F

Viatris Inc. — Earnings Quality Grade F

VTRS · Healthcare

Major red flags

Revenue
$14.3B
2025
Net Income
-$3.5B
2025
Gross Margin
35.1%
Free Cash Flow
$1.9B
01

Screening Summary

11
Passed
4
Watch
2
Failed
-3.25
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 66 days, change -0 days YoY

A2AR vs Revenue Growth

AR growth -3.7% vs revenue growth -3.0%

A3Revenue vs CFFO

Revenue -3.0%, CFFO 0.6%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 3.8% vs COGS 1.9%. Normal

!
B2CapEx vs Revenue

CapEx growth 29.5% is >2x revenue growth -3.0%

!
B3SG&A Ratio

SG&A/Gross Profit = 75.7%, exceeds 70%

B4Gross Margin

Gross margin 35.1%, change -3.1pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO/NI = -0.66. Below 1.0

C2Free Cash Flow

FCF $1.9B, FCF/NI = -0.53

C3Accruals Ratio

Accruals ratio = -15.7%. Low accruals

C4Cash vs Debt

Cash $1.5B covers only 10% of debt $14.7B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $21.9B = 149% of equity. Over 50%

!
D2Leverage

Interest coverage = 0.5x (<2x). Financial stress

D3Soft Asset Growth

Other assets 4.2% vs revenue -3.0%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -17% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.25 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-3.25
-4.0 Clean-2.22 Grey-1.78 Danger0
0.993
DSRI
AR growing faster than revenue?
1.088
GMI
Gross margin declining?
0.941
AQI
Asset quality deteriorating?
0.97
SGI
Revenue growth rate
1.011
DEPI
Depreciation slowing?
0.953
SGAI
SG&A ratio changing?
-0.1568
TATA
Accruals level
1.102
LVGI
Leverage increasing?
05

Altman Z-Score

0.55
Distress Zone
0 Distress1.102.605.0+ Safe
0.0725
Liquidity
-0.0104
Cumulative profit
-0.0859
Operating efficiency
0.6544
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-09

Viatris Inc. (VTRS) 财报排雷评级 F — EarningsGrade