOR

04

Beneish M-Score

Manipulation Probability-0.18
-4.0 Clean-2.22 Grey-1.78 Danger0
2.649
DSRI
AR growing faster than revenue?
0.897
GMI
Gross margin declining?
0.717
AQI
Asset quality deteriorating?
1.196
SGI
Revenue growth rate
1.111
DEPI
Depreciation slowing?
1.033
SGAI
SG&A ratio changing?
0.1546
TATA
Accruals level
0.85
LVGI
Leverage increasing?
05

Altman Z-Score

8.78
Safe Zone
0 Distress1.102.605.0+ Safe
0.6359
Liquidity
-0.259
Cumulative profit
0.304
Operating efficiency
3.2488
Leverage

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