F

PTC Therapeutics, Inc. — Earnings Quality Grade F

PTCT · Healthcare

Major red flags

Revenue
$1.7B
2025
Net Income
$683M
2025
Gross Margin
97.3%
Free Cash Flow
$411M
01

Screening Summary

11
Passed
4
Watch
2
Failed
-1.56
M-Score

管理层信号

查看全部 →
Routine2026-03-25
Jessica Chutter · Director离任
SEC
Routine2026-03-25
Jessica Chutter · director任命
Standard appointment
SEC
Routine2026-03-25
Jessica Chutter · director任命
Standard appointment
SEC
Routine2026-03-25
Michael Schmertzler · Director任命
Standard appointment
SEC
Routine2026-03-25
Jessica Chutter · Director退休
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 38 days, change -33 days YoY

A2AR vs Revenue Growth

AR growth 14.5% vs revenue growth 114.5%

A3Revenue vs CFFO

Revenue 114.5%, CFFO 760.4%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory growth 243.4% far exceeds COGS -18.1%, margin rising. Fraud signal

!
B2CapEx vs Revenue

CapEx growth 304.1% is >2x revenue growth 114.5%

B3SG&A Ratio

SG&A/Gross Profit = 20.6%, excellent (<30%)

B4Gross Margin

Gross margin 97.3%, change +4.4pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.04. Profits backed by cash

C2Free Cash Flow

FCF $0.4B, FCF/NI = 0.60

C3Accruals Ratio

Accruals ratio = -1.0%. Low accruals

!
C4Cash vs Debt

Cash $1.9B covers 72% of debt $2.7B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.5B = -229% of equity. Manageable

D2Leverage

Debt/EBITDA = 3.0x. Healthy

D3Soft Asset Growth

Other assets -11.6% vs revenue 114.5%. 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 surged 134% YoY

06

Manipulation Score

F1Beneish M-Score

M-Score = -1.56 (> -1.78). LIKELY MANIPULATOR

04

Beneish M-Score

Manipulation Probability-1.56
-4.0 Clean-2.22 Grey-1.78 Danger0
0.534
DSRI
AR growing faster than revenue?
0.955
GMI
Gross margin declining?
1.298
AQI
Asset quality deteriorating?
2.145
SGI
Revenue growth rate
1.757
DEPI
Depreciation slowing?
0.538
SGAI
SG&A ratio changing?
-0.0098
TATA
Accruals level
0.655
LVGI
Leverage increasing?
05

Altman Z-Score

1.52
Grey Zone
0 Distress1.102.605.0+ Safe
0.4504
Liquidity
-1.0226
Cumulative profit
0.2928
Operating efficiency
-0.0661
Leverage

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