F

Mirum Pharmaceuticals, Inc. — Earnings Quality Grade F

MIRM · Healthcare

Major red flags

Revenue
$521M
2025
Net Income
-$23M
2025
Gross Margin
80.8%
Free Cash Flow
$55M
01

Screening Summary

11
Passed
2
Watch
4
Failed
-2.46
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 86 days, change +2 days YoY

A2AR vs Revenue Growth

AR growth 57.5% vs revenue growth 54.7%

A3Revenue vs CFFO

Revenue 54.7%, CFFO 440.7%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 11.1% vs COGS 22.8%. Normal

B2CapEx vs Revenue

CapEx growth -95.5% vs revenue 54.7%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 61.0%. Normal

B4Gross Margin

Gross margin rose +5.0pp while AR increased and AP decreased. Fraud pattern

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO < Net Income for 3 consecutive years

C2Free Cash Flow

FCF $0.1B, FCF/NI = -2.35

C3Accruals Ratio

Accruals ratio = -9.4%. Low accruals

C4Cash vs Debt

Cash $0.4B covers debt $0.3B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.3B = 83% of equity. Over 50%

D2Leverage

Debt/EBITDA = 18.6x (>4x). Interest coverage = -1.5x (<2x). Financial stress

!
D3Soft Asset Growth

Other assets grew 132.5% vs revenue 54.7%

D4Asset Impairment

No write-off data

05

Acquisition Risk

!
E1Serial Acquirer FCF

FCF after acquisitions negative for 2/3 years

E2Goodwill Surge

Goodwill+Intangibles change 4% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.46 (< -2.22). Unlikely manipulator

持仓监控

把 MIRM 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-2.46
-4.0 Clean-2.22 Grey-1.78 Danger0
1.018
DSRI
AR growing faster than revenue?
0.938
GMI
Gross margin declining?
0.839
AQI
Asset quality deteriorating?
1.547
SGI
Revenue growth rate
1.016
DEPI
Depreciation slowing?
0.821
SGAI
SG&A ratio changing?
-0.094
TATA
Accruals level
0.944
LVGI
Leverage increasing?
05

Altman Z-Score

0.66
Distress Zone
0 Distress1.102.605.0+ Safe
0.408
Liquidity
-0.792
Cumulative profit
-0.0084
Operating efficiency
0.5959
Leverage

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