F

Aehr Test Systems — Earnings Quality Grade F

AEHR · Technology

Major red flags

Revenue
$59M
2025
Net Income
-$4M
2025
Gross Margin
40.6%
Free Cash Flow
-$12M
01

Screening Summary

8
Passed
6
Watch
2
Failed
-1.7
M-Score

管理层信号

查看全部 →
Routine2025-11-07
Aehr Test Systems · Director离任
SEC
Routine2025-11-07
Aehr Test Systems · Legal任命
Standard appointment
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 34 days (54 → 88)

!
A2AR vs Revenue Growth

AR growth 44.9% exceeds revenue growth -10.9%

A3Revenue vs CFFO

Revenue -10.9%, CFFO -521.4%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 12.1% vs COGS 4.0%. Normal

!
B2CapEx vs Revenue

CapEx growth 566.5% is >2x revenue growth -10.9%

!
B3SG&A Ratio

SG&A/Gross Profit = 76.4%, exceeds 70%

!
B4Gross Margin

Gross margin swung -8.6pp (49.1% → 40.6%)

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.89. Profits backed by cash

!
C2Free Cash Flow

FCF is negative ($-0.0B)

C3Accruals Ratio

Accruals ratio = 2.4%. Low accruals

C4Cash vs Debt

Cash $0.0B covers debt $0.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = 17% of equity. Manageable

D2Leverage

Debt/EBITDA = -7.6x. Healthy

!
D3Soft Asset Growth

Other assets grew 79.6% vs revenue -10.9%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Insufficient data

06

Manipulation Score

F1Beneish M-Score

M-Score = -1.70 (> -1.78). LIKELY MANIPULATOR

04

Beneish M-Score

Manipulation Probability-1.7
-4.0 Clean-2.22 Grey-1.78 Danger0
1.627
DSRI
AR growing faster than revenue?
1.211
GMI
Gross margin declining?
1.682
AQI
Asset quality deteriorating?
0.891
SGI
Revenue growth rate
0.854
DEPI
Depreciation slowing?
1.494
SGAI
SG&A ratio changing?
0.0235
TATA
Accruals level
1.282
LVGI
Leverage increasing?
05

Altman Z-Score

7.54
Safe Zone
0 Distress1.102.605.0+ Safe
0.4925
Liquidity
-0.1553
Cumulative profit
-0.0324
Operating efficiency
4.7927
Leverage

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