F

Accuray Incorporated — Earnings Quality Grade F

ARAY · Healthcare

Major red flags

Revenue
$459M
2025
Net Income
-$2M
2025
Gross Margin
32.1%
Free Cash Flow
-$6M
01

Screening Summary

9
Passed
4
Watch
4
Failed
-2.54
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 66 days, change -9 days YoY

A2AR vs Revenue Growth

AR growth -9.6% vs revenue growth 2.7%

A3Revenue vs CFFO

Revenue 2.7%, CFFO 124.0%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 1.9% vs COGS 2.6%. Normal

!
B2CapEx vs Revenue

CapEx growth 136.7% is >2x revenue growth 2.7%

B3SG&A Ratio

SG&A/Gross Profit = 62.0%. Normal

B4Gross Margin

Gross margin 32.1%, change +0.0pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO < Net Income for 3 consecutive years

Small-cap context: Small-cap CFFO/NI often diverges from working-capital swings, not necessarily manipulation.

!
C2Free Cash Flow

FCF is negative ($-0.0B)

C3Accruals Ratio

Accruals ratio = -0.9%. Low accruals

C4Cash vs Debt

Cash $0.1B covers only 33% of debt $0.2B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.1B = 71% of equity. Over 50%

D2Leverage

Debt/EBITDA = 8.7x (>4x). Interest coverage = 0.6x (<2x). Financial stress

!
D3Soft Asset Growth

Other assets grew 133.5% vs revenue 2.7%

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 0% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.54 (< -2.22). Unlikely manipulator

持仓监控

把 ARAY 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-2.54
-4.0 Clean-2.22 Grey-1.78 Danger0
0.881
DSRI
AR growing faster than revenue?
0.999
GMI
Gross margin declining?
1.044
AQI
Asset quality deteriorating?
1.027
SGI
Revenue growth rate
1.012
DEPI
Depreciation slowing?
0.958
SGAI
SG&A ratio changing?
-0.0095
TATA
Accruals level
0.877
LVGI
Leverage increasing?
05

Altman Z-Score

-1.44
Distress Zone
0 Distress1.102.605.0+ Safe
0.2656
Liquidity
-1.1043
Cumulative profit
0.03
Operating efficiency
0.2086
Leverage

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