B

Guardian Pharmacy Services, Inc — Earnings Quality Grade B

GRDN · Healthcare

Generally healthy

Revenue
$1.4B
2025
Net Income
$49M
2025
Gross Margin
20.2%
Free Cash Flow
$81M
01

Screening Summary

15
Passed
2
Watch
0
Failed
-2.95
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 26 days, change -3 days YoY

A2AR vs Revenue Growth

AR growth 4.6% vs revenue growth 17.9%

A3Revenue vs CFFO

Revenue 17.9%, CFFO 73.0%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 6.9% vs COGS 17.5%. Normal

B2CapEx vs Revenue

CapEx growth 19.4% vs revenue 17.9%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 75.2%, exceeds 70%

B4Gross Margin

Gross margin 20.2%, change +0.3pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 2.04. Profits backed by cash

C2Free Cash Flow

FCF $0.1B, FCF/NI = 1.64

C3Accruals Ratio

Accruals ratio = -12.4%. Low accruals

C4Cash vs Debt

Cash $0.1B covers debt $0.0B

04

Balance Sheet Health

!
D1Goodwill + Intangibles

Goodwill+Intangibles $0.1B = 48% of equity

D2Leverage

Debt/EBITDA = 0.4x. Healthy

D3Soft Asset Growth

Other assets 13.8% vs revenue 17.9%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 17% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.95 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.95
-4.0 Clean-2.22 Grey-1.78 Danger0
0.887
DSRI
AR growing faster than revenue?
0.985
GMI
Gross margin declining?
0.873
AQI
Asset quality deteriorating?
1.179
SGI
Revenue growth rate
1.009
DEPI
Depreciation slowing?
0.607
SGAI
SG&A ratio changing?
-0.1237
TATA
Accruals level
0.867
LVGI
Leverage increasing?
05

Altman Z-Score

3.81
Safe Zone
0 Distress1.102.605.0+ Safe
0.1477
Liquidity
0.1608
Cumulative profit
0.1795
Operating efficiency
1.0566
Leverage

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