F

Artivion, Inc. — Earnings Quality Grade F

AORT · Healthcare

Major red flags

Revenue
$441M
2025
Net Income
$10M
2025
Gross Margin
64.4%
Free Cash Flow
$1M
01

Screening Summary

12
Passed
2
Watch
3
Failed
-2.46
M-Score

管理层信号

最近 SEC 8-K 文件中未发现 CEO、CFO、董事会或审计负责人变动信号。
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 74 days, change -0 days YoY

A2AR vs Revenue Growth

AR growth 13.0% vs revenue growth 13.6%

A3Revenue vs CFFO

Revenue 13.6%, CFFO 79.3%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 15.9% vs COGS 12.4%. Normal

!
B2CapEx vs Revenue

CapEx growth 249.0% is >2x revenue growth 13.6%

!
B3SG&A Ratio

SG&A/Gross Profit = 79.7%, exceeds 70%

B4Gross Margin

Gross margin 64.4%, change +0.4pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 4.08. Profits backed by cash

C2Free Cash Flow

FCF $0.0B, FCF/NI = 0.09

C3Accruals Ratio

Accruals ratio = -3.4%. Low accruals

C4Cash vs Debt

Cash $0.1B covers only 25% of debt $0.3B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.4B = 92% of equity. Over 50%

D2Leverage

Debt/EBITDA = 4.0x (>4x). Interest coverage = 1.0x (<2x). Financial stress

D3Soft Asset Growth

Other assets -37.8% vs revenue 13.6%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 3% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.46 (< -2.22). Unlikely manipulator

持仓监控

把 AORT 放进持续监控

完整检查和模型明细已经免费开放。Watchlist 用来集中盯住你的持仓;Pro 可开启季报自动重算、风险事件邮件提醒、最多 50 只持仓扫描和导出工作流。

04

Beneish M-Score

Manipulation Probability-2.46
-4.0 Clean-2.22 Grey-1.78 Danger0
0.994
DSRI
AR growing faster than revenue?
0.994
GMI
Gross margin declining?
0.901
AQI
Asset quality deteriorating?
1.136
SGI
Revenue growth rate
1.312
DEPI
Depreciation slowing?
1.099
SGAI
SG&A ratio changing?
-0.034
TATA
Accruals level
0.741
LVGI
Leverage increasing?
05

Altman Z-Score

3.1
Safe Zone
0 Distress1.102.605.0+ Safe
0.2899
Liquidity
-0.0582
Cumulative profit
0.0467
Operating efficiency
1.0267
Leverage

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