F

Cytokinetics, Incorporated — Earnings Quality Grade F

CYTK · Healthcare

Major red flags

Revenue
$88M
2025
Net Income
-$785M
2025
Gross Margin
-372.5%
Free Cash Flow
-$535M
01

Screening Summary

9
Passed
4
Watch
4
Failed
1.65
M-Score

管理层信号

查看全部 →
Routine2025-11-14
Jeffrey J. Hessekiel · Executive Vice President辞职
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 74 days, change -255 days YoY

A2AR vs Revenue Growth

AR growth 6.7% vs revenue growth 376.6%

A3Revenue vs CFFO

Revenue grew 376.6% but CFFO declined -28.8%

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth 535.1% vs revenue 376.6%. Normal

B3SG&A Ratio

SG&A/Gross Profit = -86.7%, excellent (<30%)

!
B4Gross Margin

Gross margin swung +1364.7pp (-1737.2% → -372.5%)

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO < Net Income for 3 consecutive years

!
C2Free Cash Flow

FCF is negative ($-0.5B)

C3Accruals Ratio

Accruals ratio = -19.3%. Low accruals

!
C4Cash vs Debt

Cash $0.9B covers 69% of debt $1.3B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

!
D2Leverage

Interest coverage = -5.9x (<2x). Financial stress

D3Soft Asset Growth

Other assets 125.1% vs revenue 376.6%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions negative for 3 years

E2Goodwill Surge

No goodwill

06

Manipulation Score

F1Beneish M-Score

M-Score = 1.65 (> -1.78). LIKELY MANIPULATOR

04

Beneish M-Score

Manipulation Probability1.65
-4.0 Clean-2.22 Grey-1.78 Danger0
0.224
DSRI
AR growing faster than revenue?
4.663
GMI
Gross margin declining?
2.27
AQI
Asset quality deteriorating?
4.766
SGI
Revenue growth rate
1.034
DEPI
Depreciation slowing?
0.277
SGAI
SG&A ratio changing?
-0.193
TATA
Accruals level
1.572
LVGI
Leverage increasing?
05

Altman Z-Score

-8.23
Distress Zone
0 Distress1.102.605.0+ Safe
0.5016
Liquidity
-2.4476
Cumulative profit
-0.4781
Operating efficiency
-0.3165
Leverage

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