F

Pulmonx Corporation — Earnings Quality Grade F

LUNG · Healthcare

Major red flags

Revenue
$90M
2025
Net Income
-$54M
2025
Gross Margin
74.2%
Free Cash Flow
-$33M
01

Screening Summary

11
Passed
4
Watch
2
Failed
-3.03
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 -8 days YoY

A2AR vs Revenue Growth

AR growth -8.0% vs revenue growth 8.0%

A3Revenue vs CFFO

Revenue 8.0%, CFFO -2.7%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -6.3% vs COGS 7.2%. Normal

B2CapEx vs Revenue

CapEx growth -68.8% vs revenue 8.0%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 150.9%, exceeds 70%

B4Gross Margin

Gross margin 74.2%, change +0.2pp. Stable

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 is negative ($-0.0B)

C3Accruals Ratio

Accruals ratio = -16.7%. Low accruals

C4Cash vs Debt

Cash $0.1B covers debt $0.1B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = 4% of equity. Manageable

!
D2Leverage

Interest coverage = -17.0x (<2x). Financial stress

!
D3Soft Asset Growth

Other assets grew 78.4% vs revenue 8.0%

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

Goodwill+Intangibles change 0% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.03 (< -2.22). Unlikely manipulator

持仓监控

把 LUNG 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-3.03
-4.0 Clean-2.22 Grey-1.78 Danger0
0.852
DSRI
AR growing faster than revenue?
0.997
GMI
Gross margin declining?
1.8
AQI
Asset quality deteriorating?
1.08
SGI
Revenue growth rate
1.315
DEPI
Depreciation slowing?
0.918
SGAI
SG&A ratio changing?
-0.1673
TATA
Accruals level
1.23
LVGI
Leverage increasing?
05

Altman Z-Score

-10.86
Distress Zone
0 Distress1.102.605.0+ Safe
0.6313
Liquidity
-4.034
Cumulative profit
-0.3884
Operating efficiency
0.7199
Leverage

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