F

Zimmer Biomet Holdings, Inc. — Earnings Quality Grade F

ZBH · Healthcare

Major red flags

Revenue
$8.2B
2025
Net Income
$705M
2025
Gross Margin
69.7%
Free Cash Flow
$1.4B
01

Screening Summary

14
Passed
1
Watch
2
Failed
-2.59
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 76 days, change +5 days YoY

!
A2AR vs Revenue Growth

AR growth 15.1% exceeds revenue growth 7.2%

A3Revenue vs CFFO

Revenue 7.2%, CFFO 13.2%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 2.3% vs COGS 13.8%. Normal

B2CapEx vs Revenue

CapEx growth -22.4% vs revenue 7.2%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 56.8%. Normal

B4Gross Margin

Gross margin 69.7%, change -1.8pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 2.41. Profits backed by cash

C2Free Cash Flow

FCF $1.4B, FCF/NI = 2.01

C3Accruals Ratio

Accruals ratio = -4.3%. Low accruals

C4Cash vs Debt

Cash $0.6B covers only 8% of debt $7.5B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $14.7B = 115% of equity. Over 50%

D2Leverage

Debt/EBITDA = 3.4x. Healthy

D3Soft Asset Growth

Other assets 0.4% vs revenue 7.2%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 8% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.59 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.59
-4.0 Clean-2.22 Grey-1.78 Danger0
1.074
DSRI
AR growing faster than revenue?
1.025
GMI
Gross margin declining?
0.996
AQI
Asset quality deteriorating?
1.072
SGI
Revenue growth rate
0.987
DEPI
Depreciation slowing?
1.037
SGAI
SG&A ratio changing?
-0.043
TATA
Accruals level
1.13
LVGI
Leverage increasing?
05

Altman Z-Score

3.97
Safe Zone
0 Distress1.102.605.0+ Safe
0.1098
Liquidity
0.5028
Cumulative profit
0.0487
Operating efficiency
1.2226
Leverage

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

Zimmer Biomet Holdings, Inc. (ZBH) 财报排雷评级 F — EarningsGrade