F

Heron Therapeutics, Inc. — Earnings Quality Grade F

HRTX · Healthcare

Major red flags

Revenue
$155M
2025
Net Income
-$20M
2025
Gross Margin
73.3%
Free Cash Flow
-$28M
01

Screening Summary

9
Passed
5
Watch
3
Failed
-2.28
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 increased by 12 days

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue 7.4%, CFFO -22.5%. Cash follows revenue

02

Expense Quality

!
B1Inventory vs COGS

Inventory growth 74.5% exceeds COGS 7.0%

B2CapEx vs Revenue

CapEx growth -81.4% vs revenue 7.4%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 91.3%, exceeds 70%

B4Gross Margin

Gross margin 73.3%, change +0.1pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.37. Profits backed by cash

!
C2Free Cash Flow

FCF is negative ($-0.0B)

C3Accruals Ratio

Accruals ratio = 2.9%. Low accruals

C4Cash vs Debt

Cash $0.0B covers only 33% of debt $0.1B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

!
D2Leverage

Interest coverage = -0.3x (<2x). Financial stress

D3Soft Asset Growth

Other assets -16.6% vs revenue 7.4%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions negative for 3 years

Small-cap context: A single acquisition on a small balance sheet can trip serial-acquirer logic.

E2Goodwill Surge

No goodwill

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.28 (< -2.22). Unlikely manipulator

持仓监控

把 HRTX 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-2.28
-4.0 Clean-2.22 Grey-1.78 Danger0
1.058
DSRI
AR growing faster than revenue?
0.999
GMI
Gross margin declining?
0.76
AQI
Asset quality deteriorating?
1.074
SGI
Revenue growth rate
0.787
DEPI
Depreciation slowing?
0.961
SGAI
SG&A ratio changing?
0.0289
TATA
Accruals level
0.81
LVGI
Leverage increasing?
05

Altman Z-Score

-21.29
Distress Zone
0 Distress1.102.605.0+ Safe
0.5548
Liquidity
-7.5809
Cumulative profit
-0.0414
Operating efficiency
0.0593
Leverage

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