F

Outset Medical, Inc. — Earnings Quality Grade F

OM · Healthcare

Major red flags

Revenue
$119M
2025
Net Income
-$82M
2025
Gross Margin
39.1%
Free Cash Flow
-$47M
01

Screening Summary

11
Passed
4
Watch
2
Failed
-3.26
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 87 days, change -28 days YoY

A2AR vs Revenue Growth

AR growth -20.5% vs revenue growth 5.1%

A3Revenue vs CFFO

Revenue 5.1%, CFFO 60.2%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -19.8% vs COGS -3.2%. Normal

B2CapEx vs Revenue

CapEx growth -12.5% vs revenue 5.1%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 197.3%, exceeds 70%

!
B4Gross Margin

Gross margin swung +5.2pp (33.9% → 39.1%)

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 = -13.4%. Low accruals

C4Cash vs Debt

Cash $0.2B covers debt $0.1B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

!
D2Leverage

Interest coverage = -4.8x (<2x). Financial stress

D3Soft Asset Growth

Other assets -24.6% vs revenue 5.1%. 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 = -3.26 (< -2.22). Unlikely manipulator

持仓监控

把 OM 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-3.26
-4.0 Clean-2.22 Grey-1.78 Danger0
0.757
DSRI
AR growing faster than revenue?
0.867
GMI
Gross margin declining?
0.786
AQI
Asset quality deteriorating?
1.051
SGI
Revenue growth rate
1.024
DEPI
Depreciation slowing?
0.773
SGAI
SG&A ratio changing?
-0.1336
TATA
Accruals level
0.575
LVGI
Leverage increasing?
05

Altman Z-Score

-9.88
Distress Zone
0 Distress1.102.605.0+ Safe
0.8063
Liquidity
-4.4287
Cumulative profit
-0.2532
Operating efficiency
0.923
Leverage

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