F

Omada Health, Inc. — Earnings Quality Grade F

OMDA · Healthcare

Major red flags

Revenue
$260M
2025
Net Income
-$13M
2025
Gross Margin
65.7%
Free Cash Flow
$12M
01

Screening Summary

12
Passed
4
Watch
1
Failed
-2.61
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 19 days, change -1 days YoY

A2AR vs Revenue Growth

AR growth 43.0% vs revenue growth 53.2%

A3Revenue vs CFFO

Revenue 53.2%, CFFO 153.4%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 36.1% vs COGS 33.4%. Normal

B2CapEx vs Revenue

CapEx growth 51.0% vs revenue 53.2%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 83.2%, exceeds 70%

!
B4Gross Margin

Gross margin swung +5.1pp (60.6% → 65.7%)

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 $0.0B, FCF/NI = -0.97

C3Accruals Ratio

Accruals ratio = -10.2%. Low accruals

C4Cash vs Debt

Cash $0.2B covers debt $0.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = 7% of equity. Manageable

!
D2Leverage

Interest coverage = -4.7x (<2x). Financial stress

D3Soft Asset Growth

Other assets -96.7% vs revenue 53.2%. Normal

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 -11% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.61 (< -2.22). Unlikely manipulator

持仓监控

把 OMDA 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-2.61
-4.0 Clean-2.22 Grey-1.78 Danger0
0.933
DSRI
AR growing faster than revenue?
0.922
GMI
Gross margin declining?
0.382
AQI
Asset quality deteriorating?
1.532
SGI
Revenue growth rate
1.08
DEPI
Depreciation slowing?
0.839
SGAI
SG&A ratio changing?
-0.1016
TATA
Accruals level
0.447
LVGI
Leverage increasing?
05

Altman Z-Score

2.32
Grey Zone
0 Distress1.102.605.0+ Safe
0.6457
Liquidity
-1.4955
Cumulative profit
-0.0335
Operating efficiency
3.033
Leverage

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