B

MiMedx Group, Inc — Earnings Quality Grade B

MDXG · Healthcare

Generally healthy

Revenue
$419M
2025
Net Income
$49M
2025
Gross Margin
82.6%
Free Cash Flow
$73M
01

Screening Summary

15
Passed
2
Watch
0
Failed
-2.68
M-Score

管理层信号

查看全部 →
Routine2026-04-16
Ricci Whitlow · Chief Operating Officer离任
Planned succession
SEC
Routine2026-04-16
Joseph H. Capper · Chief Operating Officertransition
Planned succession
SEC

数据来源:SEC EDGAR 8-K Item 5.02,附 Exhibit 99.1 链接

02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 66 days, change +8 days YoY

!
A2AR vs Revenue Growth

AR growth 35.6% exceeds revenue growth 20.0%

A3Revenue vs CFFO

Revenue 20.0%, CFFO 11.8%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 6.4% vs COGS 21.5%. Normal

B2CapEx vs Revenue

CapEx growth -38.6% vs revenue 20.0%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 77.0%, exceeds 70%

B4Gross Margin

Gross margin 82.6%, change -0.2pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.52. Profits backed by cash

C2Free Cash Flow

FCF $0.1B, FCF/NI = 1.50

C3Accruals Ratio

Accruals ratio = -7.4%. Low accruals

C4Cash vs Debt

Cash $0.2B covers debt $0.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = 13% of equity. Manageable

D2Leverage

Debt/EBITDA = 0.2x. Healthy

D3Soft Asset Growth

Other assets 8.4% vs revenue 20.0%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 8% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.68 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.68
-4.0 Clean-2.22 Grey-1.78 Danger0
1.13
DSRI
AR growing faster than revenue?
1.003
GMI
Gross margin declining?
0.705
AQI
Asset quality deteriorating?
1.2
SGI
Revenue growth rate
0.664
DEPI
Depreciation slowing?
0.986
SGAI
SG&A ratio changing?
-0.0742
TATA
Accruals level
0.98
LVGI
Leverage increasing?
05

Altman Z-Score

8.06
Safe Zone
0 Distress1.102.605.0+ Safe
0.6222
Liquidity
-0.1246
Cumulative profit
0.1864
Operating efficiency
2.9795
Leverage

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