F

Rigel Pharmaceuticals, Inc. — Earnings Quality Grade F

RIGL · Healthcare

Major red flags

Revenue
$294M
2025
Net Income
$367M
2025
Gross Margin
93.3%
Free Cash Flow
$76M
01

Screening Summary

12
Passed
0
Watch
4
Failed
1.64
M-Score

管理层信号

查看全部 →
Watch2026-02-03
Michael P. Miller · Director离任
2 board departures
SEC
Watch2026-02-03
Michael P. Miller · director辞职
2 board departures
SEC
Routine2026-02-03
Michael P. Miller · director任命
Standard appointment
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 64 days, change -21 days YoY

A2AR vs Revenue Growth

AR growth 24.4% vs revenue growth 64.1%

A3Revenue vs CFFO

Revenue 64.1%, CFFO 140.4%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory growth 91.7% far exceeds COGS 5.2%, margin rising. Fraud signal

Small-cap context: Inventory ratios on a small base are noisy; a single product launch can move them sharply.

B2CapEx vs Revenue

Insufficient data

B3SG&A Ratio

SG&A/Gross Profit = 42.2%. Normal

B4Gross Margin

Gross margin 93.3%, change +3.7pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 0.21. Only 21% of profit backed by cash

Small-cap context: Small-cap CFFO/NI often diverges from working-capital swings, not necessarily manipulation.

C2Free Cash Flow

FCF $0.1B, FCF/NI = 0.21

C3Accruals Ratio

Accruals ratio = 56.7%. Exceeds 10%

C4Cash vs Debt

Cash $0.2B covers debt $0.1B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

D2Leverage

Debt/EBITDA = 0.4x. Healthy

D3Soft Asset Growth

Other assets 25.0% vs revenue 64.1%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

No goodwill

06

Manipulation Score

F1Beneish M-Score

M-Score = 1.64 (> -1.78). LIKELY MANIPULATOR

Small-cap context: Beneish M-Score was calibrated on large-caps; small-cap DSO/inventory volatility mechanically inflates it.

04

Beneish M-Score

Manipulation Probability1.64
-4.0 Clean-2.22 Grey-1.78 Danger0
0.758
DSRI
AR growing faster than revenue?
0.96
GMI
Gross margin declining?
3.039
AQI
Asset quality deteriorating?
1.641
SGI
Revenue growth rate
1.244
DEPI
Depreciation slowing?
0.625
SGAI
SG&A ratio changing?
0.5673
TATA
Accruals level
0.336
LVGI
Leverage increasing?
05

Altman Z-Score

0.36
Distress Zone
0 Distress1.102.605.0+ Safe
0.2744
Liquidity
-1.9919
Cumulative profit
0.2515
Operating efficiency
3.2059
Leverage

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