F

GeneDx Holdings Corp. — Earnings Quality Grade F

WGS · Healthcare

Major red flags

Revenue
$428M
2025
Net Income
-$21M
2025
Gross Margin
69.7%
Free Cash Flow
$14M
01

Screening Summary

9
Passed
5
Watch
4
Failed
-2.36
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 surged by 19 days (45 → 63)

!
A2AR vs Revenue Growth

AR growth 97.6% exceeds revenue growth 40.0%

A3Revenue vs CFFO

Revenue 40.0%, CFFO 216.8%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 31.0% vs COGS 16.5%. Normal

!
B2CapEx vs Revenue

CapEx growth 246.3% is >2x revenue growth 40.0%

!
B3SG&A Ratio

SG&A/Gross Profit = 80.2%, exceeds 70%

B4Gross Margin

Gross margin rose +6.1pp while AR increased and AP decreased. Fraud pattern

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO/NI = -1.58. Below 1.0

C2Free Cash Flow

FCF $0.0B, FCF/NI = -0.68

C3Accruals Ratio

Accruals ratio = -10.4%. Low accruals

C4Cash vs Debt

Cash $0.2B covers debt $0.1B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.2B = 59% of equity. Over 50%

!
D2Leverage

Debt/EBITDA = 9.3x (>4x). Financial stress

D3Soft Asset Growth

Other assets 0.2% vs revenue 40.0%. Normal

D4Asset Impairment

Write-offs normal

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions negative for 3 years

E2Goodwill Surge

Goodwill+Intangibles change 15% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.36 (< -2.22). Unlikely manipulator

持仓监控

把 WGS 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-2.36
-4.0 Clean-2.22 Grey-1.78 Danger0
1.412
DSRI
AR growing faster than revenue?
0.913
GMI
Gross margin declining?
0.916
AQI
Asset quality deteriorating?
1.4
SGI
Revenue growth rate
1.02
DEPI
Depreciation slowing?
0.994
SGAI
SG&A ratio changing?
-0.1037
TATA
Accruals level
1.179
LVGI
Leverage increasing?
05

Altman Z-Score

-5.22
Distress Zone
0 Distress1.102.605.0+ Safe
0.3043
Liquidity
-2.6226
Cumulative profit
-0.025
Operating efficiency
1.4299
Leverage

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