F

Alpha and Omega Semiconductor L — Earnings Quality Grade F

AOSL · Technology

Major red flags

Revenue
$696M
2025
Net Income
-$97M
2025
Gross Margin
23.1%
Free Cash Flow
-$8M
01

Screening Summary

9
Passed
6
Watch
2
Failed
-1.54
M-Score

管理层信号

查看全部 →
Routine2026-04-17
Omega Semiconductor Limited · Director任命
Standard appointment
SEC
Routine2026-03-09
Omega Semiconductor Limited · Director任命
Standard appointment
SEC
Routine2026-03-09
Stephen Chang · Chief Executive Officer任命
Standard appointment
SEC
Routine2026-03-09
Yifan Liang · Chief Financial Officer任命
Standard appointment
SEC
Routine2026-03-09
Bing Xue · Executive Vice President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 increased by 11 days

!
A2AR vs Revenue Growth

AR growth 177.2% exceeds revenue growth 5.9%

A3Revenue vs CFFO

Revenue 5.9%, CFFO 15.4%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -3.1% vs COGS 10.3%. Normal

B2CapEx vs Revenue

CapEx growth 0.2% vs revenue 5.9%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 59.1%. Normal

B4Gross Margin

Gross margin 23.1%, change -3.0pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO/NI = -0.31. Below 1.0

!
C2Free Cash Flow

FCF is negative ($-0.0B)

C3Accruals Ratio

Accruals ratio = -12.2%. Low accruals

C4Cash vs Debt

Cash $0.2B covers debt $0.1B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = 0% of equity. Manageable

!
D2Leverage

Interest coverage = -10.8x (<2x). Financial stress

!
D3Soft Asset Growth

Other assets grew 63.0% vs revenue 5.9%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions negative for 3 years

Small-cap context: A single acquisition on a small balance sheet can trip serial-acquirer logic.

E2Goodwill Surge

Goodwill+Intangibles change -92% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -1.54 (> -1.78). LIKELY MANIPULATOR

Small-cap context: Beneish M-Score was calibrated on large-caps; small-cap DSO/inventory volatility mechanically inflates it.

04

Beneish M-Score

Manipulation Probability-1.54
-4.0 Clean-2.22 Grey-1.78 Danger0
2.617
DSRI
AR growing faster than revenue?
1.131
GMI
Gross margin declining?
0.865
AQI
Asset quality deteriorating?
1.059
SGI
Revenue growth rate
0.828
DEPI
Depreciation slowing?
1.048
SGAI
SG&A ratio changing?
-0.1224
TATA
Accruals level
1.036
LVGI
Leverage increasing?
05

Altman Z-Score

7.13
Safe Zone
0 Distress1.102.605.0+ Safe
0.2336
Liquidity
0.5162
Cumulative profit
-0.0243
Operating efficiency
3.8795
Leverage

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