F

Eton Pharmaceuticals, Inc. — Earnings Quality Grade F

ETON · Healthcare

Major red flags

Revenue
$80M
2025
Net Income
-$5M
2025
Gross Margin
53.5%
Free Cash Flow
$10M
01

Screening Summary

11
Passed
4
Watch
2
Failed
-2.25
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 54 days, change +4 days YoY

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue 104.9%, CFFO 986.1%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 1.2% vs COGS 138.5%. Normal

B2CapEx vs Revenue

CapEx growth -96.7% vs revenue 104.9%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 83.8%, exceeds 70%

!
B4Gross Margin

Gross margin swung -6.6pp (60.0% → 53.5%)

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 $0.0B, FCF/NI = -2.21

C3Accruals Ratio

Accruals ratio = -16.4%. Low accruals

!
C4Cash vs Debt

Cash $0.0B covers 84% of debt $0.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

!
D2Leverage

Debt/EBITDA = 9.7x (>4x). Financial stress

D3Soft Asset Growth

Other assets 58.3% vs revenue 104.9%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

No goodwill

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.25 (< -2.22). Unlikely manipulator

持仓监控

把 ETON 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-2.25
-4.0 Clean-2.22 Grey-1.78 Danger0
1.07
DSRI
AR growing faster than revenue?
1.123
GMI
Gross margin declining?
0.732
AQI
Asset quality deteriorating?
2.049
SGI
Revenue growth rate
0.979
DEPI
Depreciation slowing?
0.768
SGAI
SG&A ratio changing?
-0.1642
TATA
Accruals level
1.001
LVGI
Leverage increasing?
05

Altman Z-Score

-2.05
Distress Zone
0 Distress1.102.605.0+ Safe
0.2398
Liquidity
-1.2212
Cumulative profit
-0.0092
Operating efficiency
0.3965
Leverage

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