F

Guardant Health, Inc. — Earnings Quality Grade F

GH · Healthcare

Major red flags

Revenue
$982M
2025
Net Income
-$416M
2025
Gross Margin
64.5%
Free Cash Flow
-$233M
01

Screening Summary

10
Passed
5
Watch
2
Failed
-2.71
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 49 days, change -3 days YoY

A2AR vs Revenue Growth

AR growth 24.1% vs revenue growth 32.9%

A3Revenue vs CFFO

Revenue 32.9%, CFFO 23.0%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 20.8% vs COGS 20.4%. Normal

B2CapEx vs Revenue

CapEx growth 37.7% vs revenue 32.9%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 111.5%, exceeds 70%

B4Gross Margin

Gross margin 64.5%, change +3.7pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO < Net Income for 3 consecutive years

!
C2Free Cash Flow

FCF is negative ($-0.2B)

C3Accruals Ratio

Accruals ratio = -11.5%. Low accruals

!
C4Cash vs Debt

Cash $1.2B covers 70% of debt $1.7B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.1B = -104% of equity. Manageable

!
D2Leverage

Interest coverage = -112.2x (<2x). Financial stress

D3Soft Asset Growth

Other assets -1.2% vs revenue 32.9%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions negative for 3 years

!
E2Goodwill Surge

Goodwill+Intangibles surged 927% YoY

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.71 (< -2.22). Unlikely manipulator

持仓监控

把 GH 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-2.71
-4.0 Clean-2.22 Grey-1.78 Danger0
0.934
DSRI
AR growing faster than revenue?
0.943
GMI
Gross margin declining?
1.183
AQI
Asset quality deteriorating?
1.329
SGI
Revenue growth rate
1.143
DEPI
Depreciation slowing?
0.975
SGAI
SG&A ratio changing?
-0.115
TATA
Accruals level
0.974
LVGI
Leverage increasing?
05

Altman Z-Score

-2.49
Distress Zone
0 Distress1.102.605.0+ Safe
0.5777
Liquidity
-1.4871
Cumulative profit
-0.2054
Operating efficiency
-0.047
Leverage

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