F

Avita Medical, Inc. — Earnings Quality Grade F

RCEL · Healthcare

Major red flags

Revenue
$72M
2025
Net Income
-$49M
2025
Gross Margin
82.1%
Free Cash Flow
-$33M
01

Screening Summary

11
Passed
4
Watch
2
Failed
-4.06
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 46 days, change -21 days YoY

A2AR vs Revenue Growth

AR growth -22.9% vs revenue growth 11.5%

A3Revenue vs CFFO

Revenue 11.5%, CFFO 36.3%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -4.7% vs COGS 40.7%. Normal

B2CapEx vs Revenue

CapEx growth -81.4% vs revenue 11.5%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 136.9%, exceeds 70%

B4Gross Margin

Gross margin 82.1%, change -3.7pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO/NI = 0.64. Below 1.0

!
C2Free Cash Flow

FCF is negative ($-0.0B)

C3Accruals Ratio

Accruals ratio = -30.8%. Low accruals

C4Cash vs Debt

Cash $0.0B covers only 39% of debt $0.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = -34% of equity. Manageable

!
D2Leverage

Interest coverage = -8.5x (<2x). Financial stress

D3Soft Asset Growth

Other assets 5.0% vs revenue 11.5%. 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

Goodwill+Intangibles change 1% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -4.06 (< -2.22). Unlikely manipulator

持仓监控

把 RCEL 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-4.06
-4.0 Clean-2.22 Grey-1.78 Danger0
0.692
DSRI
AR growing faster than revenue?
1.045
GMI
Gross margin declining?
1.452
AQI
Asset quality deteriorating?
1.115
SGI
Revenue growth rate
0.452
DEPI
Depreciation slowing?
0.79
SGAI
SG&A ratio changing?
-0.3084
TATA
Accruals level
1.42
LVGI
Leverage increasing?
05

Altman Z-Score

-32.2
Distress Zone
0 Distress1.102.605.0+ Safe
-0.4821
Liquidity
-7.2422
Cumulative profit
-0.7727
Operating efficiency
-0.228
Leverage

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