F

Syndax Pharmaceuticals, Inc. — Earnings Quality Grade F

SNDX · Healthcare

Major red flags

Revenue
$172M
2025
Net Income
-$285M
2025
Gross Margin
96.0%
Free Cash Flow
-$323M
01

Screening Summary

9
Passed
5
Watch
2
Failed
2.75
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 80 days, change -37 days YoY

A2AR vs Revenue Growth

AR growth 399.8% vs revenue growth 627.8%

A3Revenue vs CFFO

Revenue grew 627.8% but CFFO declined -17.5%

Small-cap context: Small-cap revenue/CFFO ratio is sensitive to growth-stage working-capital draws.

02

Expense Quality

!
B1Inventory vs COGS

Inventory growth 8849.2% exceeds COGS 743.8%

B2CapEx vs Revenue

Insufficient data

!
B3SG&A Ratio

SG&A/Gross Profit = 108.6%, exceeds 70%

B4Gross Margin

Gross margin 96.0%, change -0.6pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.13. Profits backed by cash

!
C2Free Cash Flow

FCF is negative ($-0.3B)

!
C3Accruals Ratio

Accruals ratio = 7.1%. Elevated

C4Cash vs Debt

Cash $0.4B covers debt $0.3B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

!
D2Leverage

Interest coverage = -8.1x (<2x). Financial stress

D3Soft Asset Growth

Other assets -53.0% vs revenue 627.8%. 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 = 2.75 (> -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 Probability2.75
-4.0 Clean-2.22 Grey-1.78 Danger0
0.687
DSRI
AR growing faster than revenue?
1.006
GMI
Gross margin declining?
0.001
AQI
Asset quality deteriorating?
7.278
SGI
Revenue growth rate
1.004
DEPI
Depreciation slowing?
0.204
SGAI
SG&A ratio changing?
0.0709
TATA
Accruals level
1.459
LVGI
Leverage increasing?
05

Altman Z-Score

-7.27
Distress Zone
0 Distress1.102.605.0+ Safe
0.7702
Liquidity
-2.8442
Cumulative profit
-0.4751
Operating efficiency
0.139
Leverage

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